XML 35 R7.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Class A Common Stock
Stockholders’ Equity (Deficit)
Common Stock
Class A Common Stock
Common Stock
Class V Common Stock
Treasury Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Non- Controlling Interests
Balance at beginning of year (in shares) at Dec. 31, 2020       44,792,517 160,000,000          
Balance at beginning of year at Dec. 31, 2020 $ (267,329)   $ (61,779) $ 4 $ 16 $ 0 $ 0 $ 93 $ (61,892) $ (205,550)
Treasury stock, beginning balance (in shares) at Dec. 31, 2020           0        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation (in shares)       855,894            
Share-based compensation 24,912   6,196       6,196     18,716
Foreign currency translation adjustment (2,111)   (546)         (546)   (1,565)
Issuance of class A common stock upon exercise of warrants (in shares)       14,014,197            
Issuance of Class A Common Stock upon exercise of Warrants 259,895   70,146 $ 2     70,144     189,749
Net loss (71,092)   (19,489)           (19,489) (51,603)
Allocation of equity and non-controlling interests upon changes in RSILP ownership 0   11,288       11,310 (22)   (11,288)
Acquisition of intangibles (in shares)       158,127            
Acquisition of intangibles 2,500   691       691     1,809
Repurchase of class A common stock (in shares)           218,589        
Repurchase of Class A Common Stock (3,465)   (850)     $ (850)       (2,615)
Reissuance of treasury stock (in shares)           (218,589)        
Reissuance of treasury stock 0         $ 850 (850)      
Settlement of earnout interests liability 364,788   79,779       79,779     285,009
Distributions paid to non-controlling interest holders (397)                 (397)
Issuance of class A common stock upon RSILP unit exchanges (in shares)       1,297,671 (1,297,671)          
Balance at end of the year (in shares) at Dec. 31, 2021       61,118,406 158,702,329          
Balance at end of the year at Dec. 31, 2021 307,701   85,436 $ 6 $ 16 $ 0 167,270 (475) (81,381) 222,265
Treasury stock, ending balance (in shares) at Dec. 31, 2021           0        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation (in shares)       706,465            
Share-based compensation 18,691   5,459       5,459     13,232
Foreign currency translation adjustment (3,886)   (1,146)         (1,146)   (2,740)
Issuance of class A common stock upon exercise of warrants (in shares)   11,442,389   3,226,745 (3,226,745)          
Net loss (134,332)   (38,631)           (38,631) (95,701)
Allocation of equity and non-controlling interests upon changes in RSILP ownership 0   4,141       4,168 (27)   (4,141)
Acquisition of intangibles (in shares)       60,000 480,000          
Acquisition of intangibles 2,700   786       786     1,914
Balance at end of the year (in shares) at Dec. 31, 2022       65,111,616 155,955,584          
Balance at end of the year at Dec. 31, 2022 190,874   56,045 $ 6 $ 16   177,683 (1,648) (120,012) 134,829
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation (in shares)       1,754,519            
Share-based compensation 30,020   9,389       9,389     20,631
Foreign currency translation adjustment 5,290   1,651         1,651   3,639
Issuance of class A common stock upon exercise of warrants (in shares)       5,521,274 (5,521,274)          
Issuance of Class A Common Stock upon exercise of Warrants     0 $ 1 $ (1)          
Net loss (60,055)   (18,305)           (18,305) (41,750)
Allocation of equity and non-controlling interests upon changes in RSILP ownership 0   4,988       5,091 (103)   (4,988)
Balance at end of the year (in shares) at Dec. 31, 2023       72,387,409 150,434,310          
Balance at end of the year at Dec. 31, 2023 $ 166,129   $ 53,768 $ 7 $ 15   $ 192,163 $ (100) $ (138,317) $ 112,361