Annual report pursuant to Section 13 and 15(d)

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

v3.22.0.1
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
IPO
Reorganization Transactions and IPO
Underwriters
Reorganization Transactions and IPO
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
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
Receivable from Member
Prior to Reorganization Transactions and IPO
Receivable from Member
Reorganization Transactions and IPO
Receivable from Member
Post Reorganization Transactions and IPO
Receivable from Member
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, 2018 $ 62,185                                               $ 150,201     $ (31,298)         $ (56,718)                      
Equity-based compensation 2,064                                               2,064                                      
Payment Of Member Expenses (437)                                                     (437)                                
Net loss (37,134)                                                               (37,134)                      
Ending 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                                      
Distributions to Member (73,203)                                               (73,203)                                      
Payment received from Member, net 30,279                                                     30,279                                
Net 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                   12,994,042           23,542,663                                                        
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                     23,898,042           22,792,663                                                      
Vesting of Class B shares                                   176,011                                                    
Adjustment of preferred stock to redemption value           (78,494)                               (1,116)                               $ (77,378)            
Payment of preferred stock dividends           (5,742)                               (307)                               (5,435)            
Net 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                       23,898,042           22,792,663                                                    
Ending balance at Dec. 31, 2021 $ (210,469)               $ 2           $ 2                         $ (10,600)         $ (643,833)           $ 443,960          
Ending balance, Shares at Dec. 31, 2021                 23,898,042           22,968,674