XML 20 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Consolidated Statements of Changes in Mezzanine Equity and Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
Common Stock
Treasury Stock
Stockholder Notes
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income
Mezzanine Equity
Series E Convertible Redeemable Preferred Stock [Member]
Mezzanine Equity
Series E Two Redeemable Convertible Preferred Stock Warrants [Member]
Mezzanine Equity
Series E Three Redeemable Convertible Preferred Stock [Member]
Mezzanine Equity
Exchange Of Non Voting Common Stock Into Preferred Stocks
Exchange Of Non Voting Common Stock Into Preferred Stocks
Common Stock
Exchange Of Non Voting Common Stock Into Preferred Stocks
Additional Paid-in Capital
Exchange Of Non Voting Common Stock Into Preferred Stocks
Mezzanine Equity
Settlement Of Liability
Settlement Of Liability
Common Stock
Settlement Of Liability
Additional Paid-in Capital
Settlement Of Contingent Consideration Liability
Common Stock
Temporary Equity, Balance at Dec. 31, 2020               $ 399,855                      
Temporary Equity, Balance (in Shares) at Dec. 31, 2020               120,384,609                      
Temporary Equity retroactive conversion of shares due to business combination (in Shares) at Dec. 31, 2020               (81,831,092)                      
Retroactive conversion of shares due to Business Combination (in Shares) at Dec. 31, 2020   (47,137,476)                                  
Temporary equity balance as effect of reverse recapitalization (FN1) at Dec. 31, 2020               38,553,517                      
Temporary equity balance as effect of reverse recapitalization, value at Dec. 31, 2020               $ 399,855                      
Balance as effect of reverse recapitalization (FN1) at Dec. 31, 2020   22,208,130                                  
Effect of reverse recapitalization, value at Dec. 31, 2020 $ (277,505) $ 1 $ (661) $ (14,478) $ 230,028 $ (505,881) $ 13,486                        
Balance at Dec. 31, 2020 (277,505) $ 1 (661) (14,478) 230,028 (505,881) 13,486                        
Balance (in Shares) at Dec. 31, 2020   69,345,606                                  
Stock option exercises 1,365       1,365                            
Stock option exercises (in Shares)   4,091,579                                  
RSUs vested   287,801                                  
Stock-based compensation 11,468       11,468                            
Issuance of common stock (in Shares)                         (1,155,987)       105,040    
Issuance of common stock                       $ (6,382)   $ (6,382)   $ 1,099   $ 1,099  
Temporary Equity, Stock Issued During Period, Value, New Issues                 $ 616 $ 301 $ 3,214       $ 6,382        
Temporary Equity Stock Issued During Period Shares New Issues                 129,513 24,851 318,948       1,155,987        
Foreign Currency Translation (Loss) Gain (11,203)           (11,203)                        
Net loss (120,063)         (120,063)                          
Balance (in Shares) at Dec. 31, 2021   25,536,563                                  
Balance at Dec. 31, 2021 $ (401,221) $ 1 (661) (14,478) 237,578 (625,944) 2,283                        
Temporary Equity, Balance (in Shares) at Dec. 31, 2021 40,182,816             40,182,816                      
Temporary Equity, Balance at Dec. 31, 2021 $ 410,368             $ 410,368                      
Stock option exercises 154       154                            
Stock option exercises (in Shares)   79,483                                  
RSUs vested   292,955                                  
Stock-based compensation 9,127       9,127                            
Issuance of common stock (in Shares)                                     935,005
Issuance of common stock 4,642       4,642                            
Temporary Equity, Stock Issued During Period, Value, New Issues               $ 240     $ 408                
Temporary Equity Stock Issued During Period Shares New Issues               31,010     79,704                
Stockholder note settlement and repurchase with related party shares   (1,699,857)                                  
Stockholder note settlement and repurchase with related party 7,532   (3,516) 6,194 4,854                            
Braemar Stock Transfer Agreement 1,498       1,498                            
Reverse recapitalization,Temporary Equity (in shares)               (40,293,530)                      
Reverse recapitalization, Temporary Equity               $ (411,016)                      
Reverse recapitalization (in shares)   57,775,396                                  
Reverse recapitalization 500,349 $ 7 $ 4,177   496,165                            
Conversion of convertible promissory notes and bridge loans to common stock shares   8,867,944                                  
Conversion of convertible promissory notes and bridge loans to common stock 89,137 $ 1     89,136                            
Conversion of iHeart Media Note Payable to Common Stock shares   32,329                                  
Conversion of iHeart Media Note Payable to Common Stock 388       388                            
Issuance of Mudrick Convertible Notes, Warrant Liability Commitment and Equitable Adjustment Shares, (in Shares)   266,156                                  
Issuance of Mudrick Convertible Notes, Warrant Liability Commitment and Equitable Adjustment Shares 2,346       2,346                            
Foreign Currency Translation (Loss) Gain (8,387)           (8,387)                        
Net loss (136,065)         (136,065)                          
Balance (in Shares) at Dec. 31, 2022   92,085,974                                  
Balance at Dec. 31, 2022 $ 69,500 $ 9   $ (8,284) $ 845,888 $ (762,009) $ (6,104)