XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Changes in Convertible Preferred Stock and Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Treasury Stock
Accumulated Deficit [Member]
Accumulated Other Comprehensive Loss
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2019 $ 3 $ 257,002   $ (56,123) $ (770) $ 22,602 $ 222,714
Balance, shares at Dec. 31, 2019 28,912,500            
Issuance of common stock for cash 2,297   2,297
Issuance of common stock for cash, shares 795,593            
Issuance of common stock - subsidiary share exchange 1,150   (1,150)
Issuance of common stock - subsidiary share exchange, shares 1,552,070            
Common stock issued in connection with note payable 67   67
Common stock issued in connection with note payable, shares 7,500            
Stock based compensation 10,061   10,061
Stock based compensation, shares 1,040,000            
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock (171)   (171)
Accrued Series D Preferred Stock dividends (9)   (9)
Deconsolidation of Nexway   770 (2,595) (1,825)
Net loss   (55,470) (873) (56,343)
Balance at Mar. 31, 2020 $ 3 270,397   (111,593) 17,984 176,791
Balance, shares at Mar. 31, 2020 32,307,663            
Balance at Dec. 31, 2020 $ 406,665 $ 9 853,824 (626,456) (11,094) 622,948
Balance, shares at Dec. 31, 2020 23,219,623 92,490,768   (800,000)        
Stock based compensation 9,374 9,374
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock              
Conversion of Series AA Preferred stock $ (406,665) $ 5 406,660
Conversion of Series AA Preferred stock, shares (23,219,613) 46,439,226            
Exercise of common stock warrants 15,803 15,803
Exercise of common stock warrants, shares 536,825            
Issuance of treasury stock in connection with acquisition 8,538 8,538
Issuance of treasury stock in connection with acquisition, shares   623,068        
Recognition of debt discount on 2026 Convertible Notes 88,059 88,059
Exercise of stock options 776 $ 776
Exercise of stock options, shares 1,082,964           1,011,954
Other (5) $ (5)
Net loss (70,110) (76) (70,186)
Balance at Mar. 31, 2021 $ 14 $ 1,383,029 $ (696,566) $ (11,170) $ 675,307
Balance, shares at Mar. 31, 2021 140,549,783   (176,932)