XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)
$ in Thousands
Total
Stockholders’ Equity
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Accumulated Other Comprehensive Income
Treasury stock, at cost
Non-controlling interest
Balance at Dec. 31, 2023 $ 80,096 $ 78,734 $ 12 $ 837,416 $ (760,227) $ 2,198 $ (665) $ 1,362
Balance (in Shares) at Dec. 31, 2023     111,132,222          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Vesting of RSUs (in shares)     1,226,498          
Issuance of RSAs  (in shares)     38,130          
Exercise of common stock options 544 544   544        
Exercise of common stock options (in Shares)     186,074          
Reclassification of warrant liability to common stock warrants 2,468 2,468   2,468        
Stock-based compensation expense 6,293 6,293   6,293        
Net loss (31,610) (31,610)     (31,610)      
Foreign currency translation adjustment (522) (522)       (522)    
Balance at Mar. 31, 2024 57,269 55,907 $ 12 846,721 (791,837) 1,676 (665) 1,362
Balance (in Shares) at Mar. 31, 2024     112,582,924          
Balance at Dec. 31, 2023 80,096 78,734 $ 12 837,416 (760,227) 2,198 (665) 1,362
Balance (in Shares) at Dec. 31, 2023     111,132,222          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net loss (69,609)              
Foreign currency translation adjustment 304              
Balance at Sep. 30, 2024 65,571 65,571 $ 14 893,584 (829,836) 2,502 (693)
Balance (in Shares) at Sep. 30, 2024     127,545,321          
Balance at Mar. 31, 2024 57,269 55,907 $ 12 846,721 (791,837) 1,676 (665) 1,362
Balance (in Shares) at Mar. 31, 2024     112,582,924          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Vesting of RSUs 1 1 $ 1          
Vesting of RSUs (in shares)     294,589          
Issuance of RSAs  (in shares)     231,323          
Exercise of common stock options 1,106 1,106   1,106        
Exercise of common stock options (in Shares)     438,118          
Exercise of common warrants 21,036 21,036 $ 1 21,035        
Exercise of common warrants (in shares)     9,738,930          
Reclassification of warrant liability to common stock warrants 4,308 4,308   4,308        
Stock-based compensation expense 2,792 2,792   2,792        
Interest payment through issuance of shares of Common Stock 1,867 1,867   1,867        
Interest payment through issuance of shares of Common Stock (in Shares)     237,722          
Redemption of non-controlling interests 67 1,429   1,429       (1,362)
Redemption of non-controlling interests (in Shares)     397,037          
Shares of Common Stock received from settlement of employee receivables (28) (28)         (28)  
Shares of Common Stock received from settlement of employee receivables (in Shares)     (3,016)          
Net loss (24,390) (24,390)     (24,390)      
Foreign currency translation adjustment (179) (179)       (179)    
Balance at Jun. 30, 2024 63,849 63,849 $ 14 879,258 (816,227) 1,497 (693)  
Balance (in Shares) at Jun. 30, 2024     123,917,627          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Vesting of RSUs (in shares)     243,481          
Exercise of common stock options 232 232   232        
Exercise of common stock options (in Shares)     207,977          
Exercise of common warrants 6,860 6,860   6,860        
Exercise of common warrants (in shares)     3,176,236          
Reclassification of warrant liability to common stock warrants 4,747 4,747   4,747        
Stock-based compensation expense 2,487 2,487   2,487        
Net loss (13,609) (13,609)     (13,609)      
Foreign currency translation adjustment 1,005 1,005       1,005    
Balance at Sep. 30, 2024 65,571 $ 65,571 $ 14 893,584 (829,836) 2,502 (693)
Balance (in Shares) at Sep. 30, 2024     127,545,321          
Balance at Dec. 31, 2024 50,121   $ 14 912,241 (862,106) 665 (693)  
Balance (in Shares) at Dec. 31, 2024     131,136,712          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Vesting of RSUs (in shares)     828,282          
Exercise of common stock options 232     232        
Exercise of common stock options (in Shares)     77,515          
Exercise of common warrants 517     517        
Exercise of common warrants (in shares)     239,201          
Reclassification of warrant liability to common stock warrants 1,241     1,241        
Stock-based compensation expense 6,283     6,283        
Issuance of common warrants 5,766     5,766        
Net loss (58,579)       (58,579)      
Foreign currency translation adjustment 992         992    
Balance at Mar. 31, 2025 6,573   $ 14 926,280 (920,685) 1,657 (693)  
Balance (in Shares) at Mar. 31, 2025     132,281,710          
Balance at Dec. 31, 2024 50,121   $ 14 912,241 (862,106) 665 (693)  
Balance (in Shares) at Dec. 31, 2024     131,136,712          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net loss (121,291)              
Foreign currency translation adjustment 3,076              
Balance at Sep. 30, 2025 (22,118)   $ 15 958,216 (983,397) 3,741 (693)  
Balance (in Shares) at Sep. 30, 2025     134,727,753          
Balance at Mar. 31, 2025 6,573   $ 14 926,280 (920,685) 1,657 (693)  
Balance (in Shares) at Mar. 31, 2025     132,281,710          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Vesting of RSUs 1   $ 1          
Vesting of RSUs (in shares)     361,918          
Issuance of RSAs  (in shares)     120,265          
Exercise of common stock options 1,190     1,190        
Exercise of common stock options (in Shares)     220,687          
Exercise of common warrants 65     65        
Exercise of common warrants (in shares)     30,093          
Stock-based compensation expense 2,762     2,762        
Change in estimate of issuance of 2028 common warrants 3,240     3,240        
Net loss (63,195)       (63,195)      
Foreign currency translation adjustment 2,149         2,149    
Balance at Jun. 30, 2025 (47,215)   $ 15 933,537 (983,880) 3,806 (693)  
Balance (in Shares) at Jun. 30, 2025     133,014,673          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Vesting of RSUs (in shares)     355,871          
Exercise of common stock options 192     192        
Exercise of common stock options (in Shares)     77,226          
Exercise of common warrants 184     184        
Exercise of common warrants (in shares)     85,163          
Issuance of shares for asset purchase agreement 20,394     20,394        
Issuance of shares for asset purchase agreement (in shares)     1,194,820          
Stock-based compensation expense 3,909     3,909        
Net loss 483       483      
Foreign currency translation adjustment (65)         (65)    
Balance at Sep. 30, 2025 $ (22,118)   $ 15 $ 958,216 $ (983,397) $ 3,741 $ (693)  
Balance (in Shares) at Sep. 30, 2025     134,727,753