XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
shares in Thousands, $ in Thousands
Total
2021 Notes
Preferred Stock
Common Stock
Common Stock
2021 Notes
Treasury Stock
Additional Paid-In Capital
Additional Paid-In Capital
2021 Notes
Accumulated Deficit
Balance at the beginning (in shares) at Dec. 31, 2021     6,140 25,086   0      
Balance at the beginning at Dec. 31, 2021 $ (8,572)   $ 1 $ 3   $ 0 $ 61,194   $ (69,770)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (19,376)               (19,376)
Stock-based compensation 1,924           1,924    
Exercise of stock options (in shares)       114          
Exercise of stock options 127           127    
Conversion of stock (in shares)     (6,140) 6,140 4,128        
Conversion of stock   $ 33,024 $ (1) $ 1       $ 33,024  
Merger and recapitalization, net of fees (in shares)       2,007          
Merger and recapitalization, net of fees 27,997           27,997    
Stockholder contribution for debt issuance costs 924           924    
Escrow shares derivative liability (in shares)       1,625          
Escrow shares derivative liability (6,867)           (6,867)    
Private warrants derivative liability (3,916)           (3,916)    
Forward share purchase agreement derivative liability (in shares)       3,861          
Forward share purchase agreement derivative liability (14,170)           (14,170)    
Stockholder earnout rights derivative liability (26,131)           (26,131)    
Balance at the end (in shares) at Mar. 31, 2022     0 42,961   0      
Balance at the end at Mar. 31, 2022 (15,036)   $ 0 $ 4   $ 0 74,106   (89,146)
Balance at the beginning (in shares) at Dec. 31, 2021     6,140 25,086   0      
Balance at the beginning at Dec. 31, 2021 (8,572)   $ 1 $ 3   $ 0 61,194   (69,770)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (4,617)                
Balance at the end (in shares) at Jun. 30, 2022     0 42,990   0      
Balance at the end at Jun. 30, 2022 217   $ 0 $ 4   $ 0 74,600   (74,387)
Balance at the beginning (in shares) at Mar. 31, 2022     0 42,961   0      
Balance at the beginning at Mar. 31, 2022 (15,036)   $ 0 $ 4   $ 0 74,106   (89,146)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) 14,759               14,759
Stock-based compensation 464           464    
Exercise of stock options (in shares)       29          
Exercise of stock options 30           30    
Balance at the end (in shares) at Jun. 30, 2022     0 42,990   0      
Balance at the end at Jun. 30, 2022 217   $ 0 $ 4   $ 0 74,600   (74,387)
Balance at the beginning (in shares) at Dec. 31, 2022     0 43,275   (3,081)      
Balance at the beginning at Dec. 31, 2022 (6,407)   $ 0 $ 4   $ (31,663) 89,952   (64,700)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (5,397)               (5,397)
Stock-based compensation 658           658    
Issuance of Common Stock under ESPP (in shares)       289          
Issuance of Common Stock under ESPP 120           120    
Issuance of Common Stock upon vesting of restricted stock units (in shares)       285          
Balance at the end (in shares) at Mar. 31, 2023     0 43,849   (3,081)      
Balance at the end at Mar. 31, 2023 (11,026)   $ 0 $ 4   $ (31,663) 90,730   (70,097)
Balance at the beginning (in shares) at Dec. 31, 2022     0 43,275   (3,081)      
Balance at the beginning at Dec. 31, 2022 (6,407)   $ 0 $ 4   $ (31,663) 89,952   (64,700)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (6,833)                
Balance at the end (in shares) at Jun. 30, 2023     0 44,456   (3,081)      
Balance at the end at Jun. 30, 2023 (11,882)   $ 0 $ 4   $ (31,663) 91,310   (71,533)
Balance at the beginning (in shares) at Mar. 31, 2023     0 43,849   (3,081)      
Balance at the beginning at Mar. 31, 2023 (11,026)   $ 0 $ 4   $ (31,663) 90,730   (70,097)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (1,436)               (1,436)
Stock-based compensation 580           580    
Issuance of Common Stock upon vesting of restricted stock units (in shares)       607          
Balance at the end (in shares) at Jun. 30, 2023     0 44,456   (3,081)      
Balance at the end at Jun. 30, 2023 $ (11,882)   $ 0 $ 4   $ (31,663) $ 91,310   $ (71,533)