CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY, PARTNERS’ CAPITAL AND REDEEMABLE NONCONTROLLING INTEREST - USD ($) $ in Thousands | Total | IPO | Culture Kings | Common Stock | Common Stock IPO | Common Stock Culture Kings | Partnership Units | Additional Paid-In Capital | Additional Paid-In Capital IPO | Additional Paid-In Capital Culture Kings | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Noncontrolling Interest |
Beginning balance (in shares) at Dec. 31, 2020 | | | | | 0 | | | | | | | | | | |
Beginning balance at Dec. 31, 2020 | | | | | $ 0 | | | | | | | | | | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | $ 523 | | | | | | | | $ 523 | | | | | |
Net loss | | 1,790 | | | | | | | | | | | | $ 1,472 | $ 318 |
Ending balance (in shares) at Mar. 31, 2021 | | | | | 0 | | | | | | | | | | |
Ending balance at Mar. 31, 2021 | | | | | $ 0 | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2020 | | | | | 0 | | | | | | | | | | |
Beginning balance at Dec. 31, 2020 | | | | | $ 0 | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2020 | [1] | | | | | | | 114,167,842 | | | | | | | |
Beginning balance at Dec. 31, 2020 | | 138,884 | | | | | | $ 108,197 | [1] | 727 | | | $ 5,839 | 14,138 | 9,983 |
Partnership Equity | | | | | | | | | | | | | | | |
Issuance of units (in shares) | [1] | | | | | | | 25,746,282 | | | | | | | |
Issuance of units | | 82,669 | | | | | | $ 82,669 | [1] | | | | | | |
Equity-based compensation | | 523 | | | | | | | | 523 | | | | | |
Cumulative translation adjustment | | (3,842) | | | | | | | | | | | (3,444) | | (398) |
Net income | | 1,790 | | | | | | | | | | | | 1,472 | 318 |
Ending balance (in shares) at Mar. 31, 2021 | [1] | | | | | | | 139,914,124 | | | | | | | |
Ending balance at Mar. 31, 2021 | | 220,024 | | | | | | $ 190,866 | [1] | 1,250 | | | 2,395 | 15,610 | 9,903 |
Ending balance (in shares) at Mar. 31, 2021 | | | | | 0 | | | | | | | | | | |
Ending balance at Mar. 31, 2021 | | | | | $ 0 | | | | | | | | | | |
Beginning balance at Dec. 31, 2020 | | 0 | | | | | | | | | | | | | |
Redeemable Noncontrolling Interest | | | | | | | | | | | | | | | |
Noncontrolling interest from purchase of Culture Kings | | 142,717 | | | | | | | | | | | | | |
Cumulative translation adjustment | | (1,575) | | | | | | | | | | | | | |
Ending balance at Mar. 31, 2021 | | 141,142 | | | | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2020 | | | | | 0 | | | | | | | | | | |
Beginning balance at Dec. 31, 2020 | | | | | $ 0 | | | | | | | | | | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Cumulative translation adjustment | | (31,245) | | | | | | | | | | | | | |
Net loss | | (6,114) | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2021 | | | | | 126,590,142 | | | | | | | | | | |
Ending balance at Sep. 30, 2021 | | | | | $ 127 | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2020 | | | | | 0 | | | | | | | | | | |
Beginning balance at Dec. 31, 2020 | | | | | $ 0 | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2020 | [1] | | | | | | | 114,167,842 | | | | | | | |
Beginning balance at Dec. 31, 2020 | | 138,884 | | | | | | $ 108,197 | [1] | 727 | | | 5,839 | 14,138 | 9,983 |
Partnership Equity | | | | | | | | | | | | | | | |
Net income | | (6,114) | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2021 | | | | | | | | 0 | | | | | | | |
Ending balance at Sep. 30, 2021 | | 408,909 | | | | | | $ 0 | | 415,341 | | | (14,706) | 8,147 | 0 |
Ending balance (in shares) at Sep. 30, 2021 | | | | | 126,590,142 | | | | | | | | | | |
Ending balance at Sep. 30, 2021 | | | | | $ 127 | | | | | | | | | | |
Beginning balance at Dec. 31, 2020 | | 0 | | | | | | | | | | | | | |
Ending balance at Sep. 30, 2021 | | 0 | | | | | | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2021 | | | | | 0 | | | | | | | | | | |
Beginning balance at Mar. 31, 2021 | | | | | $ 0 | | | | | | | | | | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 609 | | | | | | | | 609 | | | | | |
Ending balance (in shares) at Jun. 30, 2021 | | | | | 0 | | | | | | | | | | |
Ending balance at Jun. 30, 2021 | | | | | $ 0 | | | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2021 | | | | | 0 | | | | | | | | | | |
Beginning balance at Mar. 31, 2021 | | | | | $ 0 | | | | | | | | | | |
Beginning balance (in shares) at Mar. 31, 2021 | [1] | | | | | | | 139,914,124 | | | | | | | |
Beginning balance at Mar. 31, 2021 | | 220,024 | | | | | | $ 190,866 | [1] | 1,250 | | | 2,395 | 15,610 | 9,903 |
Partnership Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 609 | | | | | | | | 609 | | | | | |
Cumulative translation adjustment | | (3,846) | | | | | | | | | | | (3,709) | | (137) |
Net loss | | 2,684 | | | | | | | | | | | | 2,431 | 253 |
Ending balance (in shares) at Jun. 30, 2021 | [1] | | | | | | | 139,914,124 | | | | | | | |
Ending balance at Jun. 30, 2021 | | 219,471 | | | | | | $ 190,866 | [1] | 1,859 | | | (1,314) | 18,041 | 10,019 |
Ending balance (in shares) at Jun. 30, 2021 | | | | | 0 | | | | | | | | | | |
Ending balance at Jun. 30, 2021 | | | | | $ 0 | | | | | | | | | | |
Beginning balance at Mar. 31, 2021 | | 141,142 | | | | | | | | | | | | | |
Redeemable Noncontrolling Interest | | | | | | | | | | | | | | | |
Cumulative translation adjustment | | (1,835) | | | | | | | | | | | | | |
Net loss | | (495) | | | | | | | | | | | | | |
Ending balance at Jun. 30, 2021 | | 138,812 | | | | | | | | | | | | | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 5,582 | | | | | | | | 5,582 | | | | | |
Cumulative translation adjustment | | (20,146) | | | | | | | | | | | | | |
Net loss | | (10,093) | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2021 | | | | | 126,590,142 | | | | | | | | | | |
Ending balance at Sep. 30, 2021 | | | | | $ 127 | | | | | | | | | | |
Beginning balance (in shares) at Jun. 30, 2021 | | | | | 0 | | | | | | | | | | |
Beginning balance at Jun. 30, 2021 | | | | | $ 0 | | | | | | | | | | |
Partnership Equity | | | | | | | | | | | | | | | |
Purchase of Petal & Pup noncontrolling interest | | (20,198) | | | | | | | | (10,599) | | | | | (9,599) |
Purchase of Culture Kings noncontrolling interest (in shares) | | | | | | | 21,809,804 | | | | | | | | |
Purchase of Culture Kings noncontrolling interest | | | | $ 132,278 | | | $ 22 | | | | | $ 132,256 | | | |
Reorganization transactions (in shares) | | | | | 94,780,338 | | | (139,914,124) | | | | | | | |
Reorganization transactions | | 0 | | | $ 95 | | | $ (190,866) | | 190,771 | | | | | |
Issuance of common stock upon initial public offering, net of issuance costs (in shares) | | | | | | 10,000,000 | | | | | | | | | |
Issuance of common stock upon initial public offering, net of issuance costs | | | $ 95,482 | | | $ 10 | | | | | $ 95,472 | | | | |
Equity-based compensation | | 5,582 | | | | | | | | 5,582 | | | | | |
Cumulative translation adjustment | | (13,863) | | | | | | | | | | | (13,392) | | (471) |
Net income | | (10,093) | | | | | | | | | | | | | |
Net loss | | (9,843) | | | | | | | | | | | | (9,894) | 51 |
Ending balance (in shares) at Sep. 30, 2021 | | | | | | | | 0 | | | | | | | |
Ending balance at Sep. 30, 2021 | | 408,909 | | | | | | $ 0 | | 415,341 | | | (14,706) | 8,147 | $ 0 |
Ending balance (in shares) at Sep. 30, 2021 | | | | | 126,590,142 | | | | | | | | | | |
Ending balance at Sep. 30, 2021 | | | | | $ 127 | | | | | | | | | | |
Redeemable Noncontrolling Interest | | | | | | | | | | | | | | | |
Purchase of Culture Kings noncontrolling interest | | (132,278) | | | | | | | | | | | | | |
Cumulative translation adjustment | | (6,283) | | | | | | | | | | | | | |
Net loss | | (251) | | | | | | | | | | | | | |
Ending balance at Sep. 30, 2021 | | $ 0 | | | | | | | | | | | | | |
Beginning balance (in shares) at Dec. 31, 2021 | | 128,647,836 | | | 128,647,836 | | | | | | | | | | |
Beginning balance at Dec. 31, 2021 | | $ 451,026 | | | $ 129 | | | | | 453,807 | | | (11,080) | 8,170 | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 1,368 | | | | | | | | 1,368 | | | | | |
Cumulative translation adjustment | | 14,405 | | | | | | | | | | | 14,405 | | |
Net loss | | 1,525 | | | | | | | | | | | | 1,525 | |
Ending balance (in shares) at Mar. 31, 2022 | | | | | 128,647,836 | | | | | | | | | | |
Ending balance at Mar. 31, 2022 | | $ 468,324 | | | $ 129 | | | | | 455,175 | | | 3,325 | 9,695 | |
Beginning balance (in shares) at Dec. 31, 2021 | | 128,647,836 | | | 128,647,836 | | | | | | | | | | |
Beginning balance at Dec. 31, 2021 | | $ 451,026 | | | $ 129 | | | | | 453,807 | | | (11,080) | 8,170 | |
Partnership Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 1,368 | | | | | | | | 1,368 | | | | | |
Net income | | 1,525 | | | | | | | | | | | | 1,525 | |
Ending balance (in shares) at Mar. 31, 2022 | | | | | 128,647,836 | | | | | | | | | | |
Ending balance at Mar. 31, 2022 | | $ 468,324 | | | $ 129 | | | | | 455,175 | | | 3,325 | 9,695 | |
Beginning balance (in shares) at Dec. 31, 2021 | | 128,647,836 | | | 128,647,836 | | | | | | | | | | |
Beginning balance at Dec. 31, 2021 | | $ 451,026 | | | $ 129 | | | | | 453,807 | | | (11,080) | 8,170 | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Cumulative translation adjustment | | (52,889) | | | | | | | | | | | | | |
Net loss | | $ (2,801) | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2022 | | 128,814,790 | | | 128,814,790 | | | | | | | | | | |
Ending balance at Sep. 30, 2022 | | $ 399,699 | | | $ 129 | | | | | 458,170 | | | (63,969) | 5,369 | |
Beginning balance (in shares) at Dec. 31, 2021 | | 128,647,836 | | | 128,647,836 | | | | | | | | | | |
Beginning balance at Dec. 31, 2021 | | $ 451,026 | | | $ 129 | | | | | 453,807 | | | (11,080) | 8,170 | |
Partnership Equity | | | | | | | | | | | | | | | |
Net income | | $ (2,801) | | | | | | | | | | | | | |
Ending balance (in shares) at Sep. 30, 2022 | | 128,814,790 | | | 128,814,790 | | | | | | | | | | |
Ending balance at Sep. 30, 2022 | | $ 399,699 | | | $ 129 | | | | | 458,170 | | | (63,969) | 5,369 | |
Beginning balance (in shares) at Mar. 31, 2022 | | | | | 128,647,836 | | | | | | | | | | |
Beginning balance at Mar. 31, 2022 | | 468,324 | | | $ 129 | | | | | 455,175 | | | 3,325 | 9,695 | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 1,494 | | | | | | | | 1,494 | | | | | |
Issuance of common stock upon settlement of equity awards, net of shares withheld (in shares) | | | | | 21,345 | | | | | | | | | | |
Issuance of common stock upon settlement of equity awards, net of shares withheld | | (32) | | | | | | | | (32) | | | | | |
Cumulative translation adjustment | | (39,031) | | | | | | | | | | | (39,031) | | |
Net loss | | (4,212) | | | | | | | | | | | | (4,212) | |
Ending balance (in shares) at Jun. 30, 2022 | | | | | 128,669,181 | | | | | | | | | | |
Ending balance at Jun. 30, 2022 | | 426,543 | | | $ 129 | | | | | 456,637 | | | (35,706) | 5,483 | |
Beginning balance (in shares) at Mar. 31, 2022 | | | | | 128,647,836 | | | | | | | | | | |
Beginning balance at Mar. 31, 2022 | | 468,324 | | | $ 129 | | | | | 455,175 | | | 3,325 | 9,695 | |
Partnership Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 1,494 | | | | | | | | 1,494 | | | | | |
Net income | | (4,212) | | | | | | | | | | | | (4,212) | |
Ending balance (in shares) at Jun. 30, 2022 | | | | | 128,669,181 | | | | | | | | | | |
Ending balance at Jun. 30, 2022 | | 426,543 | | | $ 129 | | | | | 456,637 | | | (35,706) | 5,483 | |
Total Stockholders’ Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 1,586 | | | | | | | | 1,586 | | | | | |
Issuance of common stock upon settlement of equity awards, net of shares withheld (in shares) | | | | | 145,609 | | | | | | | | | | |
Issuance of common stock upon settlement of equity awards, net of shares withheld | | (53) | | | | | | | | (53) | | | | | |
Cumulative translation adjustment | | (28,263) | | | | | | | | | | | (28,263) | | |
Net loss | | $ (114) | | | | | | | | | | | | (114) | |
Ending balance (in shares) at Sep. 30, 2022 | | 128,814,790 | | | 128,814,790 | | | | | | | | | | |
Ending balance at Sep. 30, 2022 | | $ 399,699 | | | $ 129 | | | | | 458,170 | | | (63,969) | 5,369 | |
Beginning balance (in shares) at Jun. 30, 2022 | | | | | 128,669,181 | | | | | | | | | | |
Beginning balance at Jun. 30, 2022 | | 426,543 | | | $ 129 | | | | | 456,637 | | | (35,706) | 5,483 | |
Partnership Equity | | | | | | | | | | | | | | | |
Equity-based compensation | | 1,586 | | | | | | | | 1,586 | | | | | |
Net income | | $ (114) | | | | | | | | | | | | (114) | |
Ending balance (in shares) at Sep. 30, 2022 | | 128,814,790 | | | 128,814,790 | | | | | | | | | | |
Ending balance at Sep. 30, 2022 | | $ 399,699 | | | $ 129 | | | | | $ 458,170 | | | $ (63,969) | $ 5,369 | |
| |
[1]Excelerate, L.P. was the predecessor entity to a.k.a. Brands Holding Corp. Refer to Note 1 for additional information. | |