XML 29 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF MEMBERS'/STOCKHOLDERS' EQUITY - USD ($)
Membership Equity [Member]
Class A [Member]
Membership Equity [Member]
Class B [Member]
Membership Equity [Member]
Class C [Member]
Membership Equity [Member]
Common [Member]
Common Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Total
Series A Preferred Stock [Member]
Balance at Dec. 31, 2020 $ 23,202,000 $ 1,400,000 $ 1,000,000 $ 198,000 $ 0 $ 0 $ 0 $ (18,141,000) $ 7,659,000  
Balance (in shares) at Dec. 31, 2020         0 0        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Brooklyn rights offerings membership units 10,500,000 0 0 0 $ 0 $ 0 0 0 10,500,000  
Elimination of Eterna LLC's historical members' equity (33,702,000) (1,400,000) (1,000,000) (198,000) 0 0 36,300,000 0 0  
Common stock to be retained by NTN stockholders 0 0 0 0 $ 0 $ 0 8,178,000 0 8,178,000  
Common stock to be retained by NTN stockholders (in shares)         76,000 0        
Issuance of Series A preferred stock retained by NTN stockholders 0 0 0 0 $ 0 $ 1,000 (1,000) 0 0  
Issuance of Series A preferred stock retained by NTN stockholders (in shares)         0 156,000        
Issuance of common stock to Eterna LLC members 0 0 0 0 $ 10,000 $ 0 (10,000) 0 0  
Issuance of common stock to Eterna LLC members (in shares)         1,946,000 0        
Issuance of common stock to Financial Advisor upon consummation of merger 0 0 0 0 $ 0 $ 0 5,765,000 0 5,765,000  
Issuance of common stock to Financial Advisor upon consummation of merger (in shares)         53,000 0        
Issuance of common stock from the exercise of stock options 0 0 0 0 $ 0 $ 0 10,000 0 10,000  
Issuance of common stock from the exercise of stock options (in shares)         0 0        
Issuance of common stock related to stock purchase agreement with Lincoln Park Capital Fund, LLC, net 0 0 0 0 $ 1,000 $ 0 52,024,000 0 52,025,000  
Issuance of common stock related to stock purchase agreement with Lincoln Park Capital Fund, LLC, net (in shares)         178,000 0        
Issuance of common stock in connection with the acquisition of Novellus, Inc. 0 0 0 0 $ 2,000 $ 0 58,682,000 0 58,684,000  
Issuance of common stock in connection with the acquisition of Novellus, Inc. (in shares)         351,000 0        
Cash dividends to Series A preferred stockholders 0 0 0 0 $ 0 $ 0 0 (8,000) (8,000) $ (8,000)
Cash dividends to Series A preferred stockholders (in shares)         0 0       10
Issuance of common stock in lieu of cash dividend to Series A convertible preferred stockholders 0 0 0 0 $ 0 $ 0 8,000 (8,000) 0  
Issuance of common stock in lieu of cash dividend to Series A convertible preferred stockholders (in shares)         0 0        
Forfeiture of unvested restricted stock 0 0 0 0 $ 0 $ 0 0 0 0  
Forfeiture of unvested restricted stock (in shares)         (3,000) 0        
Stock based compensation 0 0 0 0 $ 0 $ 0 5,235,000 0 5,235,000  
Net loss 0 0 0 0 0 0 0 (122,545,000) (122,545,000)  
Balance at Dec. 31, 2021 0 0 0 0 $ 13,000 $ 1,000 166,191,000 (140,702,000) 25,503,000  
Balance (in shares) at Dec. 31, 2021         2,601,000 156,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Issuance of common stock and pre-funded warrants in connection with March 2022 private offering, net. 0 0 0 0 $ 1,000 $ 0 (1,000) 0 0  
Issuance of common stock and pre-funded warrants in connection with March 2022 private offering, net. (in shares)         275,000 0        
Issuance of common stock and warrants in connection with November 2022 private offering, net. 0 0 0 0 $ 12,000 $ 0 7,383,000 0 7,395,000  
Issuance of common stock and warrants in connection with November 2022 private offering, net. (in shares)         2,185,000 0        
Issuance of common stock from exercise of pre-funded warrants 0 0 0 0 $ 0 $ 0 874,000 0 874,000  
Issuance of common stock from exercise of pre-funded warrants (in shares)         68,000 0        
Issuance of common stock from vested restricted stock units 0 0 0 0 $ 0 $ 0 (5,000) 0 (5,000)  
Issuance of common stock from vested restricted stock units (in shares)         2,000 0        
Cash dividends to Series A preferred stockholders 0 0 0 0 $ 0 $ 0 0 (16,000) (16,000) $ (16,000)
Cash dividends to Series A preferred stockholders (in shares)         0 0        
Forfeiture of unvested restricted stock 0 0 0 0 $ 0 $ 0 0 0 0  
Forfeiture of unvested restricted stock (in shares)         (4,000) 0        
Stock based compensation         $ 0 $ 0 2,935,000 0 2,935,000  
Net loss         0 0 0 (24,579,000) (24,579,000)  
Balance at Dec. 31, 2022 $ 0 $ 0 $ 0 $ 0 $ 26,000 $ 1,000 $ 177,377,000 $ (165,297,000) $ 12,107,000  
Balance (in shares) at Dec. 31, 2022         5,127,000 156,000