XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
2021 Notes
2022 Notes
Preferred Stock
Common stock
Common stock
2021 Notes
Common stock
2022 Notes
Treasury Stock
Additional Paid-In Capital
Additional Paid-In Capital
2021 Notes
Additional Paid-In Capital
2022 Notes
Accumulated Deficit
Balance at the beginning (in shares) at Dec. 31, 2021       307,000 1,254,300              
Balance at the beginning at Dec. 31, 2021 $ (8,572)     $ 1         $ 61,197     $ (69,770)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) 5,070                     5,070
Stock-based compensation 3,917               3,917      
Conversion of stock (in shares)       (307,000) 307,000 206,400            
Conversion of stock   $ 33,024   $ (1)         1 $ 33,024    
Issuance of common stock upon vesting of restricted stock units (in shares)         15,479              
Exercise of stock options (in shares)         7,225              
Exercise of stock options 158               158      
Merger and recapitalization, net of fees (in shares)         100,350              
Merger and recapitalization, net of fees 27,997               27,997      
Stockholder contribution for debt issuance costs 924               924      
Escrow shares derivative liability (in shares)         81,260              
Escrow shares derivative liability (6,867)               (6,867)      
Private warrants derivative liability (3,916)               (3,916)      
Forward share purchase agreement derivative liability (in shares)         193,050              
Forward share purchase agreement derivative liability (14,170)               (14,170)      
Stockholder earnout rights derivative liability (26,131)               (26,131)      
Settlement of forward share purchase agreement derivative liability $ (17,841)               (17,841)      
Purchase of treasury stock (in shares)               (154,055)        
Purchase of treasury stock               $ (31,663) 31,663      
Shares canceled (in shares)         (1,298)              
Balance at the end (in shares) at Dec. 31, 2022 2,163,766     0 2,163,766     (154,055)        
Balance at the end at Dec. 31, 2022 $ (6,407)     $ 0 $ 0     $ (31,663) 89,956     (64,700)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (9,498)                     (9,498)
Stock-based compensation 2,955               2,955      
Conversion of stock (in shares)             60,265          
Conversion of stock     $ 324               $ 324  
Reverse stock split , Shares         34,192              
Reverse stock split         $ 0       0      
Issuance of Common Stock under ESPP (in shares)         20,142              
Issuance of Common Stock under ESPP 168               168      
Issuance of common stock upon vesting of restricted stock units (in shares)         114,203              
Balance at the end (in shares) at Dec. 31, 2023       0 2,392,568     (154,055)        
Balance at the end at Dec. 31, 2023 $ (12,458)     $ 0 $ 0     $ (31,663) $ 93,403     $ (74,198)