Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Changes to Stockholders'/Member's Equity (Deficit)

v3.22.4
Consolidated Statements of Changes to Stockholders'/Member's Equity (Deficit) - USD ($)
$ in Thousands
Total
Prior to Reorganization Transactions and IPO
Reorganization Transactions and IPO
Post Reorganization Transactions and IPO
Post Reorganization Transactions and IPO but Prior to Amendment of LLC Agreement
Subsequent to Amendment of LLC Agreement
Post NCI Rebalancing
IPO
Reorganization Transactions and IPO
Underwriters
Reorganization Transactions and IPO
Class A Common Stock
IPO
Class B Common Stock
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
Reorganization Transactions and IPO
Common Stock
Class A Common Stock
Post Reorganization Transactions and IPO
Common Stock
Class A Common Stock
Subsequent to Amendment of LLC Agreement
Common Stock
Class A Common Stock
IPO
Reorganization Transactions and IPO
Common Stock
Class A Common Stock
Underwriters
Reorganization Transactions and IPO
Common Stock
Class B Common Stock
Common Stock
Class B Common Stock
Reorganization Transactions and IPO
Common Stock
Class B Common Stock
Post Reorganization Transactions and IPO
Common Stock
Class B Common Stock
Subsequent to Amendment of LLC Agreement
Treasury Stock
Additional Paid-In Capital
Additional Paid-In Capital
Reorganization Transactions and IPO
Additional Paid-In Capital
Post Reorganization Transactions and IPO
Additional Paid-In Capital
Post Reorganization Transactions and IPO but Prior to Amendment of LLC Agreement
Additional Paid-In Capital
Subsequent to Amendment of LLC Agreement
Additional Paid-In Capital
IPO
Reorganization Transactions and IPO
Additional Paid-In Capital
Underwriters
Reorganization Transactions and IPO
Member's Contribution
Member's Contribution
Prior to Reorganization Transactions and IPO
Member's Contribution
Reorganization Transactions and IPO
Receivable from Member/Shareholder
Receivable from Member/Shareholder
Prior to Reorganization Transactions and IPO
Receivable from Member/Shareholder
Reorganization Transactions and IPO
Receivable from Member/Shareholder
Post Reorganization Transactions and IPO
Receivable from Member/Shareholder
Subsequent to Amendment of LLC Agreement
Accumulated Deficit
Accumulated Deficit
Prior to Reorganization Transactions and IPO
Accumulated Deficit
Reorganization Transactions and IPO
Accumulated Deficit
Post Reorganization Transactions and IPO
Accumulated Deficit
Post Reorganization Transactions and IPO but Prior to Amendment of LLC Agreement
Accumulated Deficit
Subsequent to Amendment of LLC Agreement
Noncontrolling Interests
Noncontrolling Interests
Post Reorganization Transactions and IPO but Prior to Amendment of LLC Agreement
Noncontrolling Interests
Subsequent to Amendment of LLC Agreement
Redeemable Noncontrolling Interests
Reorganization Transactions and IPO
Redeemable Noncontrolling Interests
Post Reorganization Transactions and IPO
Redeemable Noncontrolling Interests
Post Reorganization Transactions and IPO but Prior to Amendment of LLC Agreement
Beginning balance at Dec. 31, 2019 $ 26,678                                                         $ 152,265     $ (31,735)         $ (93,852)                      
Equity-based compensation 1,751                                                         1,751                                      
Member contributions 32,884                                                         32,884                                      
Parent contribution of Rumble assets 0                                                                                                
Distributions to Member (73,203)                                                         (73,203)                                      
Payment received from Member, net 30,279                                                               30,279                                
Net income (loss) (13,640)                                                                         (13,640)                      
Ending balance at Dec. 31, 2020 4,749                                                         $ 113,697     (1,456)         (107,492)                      
Equity-based compensation   $ 708     $ 2,089 $ 818                                       $ 2,089 $ 283       $ 708                             $ 535     $ 5,731
Parent contribution of Rumble assets 20,483 20,483                                                         20,483                                    
Distributions to Member   (10,600)                                                         (10,600)                                    
Payment received from Member, net   1,456                                                               $ 1,456                              
Balance prior to Reorganization Transactions and IPO   3,454                                                         $ 124,288               $ (120,834)                    
Effect of Reorganization Transactions     $ (337,259)                   $ 1           $ 2                         $ (124,288)     $ (10,600)         $ (202,374)                  
Effect of Reorganization Transactions, Shares                         12,994,000           23,543,000                                                            
Effect of Reorganization Transactions                                                                                             $ 282,513    
Issuance of Class A common stock               $ 104,388 $ 10,116             $ 1                       $ 104,387 $ 10,116                                        
Issuance of Class A common stock, Shares                               10,000,000 904,000                                                                
Purchase of shares from LCAT shareholders     (150,985)                                         $ (104,387)                               $ (46,598)                  
Redemption of Class B shares     $ (9,000)                                         $ (9,000)                                                  
Redemption of Class B shares, Shares                                     (750,000)                                                            
Balance post the Reorganization Transactions and IPO       $ (379,286)                   $ 2           $ 2         $ 1,116                     $ (10,600)         $ (369,806)             $ 282,513  
Balance post the Reorganization Transactions and IPO, shares                           23,898,000           22,793,000                                                          
Vesting of Class B shares                                         176,000                                                        
Adjustment of preferred stock to redemption value           (78,494)                                         (1,116)                               $ (77,378)            
Payment of preferred stock dividends           (5,742)                                         (307)                               (5,435)            
Net income (loss) (18,829) $ (13,342)     (17,155) (3,375)                                                                 $ (13,342)     $ (17,155) (1,674)     (1,701)      
Net loss                                                                                                 (17,568)
Fair value adjustment for redeemable noncontrolling interest         (174,450)                                         $ (2,065)                               $ (172,385)              
Fair value adjustment for redeemable noncontrolling interest                                                                                                 174,450
Removing the redeemable feature of the noncontrolling interest         $ 445,126                                                                               $ 445,126       $ (445,126)
Balance subsequent to the amendment of the LLC agreement           $ (123,676)                 $ 2           $ 2           $ 1,140                   $ (10,600)           $ (559,346)     $ 445,126      
Balance subsequent to the amendment of the LLC agreement, shares                             23,898,000           22,793,000                                                        
Ending balance at Dec. 31, 2021 (210,469)           $ (210,469)         $ 2           $ 2                             (10,600)         (643,833)           $ 443,960          
Ending balance, Shares at Dec. 31, 2021                       23,898,000           22,969,000                                                              
Equity-based compensation             25,118                               $ 12,925                                         12,193          
Parent contribution of Rumble assets 0                                                                                                
Issuance of Class A common stock, Shares                   607,000 2,696,000                                                                            
Vesting of Class B shares                                   1,981,000                                                              
Adjustment of preferred stock to redemption value             (31,185)                               (31,185)                                                    
Payment of preferred stock dividends             (13,000)                               (13,000)                                                    
Net income (loss) 1,930           2,875                                                             1,930           945          
Conversion of Stock, Shares Converted                       3,303,000           (3,303,000)                                                              
Conversion of Stock, Amount Converted                                             510,382                                         (510,382)          
Restricted Stock, Shares Issued Net of Shares for Tax Withholdings                       370,000                                                                          
Restricted Stock, Value, Shares Issued Net of Tax Withholdings             (1,908)         $ 1                     (1,909)                                                    
Loan To Shareholder And Accumulated Interest             (5,769)                                                   (5,769)                                
Purchase of treasury stock, shares                                           75                                                      
Purchase of treasury stock (2,794)                                         $ (1,697) (1,097)                                                    
Settlement of Contingent Consideration             29,070                               29,070                                                    
Ending balance at Dec. 31, 2022 $ (208,062)           $ (208,062)         $ 3           $ 2       $ (1,697) $ 505,186                   $ (16,369)         $ (641,903)           $ (53,284)          
Ending balance, Shares at Dec. 31, 2022                       27,571           21,647       75