XML 22 R10.htm IDEA: XBRL DOCUMENT v3.25.4
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT - USD ($)
$ in Thousands
Total
Preferred Stock
APIC
Accumulated Deficit
Noncontrolling Interest
Class A Common Stock
Common Stock
Common Class B
Common Stock
Balance, at beginning of period (in shares) at Dec. 31, 2022           52,727 205,055
Balance, at beginning of period at Dec. 31, 2022 $ 5,595   $ 2,625 $ (344) $ 3,314 $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 706   706        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           1,638  
Conversion of Class B shares to Class A common stock (in shares)           7,455 (7,455)
Conversion of Class B to Class A Common Stock 0   145   (145)    
Warrants exercised (in shares)           1,287  
Warrants exercised 122   122        
Stock options exercised (in shares)           143  
Stock options exercised 29   29        
Net loss (6,844)     (2,194) (4,650)    
Noncontrolling interest rebalancing 0   2,744   (2,744)    
Balance, at end of period (in shares) at Dec. 31, 2023           63,250 197,600
Balance, at end of period at Dec. 31, 2023 (5,419)   3,081 (2,538) (5,962) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 811   811        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           3,547  
Warrants exercised (in shares)           711  
Warrants exercised 215   215        
Stock options exercised (in shares)           228  
Stock options exercised 92   92        
Issuance of stock in lieu of cash bonus, net of tax withholdings ( in shares )           1,267  
Issuance of stock in lieu of cash bonus, net of tax withholdings 912   912        
Net loss (13,338)     (4,055) (9,283)    
Noncontrolling interest rebalancing 0   (1,615)   1,615    
Balance, at end of period (in shares) at Sep. 30, 2024           69,003 197,600
Balance, at end of period at Sep. 30, 2024 (16,727)   3,496 (6,593) (13,630) $ 0 $ 0
Balance, at beginning of period (in shares) at Dec. 31, 2023           63,250 197,600
Balance, at beginning of period at Dec. 31, 2023 (5,419)   3,081 (2,538) (5,962) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 1,552   1,552        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           3,776  
Issuance related to vesting of restricted stock units, net of tax withholdings (327)   (327)        
Issuance pursuant tothe Equity Reserve Facility, net of issuance costs ( in shares )           28,727  
Issuance pursuant to the Equity Reserve Facility 3,008   3,008        
Warrants exercised (in shares)           711  
Warrants exercised 215   215        
Stock options exercised (in shares)           228  
Stock options exercised 92   92        
Issuance of stock in lieu of cash bonus, net of tax withholdings ( in shares )           1,267  
Issuance of stock in lieu of cash bonus, net of tax withholdings 906   906        
Net loss (19,907)     (6,236) (13,671)    
Noncontrolling interest rebalancing 0   (4,891)   4,891    
Balance, at end of period (in shares) at Dec. 31, 2024   0       99,100 197,600
Balance, at end of period at Dec. 31, 2024 (19,730) $ 0 3,786 (8,774) (14,742) $ 0 $ 0
Balance, at beginning of period (in shares) at Jun. 30, 2024           68,880 197,600
Balance, at beginning of period at Jun. 30, 2024 (10,509)   3,459 (3,903) (10,065) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 149   149        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           54  
Stock options exercised (in shares)           69  
Stock options exercised 10   10        
Net loss (6,377)     (2,690) (3,687)    
Noncontrolling interest rebalancing 0   (122)   122    
Balance, at end of period (in shares) at Sep. 30, 2024           69,003 197,600
Balance, at end of period at Sep. 30, 2024 (16,727)   3,496 (6,593) (13,630) $ 0 $ 0
Balance, at beginning of period (in shares) at Dec. 31, 2024   0       99,100 197,600
Balance, at beginning of period at Dec. 31, 2024 (19,730) $ 0 3,786 (8,774) (14,742) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 1,079   1,079        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           3,138  
Issuance pursuant tothe Equity Reserve Facility, net of issuance costs ( in shares )           177,443  
Issuance pursuant to the Equity Reserve Facility 5,872   5,872     $ 0  
Conversion of Class B shares to Class A common stock (in shares)           23,500 (23,500)
Conversion of Class B to Class A Common Stock 0   (1,782)   1,782 $ 0 $ 0
Issuance of Series A Convertible Preferred Stock, net of issuance costs (in shares)   25,000          
Issuance of Series A Convertible Preferred Stock, net of issuance costs 21,220   21,220        
Net loss (15,136)     (7,284) (7,852)    
Noncontrolling interest rebalancing 0   (15,286)   15,286    
Balance, at end of period (in shares) at Sep. 30, 2025   25,000       303,181 174,100
Balance, at end of period at Sep. 30, 2025 (6,695) $ 0 14,889 (16,058) (5,526) $ 0 $ 0
Balance, at beginning of period (in shares) at Jun. 30, 2025   0       219,442 189,964
Balance, at beginning of period at Jun. 30, 2025 (24,581) $ 0 2,798 (13,378) (14,001) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 374   374        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           602  
Issuance pursuant tothe Equity Reserve Facility, net of issuance costs ( in shares )           67,273  
Issuance pursuant to the Equity Reserve Facility 1,292   1,292     $ 0  
Conversion of Class B shares to Class A common stock (in shares)           15,864 (15,864)
Conversion of Class B to Class A Common Stock 0   (1,169)   1,169 $ 0 $ 0
Issuance of Series A Convertible Preferred Stock, net of issuance costs (in shares)   25,000          
Issuance of Series A Convertible Preferred Stock, net of issuance costs 21,220   21,220        
Net loss (5,000)     (2,680) (2,320)    
Noncontrolling interest rebalancing 0   (9,626)   9,626    
Balance, at end of period (in shares) at Sep. 30, 2025   25,000       303,181 174,100
Balance, at end of period at Sep. 30, 2025 $ (6,695) $ 0 $ 14,889 $ (16,058) $ (5,526) $ 0 $ 0