XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
$ in Thousands
Total
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Accumulated OCI
Non-Controlling Interest
Beginning balance at Dec. 31, 2023 $ (18,486)       $ (64,284) $ 0 $ 1,559
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net loss (7,526)       (5,219)   (2,307)
Issuance of shares, net of issuance costs 7,566            
Other comprehensive gain, net of taxes 0            
Non-controlling interest issued and related transfers 3,503           3,503
Ending balance at Mar. 31, 2024 $ (10,519)       (73,918) 0 11,543
Preferred Stock, beginning balance (in shares) at Dec. 31, 2024 1,102,000 1,102,000          
Beginning balance at Dec. 31, 2024 $ 766,293 $ 0 $ 4 $ 502,865 (78,262) 909 340,777
Common Stock, beginning balance (in shares) at Dec. 31, 2024 44,597,154   44,597,154        
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net loss $ (253,674)       (142,997)   (110,677)
Series B Preferred Stock buyback (in shares)   (5,000)          
Series B Preferred Stock buyback (50)     (50)      
Series B Preferred Stock issued for paid-in-kind dividends (in shares)   21,808          
Series B Preferred Stock issued for paid-in-kind dividends 218     218      
Issuance of shares, net of issuance costs (in shares)     161,964        
Issuance of shares, net of issuance costs 1,927     1,927      
Vesting of earnout shares (in shares)     2,344,682        
Vesting of earnout shares 874   $ 1 873      
Other comprehensive gain, net of taxes (2,387)         (2,387)  
Non-controlling interest issued and related transfers 6,946     (26,303)     33,249
Distributions to Stockholders (26)       (26)    
Stock-based compensation 5,841     4,943     898
Accrued preferred dividends $ (217)     (217)      
Preferred Stock, ending balance (in shares) at Mar. 31, 2025 1,118,808 1,118,808          
Ending balance at Mar. 31, 2025 $ 525,745 $ 0 $ 5 $ 484,256 $ (221,285) $ (1,478) $ 264,247
Common Stock, ending balance (in shares) at Mar. 31, 2025 47,103,800   47,103,800        
Preferred Stock, beginning balance (in shares) at Dec. 31, 2024 0            
Preferred Stock, beginning balance at Dec. 31, 2024 $ 0            
Increase (Decrease) in Temporary Equity [Roll Forward]              
Conversion of related party notes (in shares) 2,310,848            
Conversion of related party notes $ 23,108            
Issuance of Series C Preferred Stock (in shares) 575,000            
Issuance of Series C Preferred Stock, net $ 5,663            
Accrued preferred dividends $ (44)            
Preferred Stock, ending balance (in shares) at Mar. 31, 2025 2,885,848            
Preferred Stock, ending balance at Mar. 31, 2025 $ 28,727