2021 Q3 Form 10-Q Financial Statement
#000156459021055457 Filed on November 09, 2021
Income Statement
Concept | 2021 Q3 | 2020 Q3 | 2020 Q2 |
---|---|---|---|
Revenue | $68.12M | $58.78M | $59.80M |
YoY Change | 15.89% | 44.78% | 96.92% |
Cost Of Revenue | $33.95M | $30.69M | $32.20M |
YoY Change | 10.62% | 32.99% | 73.04% |
Gross Profit | $34.18M | $28.10M | $27.60M |
YoY Change | 21.64% | 60.3% | 134.69% |
Gross Profit Margin | 50.17% | 47.79% | 46.15% |
Selling, General & Admin | $43.18M | $26.14M | $26.97M |
YoY Change | 65.17% | -7.86% | 12.31% |
% of Gross Profit | 126.35% | 93.05% | 97.72% |
Research & Development | $2.767M | $1.846M | $2.450M |
YoY Change | 49.89% | -42.78% | 31.72% |
% of Gross Profit | 8.1% | 6.57% | 8.88% |
Depreciation & Amortization | $1.872M | $100.0K | $40.00K |
YoY Change | 1772.0% | 150.0% | 0.0% |
% of Gross Profit | 5.48% | 0.36% | 0.14% |
Operating Expenses | $41.70M | $27.99M | $29.42M |
YoY Change | 48.99% | -11.42% | 7.54% |
Operating Profit | -$7.527M | $106.0K | -$1.821M |
YoY Change | -7200.94% | -100.75% | -88.32% |
Interest Expense | $2.919M | $960.0K | $1.084M |
YoY Change | 204.06% | 0.52% | -15.84% |
% of Operating Profit | 905.66% | ||
Other Income/Expense, Net | -$5.000K | $23.00K | $10.00K |
YoY Change | -121.74% | -209.52% | -23.08% |
Pretax Income | -$110.5M | -$805.0K | -$2.890M |
YoY Change | 13631.06% | -94.62% | -82.86% |
Income Tax | $21.00K | $0.00 | $50.00K |
% Of Pretax Income | |||
Net Earnings | -$110.6M | -$805.0K | -$2.937M |
YoY Change | 13633.66% | -94.62% | -61.48% |
Net Earnings / Revenue | -162.29% | -1.37% | -4.91% |
Basic Earnings Per Share | -$3.13 | ||
Diluted Earnings Per Share | -$3.127M | -$47.40K | -$190.5K |
COMMON SHARES | |||
Basic Shares Outstanding | 35.36M | ||
Diluted Shares Outstanding | 35.36M |
Balance Sheet
Concept | 2021 Q3 | 2020 Q3 | 2020 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $37.47M | $37.40M | $17.20M |
YoY Change | 0.19% | 4.76% | -56.46% |
Cash & Equivalents | $37.47M | $37.39M | $17.19M |
Short-Term Investments | |||
Other Short-Term Assets | $12.83M | $7.300M | $6.600M |
YoY Change | 75.77% | 8.96% | 13.79% |
Inventory | $71.27M | $18.80M | $27.30M |
Prepaid Expenses | |||
Receivables | $9.292M | $8.500M | $8.600M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $130.9M | $72.00M | $59.90M |
YoY Change | 81.76% | 0.7% | -26.05% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.299M | $100.0K | $100.0K |
YoY Change | 1199.0% | 0.0% | -37.11% |
Goodwill | $118.6M | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $3.546M | $174.0K | $200.0K |
YoY Change | 1937.93% | 74.0% | 48.15% |
Total Long-Term Assets | $190.8M | $17.04M | $1.300M |
YoY Change | 1019.76% | 1210.85% | 342.18% |
TOTAL ASSETS | |||
Total Short-Term Assets | $130.9M | $72.00M | $59.90M |
Total Long-Term Assets | $190.8M | $17.04M | $1.300M |
Total Assets | $321.7M | $89.04M | $61.20M |
YoY Change | 261.28% | 22.31% | -24.72% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $24.64M | $14.54M | $15.00M |
YoY Change | 69.49% | -6.21% | 9.06% |
Accrued Expenses | $17.23M | $11.80M | $8.600M |
YoY Change | 46.03% | 14.56% | -28.33% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $8.827M | $13.40M | $18.20M |
YoY Change | -34.13% | -1.47% | -2.67% |
Long-Term Debt Due | $0.00 | $6.500M | $6.000M |
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $66.53M | $46.79M | $48.20M |
YoY Change | 42.19% | 17.05% | 7.21% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $25.45M | $6.400M | $7.700M |
YoY Change | 297.72% | -51.88% | -41.67% |
Other Long-Term Liabilities | $17.05M | $2.480M | $0.00 |
YoY Change | 587.34% | 30900.0% | -100.0% |
Total Long-Term Liabilities | $42.50M | $2.480M | $7.700M |
YoY Change | 1613.71% | 30900.0% | 64066.67% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $66.53M | $46.79M | $48.20M |
Total Long-Term Liabilities | $42.50M | $2.480M | $7.700M |
Total Liabilities | $109.0M | $55.62M | $56.00M |
YoY Change | 96.03% | 4.31% | -3.75% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$148.6M | ||
YoY Change | 51.07% | ||
Common Stock | $182.0M | ||
YoY Change | 54.49% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $212.7M | $33.42M | $5.222M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $321.7M | $89.04M | $61.20M |
YoY Change | 261.28% | 22.26% | -24.72% |
Cashflow Statement
Concept | 2021 Q3 | 2020 Q3 | 2020 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$110.6M | -$805.0K | -$2.937M |
YoY Change | 13633.66% | -94.62% | -61.48% |
Depreciation, Depletion And Amortization | $1.872M | $100.0K | $40.00K |
YoY Change | 1772.0% | 150.0% | 0.0% |
Cash From Operating Activities | -$7.613M | $16.52M | $8.170M |
YoY Change | -146.08% | 426.11% | -286.96% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $60.00K | -$14.05M | $0.00 |
YoY Change | -100.43% | 1143.36% | -100.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | |||
Cash From Investing Activities | $60.00K | -$14.05M | $0.00 |
YoY Change | -100.43% | 1143.36% | -100.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -16.65M | 17.72M | -5.020M |
YoY Change | -193.97% | -402.91% | -116.23% |
NET CHANGE | |||
Cash From Operating Activities | -7.613M | 16.52M | 8.170M |
Cash From Investing Activities | 60.00K | -14.05M | 0.000 |
Cash From Financing Activities | -16.65M | 17.72M | -5.020M |
Net Change In Cash | -24.20M | 20.19M | 3.150M |
YoY Change | -219.89% | -625.78% | -88.14% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$7.613M | $16.52M | $8.170M |
Capital Expenditures | $60.00K | -$14.05M | $0.00 |
Free Cash Flow | -$7.673M | $30.57M | $8.170M |
YoY Change | -125.1% | 615.93% | -287.39% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P7Y8M15D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P7Y21D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P7Y14D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P7Y21D | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
184446000 | ||
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
78218000 | ||
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
91464000 | ||
us-gaap |
Gross Profit
GrossProfit
|
65994000 | ||
us-gaap |
Gross Profit
GrossProfit
|
92982000 | ||
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
51472000 | ||
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
96716000 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6578000 | ||
CY2020Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
27989000 | |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
106000 | |
CY2021Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
1360000 | |
CY2021Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-106991000 | |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-805000 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2020Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
17090050 | |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-805000 | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-110556000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18772000 | ||
CY2020Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-19000 | |
CY2021Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-259000 | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-28000 | ||
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-305000 | ||
CY2020Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-19000 | |
CY2020Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-824000 | |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5222000 | |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-805000 | |
CY2020Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
4582000 | |
CY2020Q3 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
204000 | |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
175777000 | |
CY2021Q3 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
17065000 | |
CY2021Q3 | ater |
Reclassification Of Warrants To Liability
ReclassificationOfWarrantsToLiability
|
-21260000 | |
CY2021Q3 | ater |
Fair Value Of Warrant Modification On Extinguishment
FairValueOfWarrantModificationOnExtinguishment
|
17399000 | |
CY2021Q3 | ater |
Issuance Of Rsu Issued To Consultant
IssuanceOfRSUIssuedToConsultant
|
1043000 | |
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-259000 | |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
212655000 | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10727000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18772000 | ||
ater |
Adjustments To Additional Paid In Capital Shares Of Restricted Common Stock Retired In Connection With Vesting
AdjustmentsToAdditionalPaidInCapitalSharesOfRestrictedCommonStockRetiredInConnectionWithVesting
|
-139000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
204000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
17192000 | ||
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
12000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-28000 | ||
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33421000 | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23382000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-229415000 | ||
ater |
Stock Issued During Period Value Common Stock Upon Exercise Of Stock Option Grants
StockIssuedDuringPeriodValueCommonStockUponExerciseOfStockOptionGrants
|
8749000 | ||
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
3254000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-136763000 | ||
CY2021Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-8134000 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
26455000 | ||
ater |
Loss On Initial Issuance Of Warrant
LossOnInitialIssuanceOfWarrant
|
20147000 | ||
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-5000 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-43000 | ||
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-805000 | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-110535000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-18726000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-229351000 | ||
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
21000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
46000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
64000 | ||
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-110556000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18772000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-229415000 | ||
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-3.13 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.18 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-7.55 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
35359999 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15903517 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
30383375 | ||
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-259000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-28000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-305000 | ||
CY2021Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-110815000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-18800000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-229720000 | ||
ater |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
40284000 | ||
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
39454000 | ||
ater |
Issuance Of Restricted Stock Awards
IssuanceOfRestrictedStockAwards
|
4412000 | ||
ater |
Issuance Of Warrants To High Trail Value
IssuanceOfWarrantsToHighTrailValue
|
39016000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
97088000 | ||
ater |
Reclassification Of Warrants To Liability
ReclassificationOfWarrantsToLiability
|
-21260000 | ||
ater |
Fair Value Of Warrant Modification On Extinguishment
FairValueOfWarrantModificationOnExtinguishment
|
17399000 | ||
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
36735000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
16421000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-305000 | ||
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
212655000 | |
us-gaap |
Profit Loss
ProfitLoss
|
-18772000 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-229415000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
179000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
4757000 | ||
ater |
Provision For Sales Returns
ProvisionForSalesReturns
|
77000 | ||
ater |
Provision For Sales Returns
ProvisionForSalesReturns
|
398000 | ||
ater |
Amortization Of Deferred Financing Costs And Debt Discounts
AmortizationOfDeferredFinancingCostsAndDebtDiscounts
|
914000 | ||
ater |
Amortization Of Deferred Financing Costs And Debt Discounts
AmortizationOfDeferredFinancingCostsAndDebtDiscounts
|
7730000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
17472000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
21330000 | ||
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-11949000 | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
26455000 | ||
ater |
Loss From Derivative Liability Discount Related To Term Loan
LossFromDerivativeLiabilityDiscountRelatedToTermLoan
|
3254000 | ||
ater |
Allowance For Doubtful Accounts And Other
AllowanceForDoubtfulAccountsAndOther
|
4597000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
3765000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
27531000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
7219000 | ||
ater |
Increase Decrease In Accounts Payable Accrued And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedAndOtherLiabilities
|
13999000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-40449000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
33000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-14065000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-44887000 | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
9051000 | ||
ater |
Proceeds From Cancellation Of Warrant
ProceedsFromCancellationOfWarrant
|
16957000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
23416000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
36735000 | ||
ater |
Proceeds From Payments For Stock Options Exercised
ProceedsFromPaymentsForStockOptionsExercised
|
12000 | ||
ater |
Proceeds From Payments For Stock Options Exercised
ProceedsFromPaymentsForStockOptionsExercised
|
8749000 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
112000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
99508000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
14630000 | ||
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
151000 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
139000 | ||
ater |
Payments Of Insurance Obligation Financing Activities
PaymentsOfInsuranceObligationFinancingActivities
|
2357000 | ||
ater |
Payments Of Insurance Obligation Financing Activities
PaymentsOfInsuranceObligationFinancingActivities
|
2329000 | ||
ater |
Proceeds From Insurance Financing Activities
ProceedsFromInsuranceFinancingActivities
|
2660000 | ||
ater |
Proceeds From Insurance Financing Activities
ProceedsFromInsuranceFinancingActivities
|
2424000 | ||
us-gaap |
Payment For Contingent Consideration Liability Financing Activities
PaymentForContingentConsiderationLiabilityFinancingActivities
|
3988000 | ||
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
4000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
13499000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
95272000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
3000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-434000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
7037000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
9502000 | ||
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
30789000 | |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
39599000 | |
CY2020Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
37385000 | |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
37470000 | |
CY2020Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
312000 | |
CY2021Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
2000000 | |
CY2020Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
129000 | |
CY2021Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
129000 | |
CY2020Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
37826000 | |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
39599000 | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
2321000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
4989000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
41000 | ||
ater |
Non Cash Consideration Paid To Contractors
NonCashConsiderationPaidToContractors
|
1013000 | ||
ater |
Modification Of Warrants Between Equity And Liability
ModificationOfWarrantsBetweenEquityAndLiability
|
75826000 | ||
ater |
Non Cash Barter Exchange Of Inventory For Advertising Credits
NonCashBarterExchangeOfInventoryForAdvertisingCredits
|
889000 | ||
ater |
Non Cash Fair Value Of Contingent Consideration
NonCashFairValueOfContingentConsideration
|
20971000 | ||
us-gaap |
Stock Issued1
StockIssued1
|
125562000 | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="margin-bottom:0pt;margin-top:12pt;text-indent:0%;font-weight:bold;font-size:10pt;font-family:Times New Roman;font-style:normal;text-transform:none;font-variant: normal;">Use of Estimates<span style="font-weight:normal;">—</span><span style="color:#000000;font-weight:normal;">Preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period covered by the financial statements and accompanying notes. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, and makes adjustments when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ from those estimates</span><span style="font-weight:normal;">. </span></p> | ||
CY2020Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
58783000 | |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
68121000 | |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
31582000 | |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
68121000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
144212000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
184446000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
184446000 | ||
CY2020Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
22753000 | |
CY2021Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
61502000 | |
CY2020Q4 | us-gaap |
Other Inventory In Transit
OtherInventoryInTransit
|
8829000 | |
CY2021Q3 | us-gaap |
Other Inventory In Transit
OtherInventoryInTransit
|
9771000 | |
CY2021Q3 | us-gaap |
Inventory Net
InventoryNet
|
71273000 | |
CY2020Q4 | us-gaap |
Other Inventory Warehouse
OtherInventoryWarehouse
|
5300000 | |
CY2021Q3 | us-gaap |
Other Inventory Warehouse
OtherInventoryWarehouse
|
11100000 | |
CY2020Q4 | ater |
Prepaid Inventory
PrepaidInventory
|
4361000 | |
CY2021Q3 | ater |
Prepaid Inventory
PrepaidInventory
|
4901000 | |
CY2020Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
3250000 | |
CY2021Q3 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
2000000 | |
CY2020Q4 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
1504000 | |
CY2021Q3 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
3259000 | |
CY2020Q4 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
1996000 | |
CY2021Q3 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
2671000 | |
CY2020Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
11111000 | |
CY2021Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
12831000 | |
CY2020Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
293000 | |
CY2021Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
98000 | |
CY2020Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
483000 | |
CY2021Q3 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
845000 | |
CY2020Q4 | ater |
Accrued Logistics Costs Current
AccruedLogisticsCostsCurrent
|
1068000 | |
CY2021Q3 | ater |
Accrued Logistics Costs Current
AccruedLogisticsCostsCurrent
|
1228000 | |
CY2020Q4 | ater |
Product Related Accruals
ProductRelatedAccruals
|
3221000 | |
CY2021Q3 | ater |
Product Related Accruals
ProductRelatedAccruals
|
3021000 | |
CY2020Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
457000 | |
CY2021Q3 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
669000 | |
CY2020Q4 | ater |
Sales Return Reserve
SalesReturnReserve
|
547000 | |
CY2021Q3 | ater |
Sales Return Reserve
SalesReturnReserve
|
945000 | |
CY2020Q4 | ater |
Accrued Fulfillment Expense
AccruedFulfillmentExpense
|
381000 | |
CY2021Q3 | ater |
Accrued Fulfillment Expense
AccruedFulfillmentExpense
|
819000 | |
CY2020Q4 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
952000 | |
CY2021Q3 | us-gaap |
Accrued Insurance Current
AccruedInsuranceCurrent
|
2286000 | |
CY2020Q4 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
330000 | |
CY2021Q3 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
1723000 | |
CY2020Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
137000 | |
CY2021Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
360000 | |
CY2021Q3 | us-gaap |
Settlement Liabilities Current
SettlementLiabilitiesCurrent
|
4331000 | |
CY2020Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
471000 | |
CY2021Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1852000 | |
CY2020Q4 | ater |
Accrued Expenses And Other Liabilities Current
AccruedExpensesAndOtherLiabilitiesCurrent
|
8340000 | |
CY2021Q3 | ater |
Accrued Expenses And Other Liabilities Current
AccruedExpensesAndOtherLiabilitiesCurrent
|
18177000 | |
CY2020Q3 | ater |
Line Of Credit Facility And Term Loan Interest Expense
LineOfCreditFacilityAndTermLoanInterestExpense
|
400000 | |
CY2021Q3 | ater |
Line Of Credit Facility And Term Loan Interest Expense
LineOfCreditFacilityAndTermLoanInterestExpense
|
0.0 | |
CY2020Q3 | us-gaap |
Debt Related Commitment Fees And Debt Issuance Costs
DebtRelatedCommitmentFeesAndDebtIssuanceCosts
|
200000 | |
CY2021Q3 | us-gaap |
Debt Related Commitment Fees And Debt Issuance Costs
DebtRelatedCommitmentFeesAndDebtIssuanceCosts
|
0.0 | |
ater |
Line Of Credit Facility And Term Loan Interest Expense
LineOfCreditFacilityAndTermLoanInterestExpense
|
1600000 | ||
ater |
Line Of Credit Facility And Term Loan Interest Expense
LineOfCreditFacilityAndTermLoanInterestExpense
|
400000 | ||
us-gaap |
Debt Related Commitment Fees And Debt Issuance Costs
DebtRelatedCommitmentFeesAndDebtIssuanceCosts
|
500000 | ||
us-gaap |
Debt Related Commitment Fees And Debt Issuance Costs
DebtRelatedCommitmentFeesAndDebtIssuanceCosts
|
100000 | ||
CY2021Q3 | us-gaap |
Accounts Receivable Sale
AccountsReceivableSale
|
65000000.0 | |
CY2021Q2 | ater |
Warrants Prior To Day
WarrantsPriorToDay
|
60 days | |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2666667 | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-136800000 | ||
CY2020Q3 | us-gaap |
Interest Expense
InterestExpense
|
960000 | |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
2919000 | |
us-gaap |
Interest Expense
InterestExpense
|
3177000 | ||
us-gaap |
Interest Expense
InterestExpense
|
12470000 | ||
CY2020Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
26000 | |
CY2021Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
133000 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
57000 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
593000 | ||
CY2020Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-934000 | |
CY2021Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-2786000 | |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-3120000 | ||
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-11877000 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
|
P10Y | ||
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1570728 | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
9.09 | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
12756000 | |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
1011422 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
9.00 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
36329 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
9.17 | ||
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
522977 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
9.25 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
25971000 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
495412 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
9.23 | |
CY2021Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
25971000 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
522977 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
9.25 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
|
25971000 | |
CY2021Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
700000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P0Y2M1D | ||
CY2020Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
4861000 | |
CY2021Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
9570000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
17472000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
21330000 | ||
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-805000 | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-110556000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18772000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-229415000 | ||
CY2020Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
17090050 | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
35359999 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15903517 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
30383375 | ||
CY2020Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-3.13 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.18 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-7.55 | ||
CY2020Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
500000 | |
CY2021Q3 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
700000 | |
CY2020Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
58783000 | |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
68121000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
144212000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
184446000 | ||
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
106000 | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-7527000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-15610000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-30812000 | ||
CY2020Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
58783000 | |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
68121000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
144212000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
184446000 | ||
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
106000 | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-7527000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-15610000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-30812000 | ||
CY2020Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
58783000 | |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
68121000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
144212000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
184446000 | ||
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
106000 | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-7527000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-15610000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-30812000 | ||
CY2020Q4 | ater |
Acquisition Date Fair Value Of Contingent Earn Out Liabilities
AcquisitionDateFairValueOfContingentEarnOutLiabilities
|
9800000 | |
CY2020Q4 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
22531000 | |
ater |
Acquisition Date Fair Value Of Contingent Earn Out Liabilities And Inventory To Be Settled In Shares
AcquisitionDateFairValueOfContingentEarnOutLiabilitiesAndInventoryToBeSettledInShares
|
20971000 | ||
ater |
Business Combination Contingent Consideration Change In Fair Value Of Contingent Earn Out Liabilities
BusinessCombinationContingentConsiderationChangeInFairValueOfContingentEarnOutLiabilities
|
-11949000 | ||
CY2021Q3 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
31553000 | |
CY2019Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
745000 | |
CY2020 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
46573000 | |
CY2020Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
47318000 | |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
47318000 | |
CY2020Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
47318000 | |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
71301000 | ||
CY2021Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
118619000 | |
CY2021Q3 | us-gaap |
Goodwill
Goodwill
|
118619000 | |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
333000 | |
CY2020 | us-gaap |
Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
|
31611000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
31944000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
484000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
31460000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
31944000 | |
us-gaap |
Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
|
40500000 | ||
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
72444000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
5089000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
67355000 |