XML 33 R4.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Shareholders’ Equity (Deficit) - USD ($)
Legacy Rumble Class A
Common Stock
Legacy Rumble Class B
Common Stock
Class A
Common Stock
Class B
Common Stock
Class C
Common Stock
Class D
Common Stock
Additional Paid-in Capital
Deficit
Total
Balance at Dec. 31, 2020 $ 582,338 $ 19,355 $ 3,022,547 $ (3,965,175) $ (340,935)
Balance (in Shares) at Dec. 31, 2020 7,491,000 50,000      
Issuance of Legacy Rumble Class A Common Stock in exchange for Legacy Rumble preference shares $ 35,714,286               35,714,286
Issuance of Legacy Rumble Class A Common Stock in exchange for Legacy Rumble preference shares (in Shares) 172,020                
Issuance of Legacy Rumble Class B Common Stock in exchange for Legacy Rumble Class A Common Stock (in Shares) (63,676) 63,676              
Issuance of Legacy Rumble Common Shares and options in connection with Locals acquisition $ 6,972,629 $ 66,062         419   7,039,110
Issuance of Legacy Rumble Common Shares and options in connection with Locals acquisition (in Shares) 520,346 11,760              
Issuance costs in connection with Locals acquisition $ (45,644) $ (432)         (3)   (46,079)
Issuance of Legacy Rumble restricted stock units   $ 44,776             44,776
Issuance of Legacy Rumble restricted stock units (in Shares)   9,784              
Share based payments 1,369,703 1,369,703
Loss for the year (13,413,532) (13,413,532)
Balance at Dec. 31, 2021 $ 43,223,609 $ 129,761 4,392,666 (17,378,707) 30,367,329
Balance (in Shares) at Dec. 31, 2021 8,119,690 135,220      
Issuance of Legacy Rumble Class A Common Stock in exchange for Legacy Rumble preference shares $ 17,314,203 17,314,203
Issuance of Legacy Rumble Class A Common Stock in exchange for Legacy Rumble preference shares (in Shares) 606,360      
Issuance of Class A and C Common Stock in exchange for Legacy Rumble Class A and B common shares $ (60,537,812) $ (129,761) $ 4,897 $ 16,876 60,645,800  
Issuance of Class A and C Common Stock in exchange for Legacy Rumble Class A and B common shares (in Shares) (8,726,050) (135,220) 48,970,404 168,762,214      
Issuance of Class A Common Stock in exchange for Legacy Rumble warrants $ 731,281 (731,281)
Issuance of Class A Common Stock in exchange for Legacy Rumble warrants (in Shares) 14,153,048      
Repurchase of Class C Common Stock in the Key Individual Subscription Agreement $ (110) (10,999,890) (11,000,000)
Repurchase of Class C Common Stock in the Key Individual Subscription Agreement (in Shares) (1,100,000)      
Issuance of Class D Common Stock in the Key Individual Subscription Agreement $ 10,578 989,422 1,000,000
Issuance of Class D Common Stock in the Key Individual Subscription Agreement (in Shares) 105,782,403      
Issuance of Class A and B Common Stock in connection with the Qualifying Transaction $ 1,088 $ 750 105,089,512 105,091,350
Issuance of Class A and B Common Stock in connection with the Qualifying Transaction (in Shares) 10,875,000 7,500,000      
Issuance of Class A Common Stock in exchange for CFVI Class B common shares $ 750 $ (750)
Issuance of Class A Common Stock in exchange for CFVI Class B common shares (in Shares) 7,500,000 (7,500,000)      
Issuance of Class A Common Stock in connection with public shares $ 2,997 299,690,113 299,693,110
Issuance of Class A Common Stock in connection with public shares (in Shares) 29,969,311      
Issuance costs in connection with the Qualifying Transaction (54,091,750) (54,091,750)
Excess fair value over net assets acquired – listing fee (2,265,284) (2,265,284)
Eliminate CFVI’s historical accumulated deficit (37,003,588) (37,003,588)
Share based payments 1,933,403 1,933,403
Loss for the year (11,403,994) (11,403,994)
Balance at Dec. 31, 2022 $ 741,013 $ 16,766 $ 10,578 $ 367,649,123 $ (28,782,701) $ 339,634,779
Balance (in Shares) at Dec. 31, 2022 111,467,763 167,662,214 105,782,403