XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity - USD ($)
$ in Thousands
Total
Class A
Class B
Common Stock
Class A
Common Stock
Class B
Additional Paid-in Capital
Accumulated Deficit
Noncontrolling Interests
Beginning balance (shares) at Dec. 31, 2022       69,353,000 157,091,000      
Beginning balance at Dec. 31, 2022 $ 277,087     $ 7 $ 16 $ 296,748 $ (182,092) $ 162,408
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation expense 12,099         12,099    
Exercise of common share options and warrants and vested RSUs (shares)       3,144,000        
Exercise of common share options and warrants and vested RSUs 7,867         7,867    
Issuance of Class A common stock (shares)       1,386,000        
Issuance of Class A common stock 6,266         6,266    
Exchange of combined interests for Class A common stock (shares)       2,534,000 (2,534,000)      
Exchange of combined interests for Class A common stock 0     $ 1 $ (1)      
Rebalancing of ownership percentage for exchange of combined interest into Class A shares 0         4,613   (4,613)
Net loss (123,672)           (39,607) (84,065)
Ending balance (shares) at Sep. 30, 2023       76,417,000 154,557,000      
Ending balance at Sep. 30, 2023 179,647     $ 8 $ 15 327,593 (221,699) 73,730
Beginning balance (shares) at Jun. 30, 2023       74,045,000 154,720,000      
Beginning balance at Jun. 30, 2023 224,204     $ 7 $ 16 312,618 (202,577) 114,140
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation expense 4,009         4,009    
Exercise of common share options and warrants and vested RSUs (shares)       823,000        
Exercise of common share options and warrants and vested RSUs 7,867         7,867    
Issuance of Class A common stock (shares)       1,386,000        
Exchange of combined interests for Class A common stock (shares)       163,000 (163,000)      
Exchange of combined interests for Class A common stock 1,895     $ 1 $ (1) 1,895    
Rebalancing of ownership percentage for exchange of combined interest into Class A shares 0         1,204   (1,204)
Net loss (58,328)           (19,122) (39,206)
Ending balance (shares) at Sep. 30, 2023       76,417,000 154,557,000      
Ending balance at Sep. 30, 2023 179,647     $ 8 $ 15 327,593 (221,699) 73,730
Beginning balance (shares) at Dec. 31, 2023   76,895,166 154,477,032 76,895,000 154,477,000      
Beginning balance at Dec. 31, 2023 129,338     $ 8 $ 15 333,888 (240,454) 35,881
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation expense 10,442         10,442    
Exercise of common share options and warrants and vested RSUs (shares)       5,126,000        
Exercise of common share options and warrants and vested RSUs 14,575         14,575    
Issuance of Class A common stock (shares)       15,662,000        
Issuance of Class A common stock 103,842     $ 2   103,840    
Exchange of combined interests for Class A common stock (shares)       211,000 (211,000)      
Exchange of combined interests for Class A common stock 0              
Rebalancing of ownership percentage for exchange of combined interest into Class A shares 0         (599)   599
Net loss (168,072)           (61,648) (106,424)
Ending balance (shares) at Sep. 30, 2024   97,893,884 154,266,400 97,894,000 154,266,000      
Ending balance at Sep. 30, 2024 90,125     $ 10 $ 15 462,146 (302,102) (69,944)
Beginning balance (shares) at Jun. 30, 2024       92,486,000 154,465,000      
Beginning balance at Jun. 30, 2024 93,311     $ 9 $ 15 420,948 (284,643) (43,018)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation expense 3,946         3,946    
Exercise of common share options and warrants and vested RSUs (shares)       2,244,000        
Exercise of common share options and warrants and vested RSUs 7,221         7,221    
Issuance of Class A common stock (shares)       2,965,000        
Issuance of Class A common stock 31,201     $ 1   31,200    
Exchange of combined interests for Class A common stock (shares)       199,000 (199,000)      
Exchange of combined interests for Class A common stock 0              
Rebalancing of ownership percentage for exchange of combined interest into Class A shares 0         (1,169)   1,169
Net loss (45,554)           (17,459) (28,095)
Ending balance (shares) at Sep. 30, 2024   97,893,884 154,266,400 97,894,000 154,266,000      
Ending balance at Sep. 30, 2024 $ 90,125     $ 10 $ 15 $ 462,146 $ (302,102) $ (69,944)