XML 29 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash $ 3,759 $ 14,486
Restricted cash 1,840 0
Accounts receivable, net 118 442
Deposits 36,020 25,125
Prepaid expenses and other current assets 1,184 2,238
Current assets - discontinued operations 901 4,207
Total current assets 43,822 46,498
Property and equipment, net 796 846
Operating lease, right-of-use assets 176 0
Deposits 99 15,691
Forward purchase agreement 0 2,982
Restricted cash 0 2,237
Intangibles, net 1,345 1,391
Goodwill 635 635
Non-current assets - discontinued operations 1,061 1,432
Total assets 47,934 71,712
Current liabilities:    
Accounts payable and accrued liabilities 7,646 5,229
Operating lease liability 37 0
Merger transaction costs payable in shares 0 4,250
Customer deposits and deferred revenue 11,774 2,830
Current liabilities - discontinued operations 16,354 13,712
Total current liabilities 66,405 47,637
Deferred income tax liability 305 305
Operating lease liability, non-current 139 0
Credit facility, non-current 0 8,054
Non-current liabilities - discontinued operations 719 965
Total liabilities 67,568 56,961
COMMITMENTS AND CONTINGENCIES
Shareholders’ equity:    
Common Stock Class A, $0.0001 par value; $80,000,000 authorized; $29,534,339 and $28,043,449 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively 3 3
Additional paid-in capital 82,768 78,410
Accumulated deficit (102,405) (63,662)
Total shareholders’ equity (19,634) 14,751
Total liabilities and shareholders’ equity 47,934 71,712
Affiliated Entity    
Current liabilities:    
Credit facility and other loans 0 1,000
Nonrelated Party    
Current liabilities:    
Credit facility and other loans $ 30,594 $ 20,616