XML 21 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Mezzanine Equity and Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Total
Temporary Equity [Member]
Redeemable Convertible Preferred Stock [Member]
Temporary Equity [Member]
Redeemable Common Shares [Member]
Temporary Equity [Member]
Share-based Awards [Member]
Noncontrolling Interest [Member]
Temporary Equity, Including Portion Attributable to Noncontrolling Interests [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Common Stock Outstanding [Member]
Treasury Stock [Member]
Balance, temporary equity, shares (in shares) at Dec. 31, 2020 [1]   42,000,592                    
Balance, temporary equity, including noncontrolling interest at Dec. 31, 2020   $ 183,390 $ 25,074 $ 1,489 $ 3,061 $ 213,014            
Balance (in shares) at Dec. 31, 2020 [1]             100,068,469          
Balance at Dec. 31, 2020 $ (192,827)           $ 12 $ 105,159 $ (299,789) $ 1,791    
Proceeds from exercise of options (in shares) [1]             3,763,054          
Proceeds from exercise of options 3,277           $ 0 3,277 0 0    
Stock-based compensation expense 4,208           0 4,208 0 0    
Issuance of redeemable noncontrolling interest in EduTech 515           0 515 0 0    
Net loss (15,999)           0 0 (15,999) 0    
Net income attributable to and accretion of redeemable noncontrolling interest 896 0 0 0 896 896 (0) (0) 896 (0)    
Net income attributable to and accretion of redeemable noncontrolling interest (896) 0 0 0 (896) (896) 0 0 (896) 0    
Total other comprehensive income (loss)   0 0 0 (52) (52)            
Total other comprehensive income (loss) 57           0 0 0 57    
Reclassification of share-based awards to mezzanine equity (206) 0 0 206 0 206 0 (206) 0 0    
Reclassification of common shares from liabilities   0 6,873 0 0 6,873            
Remeasurement of redemption value of common shares (7,810) 0 7,810 0 0 7,810 0 0 (7,810) 0    
Remeasurement of redemption value of convertible preferred stock (33,536) 33,536 0 0 0 33,536 $ 0 (33,536) 0    
Issuance of redeemable noncontrolling interest in EduTech   $ 0 0 0 238 238            
Balance, temporary equity, shares (in shares) at Jun. 30, 2021 [1]   42,000,592                    
Balance, temporary equity, including noncontrolling interest at Jun. 30, 2021   $ 216,926 39,757 1,695 4,143 262,521            
Balance (in shares) at Jun. 30, 2021 [1]             103,831,523          
Balance at Jun. 30, 2021 (243,217)           $ 12 112,953 (358,030) 1,848    
Balance, temporary equity, shares (in shares) at Mar. 31, 2021 [1]   42,000,592                    
Balance, temporary equity, including noncontrolling interest at Mar. 31, 2021   $ 192,184 24,891 1,591 3,696 222,362            
Balance (in shares) at Mar. 31, 2021 [1]             100,195,199          
Balance at Mar. 31, 2021 (203,207)           $ 12 108,972 (313,739) 1,548    
Proceeds from exercise of options (in shares) [1]             3,636,324          
Proceeds from exercise of options 2,152           $ 0 2,152 0 0    
Stock-based compensation expense 1,933           0 1,933 0 0    
Net loss (11,057)           0 0 (11,057) 0    
Net income attributable to and accretion of redeemable noncontrolling interest 499 0 0 0 499 499 (0) (0) 499 (0)    
Net income attributable to and accretion of redeemable noncontrolling interest (499) 0 0 0 (499) (499) 0 0 (499) 0    
Total other comprehensive income (loss)   0 0 0 (52) (52)            
Total other comprehensive income (loss) 300           0 0 0 300    
Reclassification of share-based awards to mezzanine equity (104) 0 0 104 0 104 0 (104) 0 0    
Reclassification of common shares from liabilities   0 6,873 0 0 6,873            
Remeasurement of redemption value of common shares (7,993) 0 7,993 0 0 7,993 0 0 (7,993) 0    
Remeasurement of redemption value of convertible preferred stock (24,742) $ 24,742 0 0 0 24,742 $ 0 0 (24,742) 0    
Balance, temporary equity, shares (in shares) at Jun. 30, 2021 [1]   42,000,592                    
Balance, temporary equity, including noncontrolling interest at Jun. 30, 2021   $ 216,926 39,757 1,695 4,143 262,521            
Balance (in shares) at Jun. 30, 2021 [1]             103,831,523          
Balance at Jun. 30, 2021 (243,217)           $ 12 112,953 (358,030) 1,848    
Balance, temporary equity, shares (in shares) at Dec. 31, 2021 [1]   0                    
Balance, temporary equity, including noncontrolling interest at Dec. 31, 2021 5,210 $ 0 0 0 5,210 5,210            
Balance (in shares) at Dec. 31, 2021                     181,821,767 [1] 143,564
Balance at Dec. 31, 2021 $ 250,355           18 625,056 (375,297) 2,317   $ (1,739)
Proceeds from exercise of options (in shares) 1,156,279                   1,156,279 [1] 0
Proceeds from exercise of options $ 1,719           0 1,719 0 0   $ 0
Common stock issued upon vesting of restricted stock units (in shares)                     254,432 [1] 0
Common stock issued upon vesting of restricted stock units 0           0 0 0 0   $ 0
Stock-based compensation expense 18,670           0 18,670 0 0   0
Issuance of redeemable noncontrolling interest in EduTech 0 0 0 0 5,794 5,794 0 0 0 0   0
Reclassification of earn-out RSUs to earn-out shares (514)           0 (514) 0 0   $ 0
Repurchase of common stock (in shares)                     (1,901,662) 1,901,662
Repurchase of common stock (10,052)           0 0 0 0   $ (10,052)
Net loss (20,255)           0 0 (20,255) 0   0
Net income attributable to and accretion of redeemable noncontrolling interest 1,244 0 0 0 1,244 1,244 (0) (0) 1,244 (0)   (0)
Net income attributable to and accretion of redeemable noncontrolling interest (1,244) 0 0 0 (1,244) (1,244) 0 0 (1,244) 0   0
Total other comprehensive income (loss)   $ 0 0 0 (75) (75)            
Total other comprehensive income (loss) (1,428)           0 0 0 (1,428)   $ 0
Balance, temporary equity, shares (in shares) at Jun. 30, 2022 [1]   0                    
Balance, temporary equity, including noncontrolling interest at Jun. 30, 2022 12,173 $ 0 0 0 12,173 12,173            
Balance (in shares) at Jun. 30, 2022                     181,330,816 2,045,226
Balance at Jun. 30, 2022 237,251           18 644,931 (396,796) 889   $ (11,791)
Balance, temporary equity, shares (in shares) at Mar. 31, 2022 [1]   0                    
Balance, temporary equity, including noncontrolling interest at Mar. 31, 2022   $ 0 0 0 5,818 5,818            
Balance (in shares) at Mar. 31, 2022                     182,493,007 [1] 278,564
Balance at Mar. 31, 2022 $ 245,237           18 634,070 (386,967) 598   $ (2,482)
Proceeds from exercise of options (in shares) 442,469                   442,469 [1] 0
Proceeds from exercise of options $ 683           0 683 0 0   $ 0
Common stock issued upon vesting of restricted stock units (in shares)                     162,002 [1] 0
Common stock issued upon vesting of restricted stock units 0           0 0 0 0   $ 0
Stock-based compensation expense 10,396           0 10,396 0 0   0
Issuance of redeemable noncontrolling interest in EduTech 0 0 0 0 5,794 5,794 0 0 0 0   0
Reclassification of earn-out RSUs to earn-out shares (218)           0 (218) 0 0   $ 0
Repurchase of common stock (in shares)                     (1,766,662) 1,766,662
Repurchase of common stock (9,309)           0 0 0 0   $ (9,309)
Net loss (9,202)           0 0 (9,202) 0   0
Net income attributable to and accretion of redeemable noncontrolling interest 627 0 0 0 627 627 (0) (0) 627 (0)   (0)
Net income attributable to and accretion of redeemable noncontrolling interest (627) 0 0 0 (627) (627) 0 0 (627) 0   0
Total other comprehensive income (loss)   $ 0 0 0 (66) (66)            
Total other comprehensive income (loss) 291           0 0 0 291   $ 0
Balance, temporary equity, shares (in shares) at Jun. 30, 2022 [1]   0                    
Balance, temporary equity, including noncontrolling interest at Jun. 30, 2022 12,173 $ 0 $ 0 $ 0 $ 12,173 $ 12,173            
Balance (in shares) at Jun. 30, 2022                     181,330,816 2,045,226
Balance at Jun. 30, 2022 $ 237,251           $ 18 $ 644,931 $ (396,796) $ 889   $ (11,791)
[1] As part of the Business Combination (as disclosed in "Note 3 — Business Combination"), all per share information has been retroactively adjusted using an exchange ratio of 8.69144 per share.