XML 23 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
$ in Thousands
Total
Previously Reported
Conversion to Common Stock
Transfer of Series C Preferred Stock from Mezzanine equity to Stockholders' equity
Series B Preferred Stock
Series C Preferred Stock
Class B Preferred
Class B-1 Preferred
Class A
Class C
Preferred Stock
Preferred Stock
Series B Preferred Stock
Preferred Stock
Series B Preferred Stock
Conversion to Common Stock
Preferred Stock
Series C Preferred Stock
Preferred Stock
Series C Preferred Stock
Transfer of Series C Preferred Stock from Mezzanine equity to Stockholders' equity
Preferred Stock
Class B Preferred
Preferred Stock
Class B Preferred
Previously Reported
Preferred Stock
Class B-1 Preferred
Preferred Stock
Class B-1 Preferred
Previously Reported
Common Stock
Common Stock
Conversion to Common Stock
Common Stock
Series B Preferred Stock
Common Stock
Series C Preferred Stock
Common Stock
Class A
Common Stock
Class A
Previously Reported
Common Stock
Class C
Common Stock
Class C
Previously Reported
Additional Paid-In Capital
Additional Paid-In Capital
Conversion to Common Stock
Additional Paid-In Capital
Transfer of Series C Preferred Stock from Mezzanine equity to Stockholders' equity
Accumulated Deficit
Accumulated Deficit
Previously Reported
Accumulated OCI
Accumulated OCI
Previously Reported
Non-Controlling Interest
Non-Controlling Interest
Previously Reported
Beginning balance at Dec. 31, 2023 $ (18,486)                             $ 38,122   $ 3,323           $ 1,950   $ 844         $ (64,284)   $ 0   $ 1,559  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                        
Net Loss (28,198)                                                           (16,436)       (11,762)  
Issuance of common shares, net of issuance costs             $ 13,561                 13,561                                        
Other comprehensive gain, net of taxes 62                                                               62      
Units issued to non-controlling interest 13,921                                                                   13,921  
Unit-based compensation 1,056                                                 137                 919  
Issuance of units to non-controlling interest in exchange of convertible promissory notes 8,443                                                                   8,443  
Accretion of redeemable units to redemption value (11,950)                                                           (11,950)          
Preferred stock, ending balance (in shares) at Oct. 01, 2024               5,609,951     0                                                  
Ending balance at Oct. 01, 2024 (4,503) $ (21,591)                 $ 0           $ 51,683   $ 3,323 $ 0         $ 1,950   $ 981 $ 11,342     (15,845) $ (92,670) 0 $ 62 0 $ 13,080
Common stock, ending balance (in shares) at Oct. 01, 2024                 342,608 1,570,125                   0                                
Beginning balance at Dec. 31, 2023 (18,486)                             $ 38,122   $ 3,323           $ 1,950   $ 844         (64,284)   0   1,559  
Preferred stock, ending balance (in shares) at Dec. 31, 2024         1,102,000 0         1,102,000 1,102,000   0                                            
Ending balance at Dec. 31, 2024 $ 766,293                   $ 0 $ 0   $ 0           $ 4               502,865     (78,262)   909   340,777  
Common stock, ending balance (in shares) at Dec. 31, 2024 44,597,154                                     44,597,154                                
Preferred Stock, ending balance (in shares) at Dec. 31, 2024 0                                                                      
Preferred Stock, ending balance at Dec. 31, 2024 $ 0                                                                      
Preferred stock, beginning balance (in shares) at Oct. 01, 2024               5,609,951     0                                                  
Beginning balance at Oct. 01, 2024 $ (4,503) (21,591)                 $ 0           51,683   3,323 $ 0         1,950   981 11,342     (15,845) (92,670) 0 62 0 13,080
Common stock, beginning balance (in shares) at Oct. 01, 2024                 342,608 1,570,125                   0                                
Preferred stock, ending balance (in shares) at Oct. 02, 2024               11,738,165                                                        
Common stock, ending balance (in shares) at Oct. 02, 2024 43,589,850               716,867 3,285,303                                                    
Preferred stock, beginning balance (in shares) at Oct. 01, 2024               5,609,951     0                                                  
Beginning balance at Oct. 01, 2024 $ (4,503) $ (21,591)                 $ 0           $ 51,683   $ 3,323 $ 0         $ 1,950   $ 981 11,342     (15,845) $ (92,670) 0 $ 62 0 $ 13,080
Common stock, beginning balance (in shares) at Oct. 01, 2024                 342,608 1,570,125                   0                                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                        
Net Loss (70,093)                                                           (61,754)       (8,339)  
Other comprehensive gain, net of taxes 909                                                               909      
Units issued to non-controlling interest 4,129                                                                   4,129  
Distributions to stockholders (663)                                                           (663)          
Stock-based compensation 16,338                                                     14,381             1,957  
Accrued preferred dividends (217)                                                     (217)                
Conversion to equity (in shares)                                       259,309                                
Conversion to equity 2,982                                                     2,982                
Preferred stock, ending balance (in shares) at Dec. 31, 2024         1,102,000 0         1,102,000 1,102,000   0                                            
Ending balance at Dec. 31, 2024 $ 766,293                   $ 0 $ 0   $ 0           $ 4               502,865     (78,262)   909   340,777  
Common stock, ending balance (in shares) at Dec. 31, 2024 44,597,154                                     44,597,154                                
Preferred Stock, ending balance (in shares) at Dec. 31, 2024 0                                                                      
Preferred Stock, ending balance at Dec. 31, 2024 $ 0                                                                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                        
Net Loss (475,350)                                                           (293,317)       (182,033)  
Series B Preferred Stock buyback (in shares)                       (5,000)                                                
Series B Preferred Stock buyback         $ (50)                                             (50)                
Series B Preferred Stock issued for paid-in-kind dividends (in shares)                       21,808                                                
Series B Preferred Stock issued for paid-in-kind dividends 218                                                     218                
Issuance of common shares, net of issuance costs (in shares)                                       1,699,228                                
Issuance of common shares, net of issuance costs 10,122                                                     10,122                
Issuance of common shares for services (in shares)                                       119,971                                
Issuance of common shares for services 1,102                                                     1,102                
Conversion of convertible debentures (in shares)                                       11,003,432                                
Conversion of convertible debentures 47,000                                     $ 1               46,999                
RSU settlement, net (in shares)                                       343,011                                
RSU settlement, net (479)                                                                      
Vesting of earnout shares (in shares)                                       2,344,682                                
Vesting of earnout shares 874                                     $ 1               873                
Other comprehensive gain, net of taxes (2,169)                                                               (2,169)      
Non-controlling interest issued and related transfers 79,615                                                     (33,693)             113,308  
Distributions to stockholders (24)                                                           (24)          
Stock-based compensation 27,872                                                     20,462             7,410  
Accrued preferred dividends $ (86)                                                     (86)                
Conversion to equity (in shares)                         (1,085,664)   150,000           7,636,369 2,164,673 5,471,696                          
Conversion to equity     $ 27,270 $ 1,468                                 $ 1               $ 27,269 $ 1,468            
Preferred stock, ending balance (in shares) at Dec. 31, 2025 33,144       33,144 150,000           33,144   150,000                                            
Ending balance at Dec. 31, 2025 $ 483,676                     $ 0   $ 0           $ 7               $ 577,070     $ (371,603)   $ (1,260)   $ 279,462  
Common stock, ending balance (in shares) at Dec. 31, 2025 67,743,847                                     67,743,847                                
Increase (Decrease) in Temporary Equity [Roll Forward]                                                                        
Conversion of related party notes (in shares) 2,310,848                                                                      
Conversion of related party notes $ 23,109                                                                      
Issuance of Series C Preferred Stock (in shares) 275,000                                                                      
Issuance of Series C Preferred Stock, net $ 2,663                                                                      
Issuance of Series C Preferred Stock for services (in shares) 300,000                                                                      
Issuance of Series C Preferred Stock for services $ 3,000                                                                      
Accrued preferred dividends $ (34)                                                                      
Conversion of convertible securities (in shares)     (2,735,848) (150,000) (1,085,664) (2,735,848)                                                            
Transfer of Series C Preferred Stock from Mezzanine equity to Stockholders' equity     $ (27,270) $ (1,468)                                                                
Preferred Stock, ending balance (in shares) at Dec. 31, 2025 0                                                                      
Preferred Stock, ending balance at Dec. 31, 2025 $ 0