XML 21 R2.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2023
Dec. 31, 2022
Current assets:    
Cash and cash equivalents $ 9,284 $ 13,871
Restricted cash 502
Accounts receivable, net 44,811 33,950
Subscription acquisition costs, current portion 29,706 25,931
Prepayments and other current assets 6,598 4,441
Total current assets 90,399 78,695
Property and equipment, net 328 735
Operating lease right-of-use assets 176 372
Platform development, net 8,723 10,330
Subscription acquisition costs, net of current portion 7,215 14,133
Acquired and other intangible assets, net 38,459 58,970
Other long-term assets 1,003 1,140
Goodwill 42,575 39,344
Total assets 188,878 203,719
Current liabilities:    
Accounts payable 10,357 12,863
Accrued expenses and other 30,771 23,102
Line of credit 19,609 14,092
Unearned revenue 59,786 58,703
Subscription refund liability 449 845
Operating lease liability 358 427
Contingent consideration 1,571
Liquidated damages payable 2,924 5,843
Bridge notes 7,887 34,805
Debt 102,309 65,684
Total current liabilities 236,021 216,364
Unearned revenue, net of current portion 10,679 19,701
Operating lease liability, net of current portion 358
Liquidating damages payable, net of current portion 494
Other long-term liabilities 406 5,307
Deferred tax liabilities 599 465
Total liabilities 247,705 242,689
Commitments and contingencies (Note 27)
Mezzanine equity:    
Total mezzanine equity 168 13,176
Stockholders’ deficiency:    
Common stock, $0.01 par value, authorized 1,000,000,000 shares: issued and outstanding; 23,836,706 and 18,303,193 shares December 31, 2023 and 2022, respectively 237 182
Common stock to be issued
Additional paid-in capital 319,421 270,743
Accumulated deficit (378,653) (323,071)
Total stockholders’ deficiency (58,995) (52,146)
Total liabilities, mezzanine equity and stockholders’ deficiency 188,878 203,719
Series G Redeemable And Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 168 168
Series H Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity $ 13,008