XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Class A Common Stock [Member]
Class B Common Stock [Member]
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class B Common Stock [Member]
Preferred Stock [Member]
Preferred Stock [Member]
Series Seed Stock [Member]
Preferred Stock [Member]
Series Seed-1 Stock [Member]
Preferred Stock [Member]
Series Seed-2 Stock [Member]
Preferred Stock [Member]
Series A-1 Stock [Member]
Preferred Stock [Member]
Series A-2 Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
SAFEs [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Warrants [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Convertible Debt [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Notes Payable, Related Parties [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Treasury Stock [Member]
Additional Paid In Capital [Member]
Accumulated Deficit [Member]
Beginning balance at Dec. 31, 2020 $ (87,375)     $ 272   $ 62,475 $ 10,383 $ 20,903 $ 11,315 $ 4,640 $ 15,234 $ 0         $ 0 $ (23) $ 4,682 $ (92,306)
Beginning balance, common shares at Dec. 31, 2020       60,360,523 10,999,149                         3,169,093    
Beginning balance, preferred shares at Dec. 31, 2020             7,831,528 22,876,457 14,615,399 1,871,511 6,307,690 0         0      
Issuance of common stock upon exercise of stock options, shares       9,785                                
Issuance of common stock upon exercise of stock options 4                                   4  
Issuance of stock, shares       485,836                         5,441,863      
Issuance of stock 103                               $ 43,480   103  
Exhange of preferred stock, shares             (7,831,528) (22,876,457) (14,615,399) (1,871,511) (6,307,690) 53,502,585                
Exchange of preferred stock             $ (10,383) $ (20,903) $ (11,315) $ (4,640) $ (15,234) $ 62,475                
Conversion of stock, shares                         4,539,060 134,106 3,624,114 423,230        
Conversion of stock                         $ 35,600 $ 614 $ 27,545 $ 2,205        
Vesting of restricted stock, shares       15,405                                
Retirement of treasury stock in merger, shares       (3,169,093)                           3,169,093    
Retirement of treasury stock in merger                                   $ 23 (23)  
Stock-based compensation expense 3,440                                   3,440  
Net loss (32,021)                                     (32,021)
Ending balance at Mar. 31, 2021 (115,849)     $ 272   $ 171,919 $ 0 $ 0 $ 0 $ 0 $ 0 $ 128,439         $ 43,480 $ 0 8,206 (124,327)
Ending balance, common shares at Mar. 31, 2021       57,702,456 10,999,149                              
Ending balance, preferred shares at Mar. 31, 2021             0 0 0 0 0 62,223,095         5,441,863      
Ending balance, treasury shares at Mar. 31, 2021                                   0    
Beginning balance at Dec. 31, 2021 $ 128,619     $ 278                             357,822 (229,481)
Beginning balance, common shares at Dec. 31, 2021   111,518,094 13,874,132 111,518,094 13,874,132                              
Issuance of common stock upon exercise of stock options, shares 842,938     448,998                                
Issuance of common stock upon exercise of stock options $ 121                                   121  
Stock-based compensation expense 2,178                                   2,178  
Net loss (18,263)                                     (18,263)
Ending balance at Mar. 31, 2022 $ 112,655     $ 278                             $ 360,121 $ (247,744)
Ending balance, common shares at Mar. 31, 2022   111,967,092 13,874,132 111,967,092 13,874,132