XML 25 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Shareholders' Deficit - USD ($)
shares in Thousands, $ in Thousands
Total
Cumulative effect of the adoption of ASC 350-60
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Deficit
Cumulative effect of the adoption of ASC 350-60
Beginning Balance at Dec. 31, 2021 $ (24,571)   $ 2,368   $ (26,939)  
Beginning Balance, shares at Dec. 31, 2021     40,515,159      
Unit-based compensation 132       132  
Net loss (61,606)       (61,606)  
Vesting of incentive units, shares     2,861,623      
Reclassification of warrants (2,267)       (2,267)  
Ending Balance at Dec. 31, 2022 (88,312)   $ 2,368 $ 0 (90,680)  
Ending Balance, shares at Dec. 31, 2022     43,376,782      
Unit-based compensation 29       29  
Net loss (11,231)       (11,231)  
Ending Balance at Mar. 31, 2023 (99,514)   $ 2,368 0 (101,882)  
Ending Balance, shares at Mar. 31, 2023     43,376,782      
Beginning Balance at Dec. 31, 2022 (88,312)   $ 2,368 0 (90,680)  
Beginning Balance, shares at Dec. 31, 2022     43,376,782      
Unit-based compensation 97       97  
Net loss (18,657)       (18,657)  
Vesting of incentive units, shares     2,113,766      
Issuance of class B warrants 66,215     66,215    
Issuance of class B warrants, shares     12,307,945      
Forfeitures of incentive units     137,235      
Unvested shares considered outstanding at conversion, shares     564,272      
Conversion of shares to common stock in connection with reverse merger (2,361)   $ (2,361)      
Issuance costs related to the merger (16,619)     (18,450) 1,831  
Ending Balance at Dec. 31, 2023 (59,637) $ 3 $ 7 47,765 (107,409) $ 3
Ending Balance, shares at Dec. 31, 2023     65,616,298      
Unit-based compensation 9     9 0  
Issuance of equity shares, value 5,497   $ 0 5,497 0  
Issuance of equity shares     4,259,640      
Net loss (6,478)       (6,478)  
Ending Balance at Mar. 31, 2024 $ (60,606)   $ 7 $ 53,271 $ (113,884)  
Ending Balance, shares at Mar. 31, 2024     69,875,938