XML 18 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Mezzanine Deficit and Shareholders’ Deficit (Unaudited) - USD ($)
$ in Thousands
Series A
Preferred Stock
Series A
Class A
Common Stock
Class B
Common Stock
Class C
Common Stock
Redeemable Noncontrolling Interest
Members Units
Treasury Stock
Paid-in Capital
Accumulated Deficit
Total
Beginning balance at Dec. 31, 2020           $ 1,351 $ 1   $ 14,168 $ (30,534) $ (15,014)
Beginning balance (in Shares) at Dec. 31, 2020             122,500,000        
Share-based compensation expense             318 318
Investment in Intuitive Aviation           (1,351)   (149) (1,500)
Net loss attributable to redeemable noncontrolling interests             (35,648) (35,648)
Ending balance at Dec. 31, 2021           $ 1   14,337 (66,182) (51,844)
Ending balance (in Shares) at Dec. 31, 2021             122,500,000        
Share-based compensation expense               240 240
Net loss attributable to redeemable noncontrolling interests               (6,896) (6,896)
Ending balance at Jun. 30, 2022             $ 1   14,577 (73,078) (58,500)
Ending balance (in Shares) at Jun. 30, 2022             122,500,000        
Beginning balance at Dec. 31, 2021           $ 1   14,337 (66,182) (51,844)
Beginning balance (in Shares) at Dec. 31, 2021             122,500,000        
Issuance of units             6 6
Issuance of units (in Shares)             5,500        
Share-based compensation expense             624 624
Net loss attributable to redeemable noncontrolling interests             (6,405) (6,405)
Ending balance at Dec. 31, 2022         $ 1 14,967 (72,587) (57,619)
Ending balance (in Shares) at Dec. 31, 2022       122,505,500        
Beginning balance at Mar. 31, 2022             $ 1   14,453 (70,524) (56,070)
Beginning balance (in Shares) at Mar. 31, 2022             122,500,000        
Share-based compensation expense               124 124
Net loss attributable to redeemable noncontrolling interests                 (2,554) (2,554)
Ending balance at Jun. 30, 2022             $ 1   14,577 (73,078) (58,500)
Ending balance (in Shares) at Jun. 30, 2022             122,500,000        
Beginning balance at Dec. 31, 2022         $ 1 14,967 $ (72,587) (57,619)
Beginning balance (in Shares) at Dec. 31, 2022       122,505,500        
Issuance of series A preferred stock $ 25,827                  
Issuance of series A preferred stock (in Shares) 26,000 26,000                  
Cumulative preferred dividends $ 983                  
Issuance of units             22    
Issuance of units (in Shares)       21,500        
Share-based compensation expense       101   1,192
Member distributions            
Cumulative preferred dividends       (983)    
Accretion of preferred stock discount 13                  
Accretion of preferred stock discount (in Shares)             (13)        
Warrants exercised       16,124    
Warrants exercised (in Shares)     1,402,106                
Recapitalization adjustment       (1,000)    
Issuance of Class A Common Stock related to CEF (Notes 3)       834    
Issuance of Class A Common Stock related to CEF (Notes 3) (in Shares)     95,785                
Issuance of Class C common stock related to earn-out awards (Note 3)     2,500,000     1 19,375    
Subsequent remeasurement of redeemable noncontrolling interests       (80,557)    
Other          
Establishment of redeemable noncontrolling interests         (85,865)          
Subsequent remeasurement of redeemable noncontrolling interests         683,575          
Net loss attributable to redeemable noncontrolling interests   (19,080)   $ (4,670)
Effects of Business Combination                      
Recapitalization     $ 2   $ 6   $ (1) 47,438    
Recapitalization (in Shares)     13,736,932 10,566 68,140,188   (122,527,000)        
Conversion of SAFE Agreements         20,667    
Conversion of SAFE Agreements (in Shares)     2,066,666               2,066,667
Issuance of warrants to preferred shareholders       173    
Transaction costs       (24,445)    
Establishment of the earn-out liabilities       (99,659)    
Establishment of noncontrolling interests       85,865    
Activities subsequent to the Business Combination                      
Share-based compensation expense       1,091    
Repurchase of common stock       (12,825)      
Ending balance at Jun. 30, 2023 $ 26,823   $ 2 $ 7 578,630 (12,825)    
Ending balance (in Shares) at Jun. 30, 2023 26,000 26,000 17,301,489 10,566 70,640,188            
Beginning balance at Mar. 31, 2023 $ 26,155   $ 2   $ 6 736,028 (12,825)    
Beginning balance (in Shares) at Mar. 31, 2023 26,000   16,021,803 10,566 68,140,188            
Issuance of series A preferred stock                    
Cumulative preferred dividends 655                    
Share-based compensation expense       985    
Member distributions            
Cumulative preferred dividends       (655)    
Accretion of preferred stock discount 13     (13)    
Warrants exercised         13,615    
Warrants exercised (in Shares)     1,183,901                
Recapitalization adjustment       (1,000)    
Issuance of Class A Common Stock related to CEF (Notes 3)       834    
Issuance of Class A Common Stock related to CEF (Notes 3) (in Shares)     95,785                
Issuance of Class C common stock related to earn-out awards (Note 3)     $ 1   19,375    
Issuance of Class C common stock related to earn-out awards (Note 3) (in Shares)         2,500,000            
Subsequent remeasurement of redeemable noncontrolling interests       (33,141)    
Other            
Establishment of redeemable noncontrolling interests                    
Subsequent remeasurement of redeemable noncontrolling interests         (146,654)          
Net loss attributable to redeemable noncontrolling interests   (10,744)   $ 18,777
Ending balance at Jun. 30, 2023 $ 26,823   $ 2 $ 7 $ 578,630 $ (12,825)    
Ending balance (in Shares) at Jun. 30, 2023 26,000 26,000 17,301,489 10,566 70,640,188