XML 38 R8.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Equity (Deficit) - USD ($)
$ in Thousands
Total
Preferred Stock
Common Stock
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Loss
Noncontrolling Interests
Beginning balance (in shares) at Dec. 31, 2021   4,512 27,591,028        
Balance at Dec. 31, 2021 $ 705,201 $ 0 $ 3 $ 413,486 $ 248,862 $ (1,080) $ 43,930
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Preferred stock issued (in shares)   33          
Preferred stock issued 874     874      
ESPP shares issued and vesting of restricted stock, net of shares withheld for employer taxes (in shares)     583,624        
ESPP shares issued and vesting of restricted stock, net of shares withheld for employer taxes (10,271)     (10,271)      
Common stock repurchased and retired (in shares)     (183,257)        
Common stock repurchased and retired (6,516)     (6,516)      
Shares issued for acquisitions (in shares)     532,369        
Shares issued for acquisitions 35,648     35,648      
Share based payments 60,890     60,890      
Share based payments in equity of subsidiary 125     125      
Vesting of shares in equity of subsidiary 0     (35)     35
Dividends on common stock, net of forfeitures (124,891)       (124,891)    
Dividends on preferred stock (8,008)       (8,008)    
Net (loss) income (154,026)       (159,829)   5,803
Remeasurement of B. Riley Principal 150 and 250 Merger Corporations subsidiary temporary equity (1,354)       (1,354)    
Distributions to noncontrolling interests (11,731)           (11,731)
Contributions from noncontrolling interests 21,160           21,160
Acquisition of noncontrolling interests 182           182
Other comprehensive (loss) income (1,390)         (1,390)  
Ending balance (in shares) at Dec. 31, 2022   4,545 28,523,764        
Balance at Dec. 31, 2022 505,893 $ 0 $ 3 494,201 (45,220) (2,470) 59,379
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Common stock issued, net of offering costs (in shares)     2,090,909        
Common stock issued, net of offering costs 114,507     114,507      
Preferred stock issued (in shares)   18          
Preferred stock issued 467     467      
ESPP shares issued and vesting of restricted stock, net of shares withheld for employer taxes (in shares)     1,445,050        
ESPP shares issued and vesting of restricted stock, net of shares withheld for employer taxes (7,591)     (7,591)      
Common stock repurchased and retired (in shares)     (2,174,608)        
Common stock repurchased and retired (69,479)     (69,479)      
Shares issued for acquisitions (in shares)     51,952        
Shares issued for acquisitions 2,111     2,111      
Remeasurement of Lingo redeemable minority interest (6,283)     (6,283)      
Share based payments 44,278     44,278      
Share based payments in equity of subsidiary 216     216      
Vesting of shares in equity of subsidiary 0     (257)     257
Dividends on common stock, net of forfeitures (126,104)       (126,104)    
Dividends on preferred stock (8,057)       (8,057)    
Net (loss) income (105,485)       (99,910)   (5,575)
Remeasurement of B. Riley Principal 150 and 250 Merger Corporations subsidiary temporary equity (1,994)       (1,994)    
Distributions to noncontrolling interests (8,497)       0   (8,497)
Contributions from noncontrolling interests 5,592           5,592
Acquisition of noncontrolling interests 16,433           16,433
Other 860           860
Other comprehensive (loss) income 2,699         2,699  
Ending balance (in shares) at Dec. 31, 2023   4,563 29,937,067        
Balance at Dec. 31, 2023 359,566 $ 0 $ 3 572,170 (281,285) 229 68,449
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
ESPP shares issued and vesting of restricted stock, net of shares withheld for employer taxes (in shares)     325,961        
ESPP shares issued and vesting of restricted stock, net of shares withheld for employer taxes (3,218)     (3,218)      
Common stock issued upon exercise of warrants (in shares)     200,000        
Common stock issued upon exercise of warrants 653     653      
Common stock issued in extinguishment of senior notes (in shares)     36,903        
Common stock issued in extinguishment of senior notes 1,011     1,011      
Share based payments 18,774     18,774      
Share based payments in equity of subsidiary 140     140      
Vesting of shares in equity of subsidiary 0     (143)     143
Dividends on common stock, net of forfeitures (17,377)       (17,377)    
Dividends on preferred stock (8,060)       (8,060)    
Net (loss) income (774,939)       (764,274)   (10,665)
Distributions to noncontrolling interests (9,119)           (9,119)
Contributions from noncontrolling interests 3,947           3,947
Acquisition of noncontrolling interests 4,650           4,650
Disposition of noncontrolling interests (25,246)           (25,246)
Other comprehensive (loss) income (6,798)         (6,798)  
Ending balance (in shares) at Dec. 31, 2024   4,563 30,499,931        
Balance at Dec. 31, 2024 $ (456,016) $ 0 $ 3 $ 589,387 $ (1,070,996) $ (6,569) $ 32,159