XML 72 R54.htm IDEA: XBRL DOCUMENT v3.25.0.1
Convertible Redeemable Preferred Stock and Stockholders' Equity (Deficit) - Narrative (Details)
$ / shares in Units, $ in Thousands
 12 Months Ended
Jul. 24, 2024
USD ($)
$ / shares
shares
Jul. 23, 2024
USD ($)
Jun. 27, 2024
Dec. 26, 2023
Jun. 15, 2023
May 16, 2023
shares
Jun. 30, 2022
USD ($)
Mar. 10, 2021
USD ($)
$ / shares
shares
Oct. 14, 2019
shares
Jun. 23, 2019
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
shares
Dec. 20, 2023
shares
Dec. 19, 2023
shares
Jan. 31, 2021
$ / shares
Jun. 26, 2019
shares
Dec. 31, 2018
shares
Share-based Compensation Arrangement by Share-based Payment Award                                    
Convertible redeemable preferred stock, par value (in dollars per share) | $ / shares               $ 0.001     $ 0.001 $ 0.001       $ 0.001    
Net proceeds | $ [1]                     $ 19,585              
Temporary equity, deferred dividend rate, percentage     0.095 0.095 0.095                          
Convertible redeemable preferred stock, net of issuance costs (in shares) 13,257,294                   13,257,294 [1]              
Dividends payable | $ $ 32,800                   $ 9,000 $ 24,100            
Preferred stock, convertible, shares issuable (in shares) 662,862                                  
Preferred stock, convertible, conversion price (in USD per share) | $ / shares $ 49.438                                  
Dividend rate (percent) 7.50%                   7.50%              
Preferred stock, special dividend threshold | $ $ 47,000 $ 100,000                 $ 47,000              
Liquidation preference | $ $ 32,800                                  
Temporary equity, initial fair value net of issuance costs | $                     19,600              
Convertible redeemable preferred stock, net of issuance costs | $ [1]                     $ 13,017              
Voting class, conversion ratio               0.98091271                    
Cap of common stock voting class (as a percent)               16.66%                    
Preferred stock cumulative dividend rate (percent)                     9.50%              
Convertible redeemable preferred stock dividends | $             $ 15,500       $ 17,600 [2] $ 16,270 [2] $ 15,513 [2]          
Conversion ratio (in shares)                     0.051892              
Accumulated dividends paid | $                     $ 20,300              
Mandatory conversion, percentage of common stock original purchase price               140.00%                    
Mandatory conversion, pro rata share of aggregate dividends paid | $               $ 100,000                    
Mandatory conversion period (in years)               5 years                    
Shares converted (in shares)                     0              
Common Stock warrants exercised (in shares)                 136,425                  
Price of warrants (in dollars per share) | $ / shares                   $ 15.83                
Number of shares authorized (in shares)                           118,750,000 380,000,000      
Options granted (in shares)                     0 0 47,400          
Aggregate intrinsic value of options exercised | $                     $ 0 $ 0 $ 100          
Aggregate intrinsic value of options exercisable | $                     0 0 100          
Aggregate intrinsic value of options outstanding | $                     0 $ 0 $ 100          
Total unrecognized compensation expense related to stock options | $                     $ 400              
Weighted-average period expected to recognize compensation expense (in years)                     1 year 6 months              
Restricted Stock Units                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Awards granted (in shares)                     229,795 234,171 117,929          
Vested and delivered stock awards shares (in shares)                     140,901 152,422 74,656          
Restricted Stock and Restricted Stock Units                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Weighted-average period expected to recognize compensation expense (in years)                     2 years 6 months              
Aggregate intrinsic value for non-vested shares | $                     $ 2,200 $ 5,200 $ 5,400          
Total unrecognized compensation expense | $                     $ 1,400              
2018 Plan | Pending equity awards                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares authorized (in shares)                                   2,792,500
Ratio of reduction of authorized shares per every common stock subject to awards of option rights (in shares)                                   1
Ratio of reduction of authorized shares per every common stock subject to awards other than option rights (in shares)                                   2
Ratio of availability of number of authorized shares of common stock subject to awards of options rights (in shares)                                   1
Ratio of availability of number of authorized shares of common stock subject to awards other than options rights (in shares)                                   2
2018 Plan | Pending equity awards | Maximum                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares available for grant (in shares)                     837,438              
2018 Plan | Time-Based Restricted Stock Units | Employees, Directors and Certain Consultants                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Awards granted (in shares)                     229,795 234,171 86,929          
Vested and delivered stock awards shares (in shares)                     119,720 136,525 33,965          
2018 Plan | Market-based Restricted Stock Units | Employees, Directors and Certain Consultants                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Awards granted (in shares)                     0 0            
Vesting period of equity awards (in years)                         10 years          
2018 Plan | Performance-Based Restricted Stock Units | Employees, Directors and Certain Consultants                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Awards granted (in shares)                         31,000          
Series A Warrants                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares callable by warrants (in shares)                 136,425                  
Private Placement                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares issued in transaction (in shares)                   136,425                
Gross proceeds from sale | $                   $ 20,000                
Conversion ratio (in shares)                     0.05     0.05        
Sale price per share (in dollars per share) | $ / shares                   $ 146.60                
Private Placement | Series A Warrants                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares callable by warrants (in shares)                                 272,851  
Exercisable period (in years)                   5 years                
Charter | Preferred Stock | Private Placement                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares issued in transaction (in shares)               27,509,203                    
Gross proceeds from sale | $               $ 68,000                    
Net proceeds | $               $ 187,900                    
Qurate | Preferred Stock | Private Placement                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares issued in transaction (in shares)               27,509,203                    
Gross proceeds from sale | $               $ 68,000                    
Pine | Preferred Stock | Private Placement                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares issued in transaction (in shares)               27,509,203                    
Gross proceeds from sale | $               $ 68,000                    
Liberty | Qurate | Preferred Stock                                    
Share-based Compensation Arrangement by Share-based Payment Award                                    
Number of shares issued in transaction (in shares)           27,509,203                        
[1] Transactions for these line items were exclusively with related parties (refer to Footnote 4, Convertible Redeemable Preferred Stock and Stockholders' Equity (Deficit), and Footnote 13, Related Party Transactions, of the Notes to Consolidated Financial Statements for additional information).
[2] Transactions with related parties are included in the line items above as follows (refer to Footnote 13, Related Party Transactions, for further information):
Years Ended December 31,
202420232022
Revenues$10,217 $11,420 $14,934 
Cost of revenues30,450 29,265 26,971 
Convertible redeemable preferred stock dividends(17,600)(16,270)(15,513)