XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.1
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
Class B Common Stock
Common Stock
Balance at beginning of period (in shares) at Dec. 31, 2024           24,775 49,400
Balance at beginning of period at Dec. 31, 2024 $ (19,730)   $ 3,786 $ (8,774) $ (14,742) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 316   316        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           153  
Stock options exercised (in shares)           6,997  
Issuance pursuant to the Equity Reserve Facility 2,039   2,039        
Conversion of Class B to Class A Common Stock (in shares)           318 (318)
Conversion of Class B to Class A Common Stock 0   (95)   95    
Net loss (5,940)     (2,355) (3,585)    
Noncontrolling interest rebalancing 0   (2,252)   2,252    
Balance at end of period (in shares) at Mar. 31, 2025           32,243 49,082
Balance at end of period at Mar. 31, 2025 (23,315)   3,794 (11,129) (15,980) $ 0 $ 0
Balance at beginning of period (in shares) at Dec. 31, 2024           24,775 49,400
Balance at beginning of period at Dec. 31, 2024 (19,730)   3,786 (8,774) (14,742) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Issuance pursuant to the Equity Reserve Facility 11,600            
Balance at end of period (in shares) at Mar. 31, 2026   27,077       700,759 42,160
Balance at end of period at Mar. 31, 2026 (9,721) $ 0 28,403 (32,970) (5,155) $ 1 $ 0
Balance at beginning of period (in shares) at Dec. 31, 2025   27,077       331,076 42,160
Balance at beginning of period at Dec. 31, 2025 (7,023) $ 0 25,812 (27,720) (5,115) $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 183   183        
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)           1,392  
Issuance pursuant to the Equity Reserve Facility (in shares)           216,250  
Issuance pursuant to the Equity Reserve Facility 1,119   1,118     $ 1  
Settlement of accounts payable through issuance of common stock (in shares)           152,041  
Settlement of accounts payable through issuance of common stock 2,028   2,028        
Preferred dividends accrued (457)   (457)        
Net loss (5,571)     (5,250) (321)    
Noncontrolling interest rebalancing 0   (281)   281    
Balance at end of period (in shares) at Mar. 31, 2026   27,077       700,759 42,160
Balance at end of period at Mar. 31, 2026 $ (9,721) $ 0 $ 28,403 $ (32,970) $ (5,155) $ 1 $ 0