XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Total
Common stock
Additional paid-in capital
Accumulated Deficit
Treasury stock, at cost
Non-controlling interests
Beginning balance (in shares) at Dec. 31, 2023   3,745        
Beginning balance at Dec. 31, 2023 $ (125,055) $ 37 $ 207,204 $ (180,162) $ (152,749) $ 615
Increase (Decrease) in Equity            
Net income (loss) (9,157)     (9,198)   41
Distributions to non-controlling interest holders (19)         (19)
Share-based compensation expense 2,213   2,213      
Exercise of warrants, net of costs (90)   (398) (3,722) 4,030  
Issuance of restricted share units and restricted shares 0     (15,860) 15,860  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (590)     (9,575) 8,985  
Ending balance (in shares) at Mar. 31, 2024   3,745        
Ending balance at Mar. 31, 2024 (132,698) $ 37 209,019 (218,517) (123,874) 637
Beginning balance (in shares) at Dec. 31, 2023   3,745        
Beginning balance at Dec. 31, 2023 (125,055) $ 37 207,204 (180,162) (152,749) 615
Increase (Decrease) in Equity            
Net income (loss) (26,731)          
Ending balance (in shares) at Sep. 30, 2024   3,745        
Ending balance at Sep. 30, 2024 (148,686) $ 37 210,702 (247,545) (112,580) 700
Beginning balance (in shares) at Mar. 31, 2024   3,745        
Beginning balance at Mar. 31, 2024 (132,698) $ 37 209,019 (218,517) (123,874) 637
Increase (Decrease) in Equity            
Net income (loss) (8,272)     (8,307)   35
Distributions to non-controlling interest holders (32)         (32)
Share-based compensation expense 844   844      
Issuance of restricted share units and restricted shares 0     (6,427) 6,427  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (42)     (1,100) 1,058  
Ending balance (in shares) at Jun. 30, 2024   3,745        
Ending balance at Jun. 30, 2024 (140,200) $ 37 209,863 (234,351) (116,389) 640
Increase (Decrease) in Equity            
Net income (loss) (9,302)     (9,362)   60
Share-based compensation expense 859   859      
Exercise of warrants, net of costs 0   (20) (171) 191  
Issuance of restricted share units and restricted shares 0     (2,290) 2,290  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (43)     (1,371) 1,328  
Ending balance (in shares) at Sep. 30, 2024   3,745        
Ending balance at Sep. 30, 2024 (148,686) $ 37 210,702 (247,545) (112,580) 700
Beginning balance (in shares) at Dec. 31, 2024   3,745        
Beginning balance at Dec. 31, 2024 (156,711) $ 37 211,523 (259,977) (108,959) 665
Increase (Decrease) in Equity            
Net income (loss) (5,271)     (5,344)   73
Distributions to non-controlling interest holders (2)         (2)
Share-based compensation expense 1,094   1,094      
Issuance of common stock, net of issuance costs (in shares)   7,271        
Issuance of common stock, net of issuance costs 42,179 $ 73 42,106      
Exercise of warrants, net of costs 0     (57,525) 57,525  
Issuance of restricted share units and restricted shares 0     (25,456) 25,456  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (318)     (14,780) 14,462  
Ending balance (in shares) at Mar. 31, 2025   11,016        
Ending balance at Mar. 31, 2025 (119,029) $ 110 254,723 (363,082) (11,516) 736
Beginning balance (in shares) at Dec. 31, 2024   3,745        
Beginning balance at Dec. 31, 2024 (156,711) $ 37 211,523 (259,977) (108,959) 665
Increase (Decrease) in Equity            
Net income (loss) 9,062          
Ending balance (in shares) at Sep. 30, 2025   11,019        
Ending balance at Sep. 30, 2025 (103,472) $ 110 256,117 (355,876) (4,562) 739
Beginning balance (in shares) at Mar. 31, 2025   11,016        
Beginning balance at Mar. 31, 2025 (119,029) $ 110 254,723 (363,082) (11,516) 736
Increase (Decrease) in Equity            
Net income (loss) 16,658     16,582   76
Distributions to non-controlling interest holders (53)         (53)
Share-based compensation expense 664   664      
Issuance of common stock, net of issuance costs (159)   (159)      
Issuance of restricted share units and restricted shares 0     (5,910) 5,910  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (10)     (198) 188  
Purchase of fractional shares (1)       (1)  
Ending balance (in shares) at Jun. 30, 2025   11,016        
Ending balance at Jun. 30, 2025 (101,930) $ 110 255,228 (352,608) (5,419) 759
Increase (Decrease) in Equity            
Net income (loss) (2,325)     (2,396)   71
Distributions to non-controlling interest holders (91)         (91)
Share-based compensation expense 1,308   1,308      
Issuance of common stock, net of issuance costs (434)   (434)      
Exercise of warrants, net of costs (in shares)   3        
Exercise of warrants, net of costs 15   15      
Issuance of restricted share units and restricted shares 0     (608) 608  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (15)     (264) 249  
Ending balance (in shares) at Sep. 30, 2025   11,019        
Ending balance at Sep. 30, 2025 $ (103,472) $ 110 $ 256,117 $ (355,876) $ (4,562) $ 739