XML 26 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Redeemable Noncontrolling Interest and Shareholders' Deficit / Members' Equity - USD ($)
Total
Redeemable Noncontrolling Interest[Member]
Additional Paid-in Capital [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Deficit [Member]
Common Class A [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Common Class B [Member]
Common Stock [Member]
Class A Ordinary Shares [Member]
Common Stock [Member]
Class B Ordinary Shares [Member]
Common Stock [Member]
Beginning Balance at Dec. 31, 2021 $ 26,917,000       $ (161,510,000)   $ 186,500,000   $ 1,927,000    
Beginning balance, shares at Dec. 31, 2021             186,500,000        
Capital contribution 6,050,000               6,050,000    
Equity-based compensation / payments prior to Business Combination 63,667,000               6,366,000    
Net loss prior to the Business Combination (93,632,000)       (93,632,000)            
Effect of Business Combination, Shares             (186,500,000)     61,540,231 170,723,961
Effect of Business Combination, Value (1,092,694,000) $ 1,635,829,000     (834,574,000)   $ (186,500,000)   $ (71,644,000) $ 6,000 $ 18,000
Equity based compensation after the Business Combination 7,155,000 6,150,000 $ 7,155,000                
Vesting of Class B restricted stock rights, Shares                     854,359
Exchange of Class B ordinary shares for Class A ordinary shares Value 0                    
Repurchase of Class A ordinary shares Amount 0                    
Impact of equity transactions on redeemable noncontrolling interest (321,000) 321,000 (321,000)                
Net loss after the Business Combination (14,400,000) (40,103,000)     (14,400,000)            
Net loss and comprehensive loss attributable to noncontrolling interest (40,103,000)                    
Net Income (Loss)           $ (108,032,000)          
Change in redemption value of noncontrolling interest 0                    
Ending Balance at Dec. 31, 2022 (1,096,616,000) 1,601,555,000 7,476,000   (1,104,116,000)         $ 6,000 $ 18,000
Ending balance, shares at Dec. 31, 2022                   61,540,231 171,578,320
Equity-based compensation 23,841,000 7,005,000 23,841,000                
Issuance of Class A ordinary shares, net of offering costs, Shares                   50,000  
Vesting of Class B restricted stock rights, Shares                     2,266,079
Exchange of Class B ordinary shares for Class A ordinary shares                   5,546,483 (5,546,483)
Exchange of Class B ordinary shares for Class A ordinary shares Value 9,500,000 (9,500,000) 9,500,000             $ 1,000 $ (1,000)
Repurchase of Class A ordinary shares                   (7,256,367)  
Repurchase of Class A ordinary shares Amount (9,499,000)   (9,498,000)             $ (1,000)  
Impact of equity transactions on redeemable noncontrolling interest (4,795,000) 4,795,000 (4,795,000)                
Unrealized loss (gain) on marketable securities 130,000 367,000   $ 130,000              
Net loss and comprehensive loss attributable to noncontrolling interest (99,979,000) (99,979,000)                  
Net Income (Loss) (35,468,000)       (35,468,000) (35,468,000)          
Change in redemption value of noncontrolling interest (79,000) 79,000     (79,000)            
Ending Balance at Dec. 31, 2023 (1,103,396,000) 1,494,732,000 36,114,000 130,000 (1,139,663,000)         $ 6,000 $ 17,000
Ending balance, shares at Dec. 31, 2023                   59,880,347 168,297,916
Equity-based compensation 24,509,000 4,863,000 24,509,000                
Issuance of Class A ordinary shares, net of offering costs, Shares                   62,087,817  
Issuance of Class A ordinary shares, net of offering costs, Value 144,325,000   144,319,000         $ 6,050,000   $ 6,000  
Vesting of Class B restricted stock rights, Shares                     1,395,202
Exchange of Class B ordinary shares for Class A ordinary shares                   5,999,411 (5,999,411)
Exchange of Class B ordinary shares for Class A ordinary shares Value 15,442,000                    
Exchange of Class B ordinary shares for Class A ordinary shares 15,441,000 (15,441,000) 15,441,000             $ 1,000 $ (1,000)
Exercise of stock options, Shares                   86,842  
Exercise of stock options, Value 139,000   139,000                
Repurchase of Class A ordinary shares Amount 0                    
Impact of equity transactions on redeemable noncontrolling interest (14,786,000) (14,786,000) (14,786,000)                
Unrealized loss (gain) on marketable securities   (200,000)                  
Net loss and comprehensive loss attributable to noncontrolling interest (102,149,000) (102,149,000)                  
Net Income (Loss) (61,186,000)       (61,186,000) $ (61,186,000)          
Change in redemption value of noncontrolling interest (0)                    
Ending Balance at Dec. 31, 2024 $ (994,954,000) $ 1,396,591,000 $ 205,736,000 $ 130,000 $ (1,200,849,000)         $ 13,000 $ 16,000
Ending balance, shares at Dec. 31, 2024                   128,054,417 163,693,707