XML 23 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Class Z Ordinary Shares [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2021 $ 120,000 $ 119,979 $ (83,550) $ 3,685 $ 7,517 $ 47,652
Balance, shares at Dec. 31, 2021 120,000,000          
Retroactive adjustment to reflect recapitalization $ (119,979) 119,979
Retroactive adjustment to reflect recapitalization, shares   (99,444,405)          
Balance, December 31, 2021 - adjusted $ 21 119,979 (83,550) 3,685 7,517 47,652
Balance, December 31, 2020 - adjusted, shares   20,555,595          
Merger and recapitalization $ 30 $ 7 44,926 44,963
Merger and recapitalization, shares 29,999,990 7,451,249          
Transaction costs (3,104) (3,104)
Derivative liability for forward purchase agreement (4,685) (4,685)
Contingent consideration liability (1,308) (1,308)
Shares issued upon exercise of warrants 446 446
Shares issued upon exercise of warrants, shares   38,780          
Share-based compensation 125 125
Share-based compensation, shares   13,200          
Settlement of forward share purchase agreement derivative liability $ (1) (12,721) (12,722)
Settlement of forward share purchase agreement derivative liability, shares   (1,179,722)          
Net (loss) income (19,128) (42) (19,170)
Foreign exchange loss (6,669) (573) (7,242)
Balance at Dec. 31, 2022 $ 30 $ 27 143,658 (102,678) (2,984) 6,902 44,955
Balance, shares at Dec. 31, 2022 29,999,990 26,879,102          
Shares issued upon exercise of warrants 1 1
Shares issued upon exercise of warrants, shares   100          
Share-based compensation 169 169
Net (loss) income (12,676) 168 (12,508)
Foreign exchange loss (2,021) 274 (1,747)
Shares repurchased and retired $ (30) (30)
Shares repurchased and retired, shares (29,999,990)            
Acquisition of non-controlling interest (549) (933) (1,482)
Redeemable noncontrolling interest (152) (152)
Balance at Dec. 31, 2023 $ 27 143,127 (115,354) (5,005) 6,411 29,206
Balance, shares at Dec. 31, 2023 26,879,202          
Share-based compensation 522 522
Share-based compensation, shares   22,390          
Net (loss) income (24,325) 970 (23,355)
Foreign exchange loss (665) (392) (1,057)
Balance at Dec. 31, 2024 $ 27 $ 143,649 $ (139,679) $ (5,670) $ 6,989 $ 5,316
Balance, shares at Dec. 31, 2024 26,901,592