XML 18 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Interim Statements of Shareholders’ Equity (Unaudited) - 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
Accumulated Deficit
Total
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             (56,132,034) (56,132,034)
Excess fair value over net assets acquired – listing fee             2,265,284 2,265,284
Eliminate CFVI’s historical accumulated deficit             (39,268,872) (39,268,872)
Share based payments             222,639 222,639
Loss for the year             (10,459,326) (10,459,326)
Balance at Sep. 30, 2022 $ 741,013 $ 16,766 $ 10,578 366,163,359 (27,838,033) 339,093,683
Balance (in Shares) at Sep. 30, 2022 111,467,763 167,662,214 105,782,403      
Balance at Jun. 30, 2022 $ 43,223,609 $ 129,761 4,426,638 (25,979,581) 21,800,427
Balance (in Shares) at Jun. 30, 2022 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             (56,132,034) (56,132,034)
Excess fair value over net assets acquired – listing fee             2,265,284 2,265,284
Eliminate CFVI’s historical accumulated deficit             (39,268,872) (39,268,872)
Share based payments             188,667 188,667
Loss for the year             (1,858,452) (1,858,452)
Balance at Sep. 30, 2022 $ 741,013 $ 16,766 $ 10,578 366,163,359 (27,838,033) 339,093,683
Balance (in Shares) at Sep. 30, 2022 111,467,763 167,662,214 105,782,403      
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      
Issuance and contingently issuable Class A Common Stock in connection with Callin acquisition     $ 149 14,664,682 14,664,831
Issuance and contingently issuable Class A Common Stock in connection with Callin acquisition (in Shares)     981,243            
Issuance costs in connection with Callin acquisition     (40,478) (40,478)
Holdback of Class A Common Stock for the repayment of domain name loan in connection with the acquisition of Locals Technology Inc.     $ (3) (391,232) (391,235)
Holdback of Class A Common Stock for the repayment of domain name loan in connection with the acquisition of Locals Technology Inc. (in Shares)     (26,731)            
Issuance of Class A Common Stock upon vesting of restricted stock units     $ 54 54
Issuance of Class A Common Stock upon vesting of restricted stock units (in Shares)     536,113            
Net share settlement on restricted stock units     $ (35) (2,068,604) (2,068,639)
Net share settlement on restricted stock units (in Shares)     (347,825)            
Share based payments             10,491,037 10,491,037
Loss for the year               (87,143,235) (87,143,235)
Balance at Sep. 30, 2023 $ 741,178 $ 16,766 $ 10,578 390,304,528 (115,925,936) 275,147,114
Balance (in Shares) at Sep. 30, 2023 112,610,563 167,662,214 105,782,403      
Balance at Jun. 30, 2023 $ 741,169 $ 16,766 $ 10,578 387,851,901 (86,904,894) 301,715,520
Balance (in Shares) at Jun. 30, 2023 112,488,121 167,662,214 105,782,403      
Issuance and contingently issuable Class A Common Stock in connection with Callin acquisition     $ 2 143,714 143,716
Issuance and contingently issuable Class A Common Stock in connection with Callin acquisition (in Shares)     14,386            
Holdback of Class A Common Stock for the repayment of domain name loan in connection with the acquisition of Locals Technology Inc.     $ (3) (391,232) (391,235)
Holdback of Class A Common Stock for the repayment of domain name loan in connection with the acquisition of Locals Technology Inc. (in Shares)     (26,731)            
Issuance of Class A Common Stock upon vesting of restricted stock units     $ 45 45
Issuance of Class A Common Stock upon vesting of restricted stock units (in Shares)     437,987            
Net share settlement on restricted stock units     $ (35) (1,621,006) (1,621,041)
Net share settlement on restricted stock units (in Shares)     (303,200)            
Share based payments             4,321,151 4,321,151
Loss for the year               (29,021,042) (29,021,042)
Balance at Sep. 30, 2023 $ 741,178 $ 16,766 $ 10,578 $ 390,304,528 $ (115,925,936) $ 275,147,114
Balance (in Shares) at Sep. 30, 2023 112,610,563 167,662,214 105,782,403