XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Mezzanine Equity and Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
Bridge Investors
Common Stock
Common Stock
Bridge Investors
Treasury Stock
Stockholder Notes
Additional Paid-in Capital
Additional Paid-in Capital
Bridge Investors
Accumulated Deficit
Accumulated Other Comprehensive Income
Mezzanine Equity
Series E Three Redeemable Convertible Preferred Stock [Member]
Mezzanine Equity
iHM Prepaid Advertising
iHM Prepaid Advertising
Common Stock
iHM Prepaid Advertising
Additional Paid-in Capital
Settlement Of Contingent Consideration Liability
Common Stock
Temporary Equity, Balance at Dec. 31, 2021                     $ 410,368          
Temporary Equity, Balance (in Shares) at Dec. 31, 2021                     40,182,816          
Balance at Dec. 31, 2021 $ (401,221)   $ 1   $ (661) $ (14,478) $ 237,578   $ (625,944) $ 2,283            
Balance (in Shares) at Dec. 31, 2021     25,536,563                          
Stock option exercises 154           154                  
Stock option exercises (in Shares)     79,483                          
RSUs vested (in Shares)     292,955                          
Stock-based compensation 9,127           9,127                  
Issuance of common stock (in Shares)                               935,005
Issuance of common stock 4,642           4,642                  
Temporary Equity, Stock Issued During Period, Value, New Issues                     $ 240 $ 408        
Temporary Equity Stock Issued During Period Shares New Issues                     31,010 79,704        
Stockholder note settlement and repurchase with related party shares     (1,699,857)                          
Stockholder note settlement and repurchase with related party 7,532       (3,516) 6,194 4,854                  
Braemar Stock Transfer Agreement 1,498           1,498                  
Reverse recapitalization,Temporary Equity (in shares)                     (40,293,530)          
Reverse recapitalization, Temporary Equity                     $ (411,016)          
Reverse recapitalization (in shares)     57,775,396                          
Reverse recapitalization 500,349   $ 7   $ 4,177   496,165                  
Conversion of convertible promissory notes and bridge loans to common stock shares     8,867,944                          
Conversion of convertible promissory notes and bridge loans to common stock 89,137   $ 1       89,136                  
Conversion of iHeart Media Note Payable to Common Stock shares     32,329                          
Conversion of iHeart Media Note Payable to Common Stock 388           388                  
Issuance of Mudrick Convertible Notes, Warrant Liability Commitment and Equitable Adjustment Shares, (in Shares)     266,156                          
Issuance of Mudrick Convertible Notes, Warrant Liability Commitment and Equitable Adjustment Shares 2,346           2,346                  
Foreign Currency Translation (Loss) Gain (8,387)                 (8,387)            
Net loss (136,065)               (136,065)              
Balance (in Shares) at Dec. 31, 2022     92,085,974                          
Balance at Dec. 31, 2022 69,500   $ 9     (8,284) 845,888   (762,009) (6,104)            
RSUs vested (in Shares)     118,341                          
Stock-based compensation 12,578           12,578                  
Issuance of common stock (in Shares)       86,300                   536,666    
Issuance of common stock   $ 47           $ 47         $ 370   $ 370  
Issuance of warrants in connection with Mudrick Convertible Promissory notes 280           280                  
Foreign Currency Translation (Loss) Gain 2,043                 2,043            
Change in fair value of the convertible instrument liability 32,247                 32,247            
Net loss (113,946)               (113,946)              
Balance (in Shares) at Dec. 31, 2023     92,827,281                          
Balance at Dec. 31, 2023 $ 3,119   $ 9     $ (8,284) $ 859,163   $ (875,955) $ 28,186