XML 14 R2.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 26,705 $ 29,937
Restricted cash 3,178 3,531
Accounts receivable, net of allowances of $506 and $462, respectively ($1,955 and $913 of accounts receivable attributable to related parties, respectively) 50,592 64,266
Prepaid expenses and other current assets 11,043 10,323
Total current assets 91,518 108,057
Property and equipment, net 44,791 47,116
Operating right-of-use assets 9,777 13,173
Deferred tax assets 2,783 2,624
Intangible assets, net 3,161 5,058
Goodwill 248,503 246,010
Other non-current assets 6,412 8,209
Total assets 406,945 430,247
Current liabilities:    
Accounts payable ($1,308 and $2,070 attributable to related parties, respectively) 15,778 16,471
Accrued expenses ($8,556 and $8,588 attributable to related parties, respectively) 41,407 35,013
Contract liabilities ($739 and $714 attributable to related parties, respectively) 39,879 45,464
Accrued dividends (related parties) 22,866 8,962
Customer advances 7,356 9,566
Current operating lease liabilities 8,497 8,598
Other current liabilities 5,819 7,230
Total current liabilities 141,602 131,304
Secured term loan 39,640 40,718
Non-current operating lease liabilities 8,568 14,805
Non-current portion of accrued data costs ($19,312 and $22,031 attributable to related parties, respectively) 26,358 33,551
Deferred tax liabilities 1,416 891
Other non-current liabilities 8,148 9,771
Total liabilities 225,732 231,040
Commitments and contingencies
Convertible redeemable preferred stock, $0.001 par value; 104,000,000 shares authorized as of September 30, 2025 and 100,000,000 shares authorized as of December 31, 2024; 95,784,903 shares issued and outstanding as of September 30, 2025 and December 31, 2024; aggregate liquidation preference of $259,637 as of September 30, 2025, and $245,732 as of December 31, 2024 (related parties) 207,470 207,470
Stockholders' equity (deficit):    
Preferred stock, $0.001 par value; 1,000,000 shares authorized as of September 30, 2025 and 5,000,000 shares authorized as of December 31, 2024; no shares issued or outstanding as of September 30, 2025 or December 31, 2024 0 0
Common stock, $0.001 par value; 16,750,000 shares authorized as of September 30, 2025 and 13,750,000 shares authorized as of December 31, 2024; 5,353,903 shares issued and 5,015,664 shares outstanding as of September 30, 2025, and 5,228,814 shares issued and 4,890,575 shares outstanding as of December 31, 2024 5 5
Additional paid-in capital 1,715,404 1,714,052
Accumulated other comprehensive loss (10,478) (18,068)
Accumulated deficit (1,501,204) (1,474,268)
Treasury stock, at cost, 338,239 shares as of September 30, 2025 and December 31, 2024 (229,984) (229,984)
Total stockholders' equity (deficit) (26,257) (8,263)
Total liabilities, convertible redeemable preferred stock and stockholders' equity (deficit) $ 406,945 $ 430,247