|
Q2 FY2024
As of Jun 30, 2024
|
Q1 FY2024
As of Mar 31, 2024
|
Q4 FY2023
As of Dec 31, 2023
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
Q4 FY2022
As of Dec 31, 2022
|
Q3 FY2022
As of Sep 30, 2022
|
Q2 FY2022
As of Jun 30, 2022
|
Q1 FY2022
As of Mar 31, 2022
|
Q4 FY2021
As of Dec 31, 2021
|
Q3 FY2021
As of Sep 30, 2021
|
Q2 FY2021
As of Jun 30, 2021
|
Q1 FY2021
As of Mar 31, 2021
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Current assets | ||||||||||||||
| Cash and cash equivalents | ||||||||||||||
| Prepaid expenses | ||||||||||||||
| Cash and marketable securities held in Trust Account | ||||||||||||||
| Restricted short-term investments | ||||||||||||||
| Restricted cash and cash equivalents | ||||||||||||||
| Restricted cash and short-term investments | ||||||||||||||
| Accounts receivable, net of allowance and amounts receivable from related parties, current portion | ||||||||||||||
| Nonrelated Party | ||||||||||||||
| Related Party | ||||||||||||||
| Total accounts receivable, net of allowance and amounts receivable from related parties, current portion | ||||||||||||||
| Contract assets, net of allowance of $7 and $7 as of June 30, 2024 and December 31, 2023, respectively | ||||||||||||||
| Prepaid expenses and other current assets | ||||||||||||||
| Related Party | ||||||||||||||
| Total prepaid expenses and other current assets | ||||||||||||||
| Total current assets | ||||||||||||||
| Cash and marketable securities held in Trust Account | ||||||||||||||
| Property and equipment, net | ||||||||||||||
| Goodwill | ||||||||||||||
| Intangible assets, net | ||||||||||||||
| Loan receivable from related party | ||||||||||||||
| Amounts receivable from related parties, excluding current portion | ||||||||||||||
| Operating lease right-of-use assets | ||||||||||||||
| Deferred income taxes | ||||||||||||||
| Other non-current assets | ||||||||||||||
| Related Party | ||||||||||||||
| Total other non-current assets | ||||||||||||||
| TOTAL ASSETS | ||||||||||||||
| Liabilities, Redeemable Preferred Stock and Stockholders’ Deficit | ||||||||||||||
| Current liabilities | ||||||||||||||
| Accounts payable and accrued expenses | ||||||||||||||
| Accrued offering costs | ||||||||||||||
| Accrued expenses | ||||||||||||||
| Deferred business combination fees payable | ||||||||||||||
| Deferred underwriting fee payable | ||||||||||||||
| Accounts payable | ||||||||||||||
| Nonrelated Party | ||||||||||||||
| Related Party | ||||||||||||||
| Total accounts payable | ||||||||||||||
| Deferred underwriting fee | ||||||||||||||
| Amounts payable to related parties | ||||||||||||||
| Paycheck Protection Program (PPP) and other government loans, current portion | ||||||||||||||
| Government loans, current portion | ||||||||||||||
| Accrued expenses and other current liabilities | ||||||||||||||
| Earn-out liability, net, current portion | ||||||||||||||
| Deferred revenue, current portion | ||||||||||||||
| Long-term debt, current portion | ||||||||||||||
| Total current liabilities | ||||||||||||||
| Deferred legal fee | ||||||||||||||
| Deferred printer fee | ||||||||||||||
| Deferred underwriting fee payable | ||||||||||||||
| Warrant liabilities | ||||||||||||||
| Deferred income taxes | ||||||||||||||
| PPP and other government loans excluding current portion | ||||||||||||||
| Note payable to related party | ||||||||||||||
| Related Party | ||||||||||||||
| Total note payable to related party | ||||||||||||||
| Government loans, excluding current portion | ||||||||||||||
| Earn-out liability, net, excluding current portion | ||||||||||||||
| Warrant liability | ||||||||||||||
| Long-term debt, excluding current portion | ||||||||||||||
| Deferred revenue, excluding current portion | ||||||||||||||
| Operating lease liabilities, excluding current portion | ||||||||||||||
| Other long-term liabilities | ||||||||||||||
| Total liabilities | ||||||||||||||
| Series A preferred stock – 250,000,000 shares authorized, $0.0001 par value, 96,300 shares issued and outstanding as of June 30, 2024 and December 31, 2023 (liquidation preference $117,921 and $110,180 as of June 30, 2024 and December 31, 2023, respectively) | ||||||||||||||
| Common Class A | ||||||||||||||
| Class A Common Stock Subject to Redemption | ||||||||||||||
| Total series A preferred stock – 250,000,000 shares authorized, $0.0001 par value, 96,300 shares issued and outstanding as of June 30, 2024 and December 31, 2023 (liquidation preference $117,921 and $110,180 as of June 30, 2024 and December 31, 2023, respectively) | ||||||||||||||
| Stockholders’ deficit | ||||||||||||||
| Common stock – $500,000,000 Class A and $250,000,000 Class C shares authorized, $0.0001 par value, 85,197,929 and $83,252,040 Class A shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively | ||||||||||||||
| Common Class A | ||||||||||||||
| Class A Common Stock Not Subject to Redemption | ||||||||||||||
| Class B Common Stock | ||||||||||||||
| Total common stock – $500,000,000 Class A and $250,000,000 Class C shares authorized, $0.0001 par value, 85,197,929 and $83,252,040 Class A shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively | ||||||||||||||
| Common stock – 500,000,000 Class A and 250,000,000 Class C shares authorized, $0.0001 par value, 86,034,886 and 83,252,040 Class A shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively | ||||||||||||||
| Treasury stock – 4,623,532 and 4,623,532 shares of Class A Common Stock as of June 30, 2024 and December 31, 2023, respectively | ||||||||||||||
| Common Class A | ||||||||||||||
| Total treasury stock – 4,623,532 and 4,623,532 shares of Class A Common Stock as of June 30, 2024 and December 31, 2023, respectively | ||||||||||||||
| Shareholder receivable | ||||||||||||||
| Additional paid-in capital | ||||||||||||||
| Accumulated other comprehensive (losses) gains | ||||||||||||||
| Accumulated deficit | ||||||||||||||
| Total stockholders’ deficit | ||||||||||||||
| TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT | ||||||||||||||
| Common stock shares issued (in shares) | ||||||||||||||
| Common Class A | ||||||||||||||
| Class A Common Stock Not Subject to Redemption | ||||||||||||||
| Total common Class A | ||||||||||||||
| Class B Common Stock | ||||||||||||||
| Total common stock shares issued (in shares) | ||||||||||||||
| Shares outstanding prior to and immediately after Business Combination (in shares) | ||||||||||||||
| Common Class A | ||||||||||||||
| Class A Common Stock Not Subject to Redemption | ||||||||||||||
| Total common Class A | ||||||||||||||
| Class B Common Stock | ||||||||||||||
| Total shares outstanding prior to and immediately after Business Combination (in shares) | ||||||||||||||
Loading...