XML 24 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT - USD ($)
Total
Legacy Bridger Series C Preferred Shares / Series A Preferred Stock
Series A Preferred Stock
Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Series A Preferred Stock
Accumulated Deficit
Accumulated Other Comprehensive Income
Temporary equity, beginning balance (in shares) at Dec. 31, 2022   315,789            
Temporary equity, beginning balance at Dec. 31, 2022   $ 489,022,000            
Increase (Decrease) in Temporary Equity [Roll Forward]                
Effect of the Closing   $ (156,363,000)            
Series A Preferred Stock adjustment to maximum redemptions value     $ 22,181,000          
Temporary equity, ending balance (in shares) at Dec. 31, 2023   315,789 315,789.473684          
Temporary equity, ending balance at Dec. 31, 2023   $ 354,840,000            
Beginning balance (in shares) at Dec. 31, 2022       39,081,744        
Beginning balance at Dec. 31, 2022 $ (413,622,000)     $ 4,000 $ 0   $ (415,304,000) $ 1,678,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net loss (77,358,000)           (77,358,000)  
Foreign currency translation adjustment (42,000)             (42,000)
Unrealized loss on derivative instruments (290,000)             (290,000)
Unrealized gain on investments in marketable securities 247,000             247,000
Reclassification of realized loss (gain) on investments in marketable securities to earnings (606,000)             (606,000)
Effect of the Closing (in shares)       4,687,546        
Effect of the Closing 131,076,000     $ 1,000 52,085,000   78,990,000  
Series A Preferred Stock adjustment to maximum redemption value     $ (22,181,000)     $ (22,181,000)    
Bonuses paid in Class A Common Stock (in shares)       736,554        
Bonuses paid in Common Stock 3,829,000       3,829,000      
Common Stock issued related to acquisition activity (in shares)       426,531        
Common Stock issued related to acquisition activity 3,242,000       3,242,000      
Stock-based compensation (in shares)       2,268,129        
Stock-based compensation $ 47,796,000       47,796,000      
Ending balance (in shares) at Dec. 31, 2023 44,776,926     47,200,504        
Ending balance at Dec. 31, 2023 $ (327,909,000)     $ 5,000 84,771,000   (413,672,000) 987,000
Increase (Decrease) in Temporary Equity [Roll Forward]                
Series A Preferred Stock adjustment to maximum redemptions value     $ 25,339,000          
Temporary equity, ending balance (in shares) at Dec. 31, 2024   315,789 315,789.473684          
Temporary equity, ending balance at Dec. 31, 2024   $ 380,179,000            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net loss (15,567,000)           (15,567,000)  
Foreign currency translation adjustment 62,000             62,000
Unrealized loss on derivative instruments (43,000)             (43,000)
Unrealized gain on investments in marketable securities 0              
Reclassification of realized loss (gain) on investments in marketable securities to earnings 30,000             30,000
Series A Preferred Stock adjustment to maximum redemption value     $ (25,339,000)     $ (25,339,000)    
Sales of Common Stock through offerings (in shares)       2,217,164        
Sales of Common Stock through offerings 9,337,000       9,337,000      
Costs related to offerings (1,006,000)       (1,006,000)      
Common Stock issued related to acquisition activity (in shares)       4,947,202        
Common Stock issued related to acquisition activity 18,217,000     $ 1,000 18,216,000      
Repurchased shares for tax withholding (in shares)       (187,020)        
Repurchased shares for tax withholding (644,000)       (644,000)      
Cancellation of vested restricted stock units (in shares)       (2,032,545)        
Stock-based compensation (in shares)       2,064,083        
Stock-based compensation $ 16,160,000       16,160,000      
Ending balance (in shares) at Dec. 31, 2024 54,209,388     54,209,388        
Ending balance at Dec. 31, 2024 $ (326,702,000)     $ 6,000 $ 101,495,000   $ (429,239,000) $ 1,036,000