XML 93 R77.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Restatement of Unaudited Quarterly Results (Unaudited) - Condensed Consolidated Statement of Cash Flow (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:                        
Net loss $ (4,054) $ (7,438) $ (10,545) $ (9,805) $ (10,809) $ (6,454) $ (17,983) $ (17,263) $ (22,037) $ (27,068) $ (36,666) $ (40,472)
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization     29,677     32,740 60,891 62,438 92,334 89,093 126,533 116,835
Net book value of property held for lease buyouts     6,747     10,020 13,296 19,040 19,365 24,783 25,784 30,576
Impairment on property held for lease expense     5,258     3,224 10,600 7,490 15,494 11,928 22,019 17,575
Change in fair value of warrants liability (382) (257) (132) (381) (2,323) (3,089) (389) (5,412) (771) (5,793) (807) (6,439)
Stock-based compensation     2,090     1,089 4,303 2,946 5,678 4,753 7,034 6,439
Loss on partial extinguishment of debt 0 0 2,391       2,391   2,391   2,391 0
Amortization of debt discount     1,093     1,018 1,592 2,107 2,147 3,278 2,760 4,541
Amortization of debt issuance costs, net     81     91 145 181 211 271 277 361
Accrued PIK Interest     530     388 864 785 1,208 1,508 1,555 2,121
Amortization of right-of-use assets     98     89 198 179 274 271 355 367
Change in operating assets and liabilities:                        
Property held for lease     (43,299)     (36,398) (87,422) (72,844) (128,464) (105,741) (183,695) (151,345)
Prepaid expenses and other current assets     3,109     1,970 2,858 (276) 3,125 (261) 3,610 (3,730)
Litigation insurance reimbursement receivable             0       (5,000) 0
Accounts payable     252     401 (290) (277) (529) 872 (361) (765)
Accrued liabilities     (594)     (1,150) 186 (140) 1,594 1,514 4,419 3,968
Lease liabilities     (112)     (99) (227) (201) (312) (306) (387) (413)
Unearned revenues     450     (99) 436 (512) 572 (638) 765 (467)
Net cash used in operating activities     (2,906)     3,741 (8,551) (1,759) (7,720) (1,536) (17,414) (20,848)
Cash flows from investing activities:                        
Purchases of property and equipment     (4)     (139)   (153) (10) (164) (20) (168)
Additions to capitalized software     (297)     (472) (519) (845) (753) (1,203) (954) (1,337)
Net cash used in investing activities     (301)     (611) (519) (998) (763) (1,367) (974) (1,505)
Cash flows from financing activities:                        
Proceeds from revolving line of credit     4,350       9,380 9,935 10,916 9,935 14,297 18,517
Principal repayments on revolving line of credit     (872)     (13,224) (3,311) (16,171) (8,054) (21,661) (11,551) (22,477)
Principal repayment on term loan     (25,000)       (25,000)   (25,000)   (25,000) 0
Payments of deferred financing costs             22   34   34 0
Repurchases of restricted stock     (163)     (195) (247) (244) (317) (293) (355) (344)
Proceeds from exercise of stock options           60   60   65 1 67
Net cash used in financing activities     (21,685)     (13,359) (19,200) (6,420) (22,489) (11,954) (22,642) (4,237)
Net decrease in cash, cash equivalents and restricted cash     (24,892)     (10,229) (28,270) (9,177) (30,972) (14,857) (41,030) (26,590)
Cash, cash equivalents and restricted cash at beginning of period 41,571 44,949 69,841 87,254 86,202 96,431 69,841 96,431 69,841 96,431 69,841 96,431
Cash, cash equivalents and restricted cash at end of period 38,869 41,571 44,949 81,574 87,254 86,202 41,571 87,254 38,869 81,574 28,811 69,841
As Previously Reported                        
Cash flows from operating activities:                        
Net loss (2,914) (6,410) (9,114) (8,153) (9,733) (5,558) (15,524) (15,291) (18,438) (23,444)   (37,871)
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization     29,012     32,740 59,646 62,438 90,439 89,093   116,329
Net book value of property held for lease buyouts     6,452     10,020 12,921 19,040 18,909 24,783   30,505
Impairment on property held for lease expense     5,223     3,224 10,515 7,490 15,356 11,928   17,216
Change in fair value of warrants liability (382) (257) (132) (381) (2,323) (3,089) (389) (5,412) (771) (5,793)    
Stock-based compensation     2,090     1,089 4,303 2,946 5,678 4,753    
Loss on partial extinguishment of debt 0 0 2,391       2,391   2,391      
Amortization of debt discount     1,093     537 1,592 1,015 2,147 1,130   5,275
Amortization of debt issuance costs, net     81     91 145 181 211 271    
Accrued PIK Interest     530     388 864 785 1,208 1,508    
Amortization of right-of-use assets     98     89 198 179 274 271    
Change in operating assets and liabilities:                        
Property held for lease     (43,013)     (36,398) (86,725) (72,844) (127,327) (105,741)   (151,843)
Prepaid expenses and other current assets     2,778     1,849 2,030 (397) 1,738 (382)   (4,266)
Litigation insurance reimbursement receivable             0          
Accounts payable     252     401 (290) (277) (529) 872    
Accrued liabilities     (985)     (1,444) (437) (899) 734 159   2,719
Lease liabilities     (112)     (99) (227) (201) (312) (306)    
Unearned revenues     450     (99) 436 (512) 572 (638)   (583)
Net cash used in operating activities     (2,906)     3,741 (8,551) (1,759) (7,720) (1,536)   (20,848)
Cash flows from investing activities:                        
Purchases of property and equipment     (4)     (139)   (153) (10) (164)    
Additions to capitalized software     (297)     (472) (519) (845) (753) (1,203)    
Net cash used in investing activities     (301)     (611) (519) (998) (763) (1,367)    
Cash flows from financing activities:                        
Proceeds from revolving line of credit     4,350       9,380 9,935 10,916 9,935    
Principal repayments on revolving line of credit     (872)     (13,224) (3,311) (16,171) (8,054) (21,661)    
Principal repayment on term loan     (25,000)       (25,000)   (25,000)      
Payments of deferred financing costs             22   34      
Repurchases of restricted stock     (163)     (195) (247) (244) (317) (293)    
Proceeds from exercise of stock options           60   60   65    
Net cash used in financing activities     (21,685)     (13,359) (19,200) (6,420) (22,489) (11,954)    
Net decrease in cash, cash equivalents and restricted cash     (24,892)     (10,229) (28,270) (9,177) (30,972) (14,857)    
Cash, cash equivalents and restricted cash at beginning of period 41,571 44,949 69,841 87,254 86,202 96,431 69,841 96,431 69,841 96,431 69,841 96,431
Cash, cash equivalents and restricted cash at end of period 38,869 41,571 44,949 81,574 87,254 86,202 41,571 87,254 38,869 81,574   69,841
Restatement Adjustments                        
Cash flows from operating activities:                        
Net loss (1,140) (1,028) (1,431) (1,652) (1,076) (896) (2,459) (1,972) (3,599) (3,624)   (2,601)
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization     665     0 1,245 0 1,895 0   506
Net book value of property held for lease buyouts     295     0 375 0 456 0   71
Impairment on property held for lease expense     35     0 85 0 138 0   359
Change in fair value of warrants liability 0 0 0 0 0 0 0 0 0 0    
Stock-based compensation     0     0 0 0 0 0    
Loss on partial extinguishment of debt 0 0 0       0   0      
Amortization of debt discount     0     481 0 1,092 0 2,148   (734)
Amortization of debt issuance costs, net     0     0 0 0 0 0    
Accrued PIK Interest     0     0 0 0 0 0    
Amortization of right-of-use assets     0     0 0 0 0 0    
Change in operating assets and liabilities:                        
Property held for lease     (286)     0 (697) 0 (1,137) 0   498
Prepaid expenses and other current assets     331     121 828 121 1,387 121   536
Litigation insurance reimbursement receivable             0          
Accounts payable     0     0 0 0    
Accrued liabilities     391     294 623 759 860 1,355   1,249
Lease liabilities     0     0 0 0 0 0    
Unearned revenues     0     0 0 0 0 0   116
Net cash used in operating activities     0     0 0 0 0 0   0
Cash flows from investing activities:                        
Purchases of property and equipment     0     0   0 0 0    
Additions to capitalized software     0     0 0 0 0 0    
Net cash used in investing activities     0     0 0 0 0 0    
Cash flows from financing activities:                        
Proceeds from revolving line of credit     0       0 0 0 0    
Principal repayments on revolving line of credit     0     0 0 0 0 0    
Principal repayment on term loan     0       0   0      
Payments of deferred financing costs             0   0      
Repurchases of restricted stock     0     0 0 0 0 0    
Proceeds from exercise of stock options           0   0   0    
Net cash used in financing activities     0     0 0 0 0 0    
Net decrease in cash, cash equivalents and restricted cash     0     0 0 0 0 0    
Cash, cash equivalents and restricted cash at beginning of period 0 0 0 0 0 0 0 0 0 0 $ 0 0
Cash, cash equivalents and restricted cash at end of period $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0   $ 0