2022 Q1 Form 10-Q Financial Statement

#000156459022019333 Filed on May 10, 2022

View on sec.gov

Income Statement

Concept 2022 Q1 2021 Q1
Revenue $41.67M $48.14M
YoY Change -13.43% 87.83%
Cost Of Revenue $18.07M $22.07M
YoY Change -18.14% 43.97%
Gross Profit $23.61M $26.06M
YoY Change -9.41% 153.06%
Gross Profit Margin 56.65% 54.14%
Selling, General & Admin $32.52M $36.05M
YoY Change -9.81% 64.51%
% of Gross Profit 137.73% 138.33%
Research & Development $1.144M $2.124M
YoY Change -46.14% -6.84%
% of Gross Profit 4.85% 8.15%
Depreciation & Amortization $1.846M $1.200M
YoY Change 53.83% 2900.0%
% of Gross Profit 7.82% 4.6%
Operating Expenses $30.88M $2.124M
YoY Change 1354.05% -91.22%
Operating Profit -$7.277M -$27.75M
YoY Change -73.78% 99.7%
Interest Expense $802.0K $4.753M
YoY Change -83.13% 319.51%
% of Operating Profit
Other Income/Expense, Net -$5.810M -$33.00K
YoY Change 17506.06% 32.0%
Pretax Income -$42.78M -$82.55M
YoY Change -48.18% 449.25%
Income Tax $0.00 $0.00
% Of Pretax Income
Net Earnings -$42.78M -$82.55M
YoY Change -48.18% 449.25%
Net Earnings / Revenue -102.65% -171.5%
Basic Earnings Per Share -$0.78
Diluted Earnings Per Share -$775.8K -$3.147M
COMMON SHARES
Basic Shares Outstanding 55.14M
Diluted Shares Outstanding 55.14M

Balance Sheet

Concept 2022 Q1 2021 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $44.28M $35.00M
YoY Change 26.52% 148.23%
Cash & Equivalents $44.28M $35.00M
Short-Term Investments
Other Short-Term Assets $13.44M $24.60M
YoY Change -45.37% 412.5%
Inventory $75.43M $55.03M
Prepaid Expenses
Receivables $5.870M $7.200M
Other Receivables $0.00 $0.00
Total Short-Term Assets $139.0M $121.8M
YoY Change 14.13% 80.98%
LONG-TERM ASSETS
Property, Plant & Equipment $1.146M $200.0K
YoY Change 473.0% 0.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $2.726M $3.600M
YoY Change -24.28% 1700.0%
Total Long-Term Assets $158.0M $144.2M
YoY Change 9.57% 10200.0%
TOTAL ASSETS
Total Short-Term Assets $139.0M $121.8M
Total Long-Term Assets $158.0M $144.2M
Total Assets $297.0M $266.0M
YoY Change 11.66% 287.19%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $22.89M $26.50M
YoY Change -13.61% 22.12%
Accrued Expenses $14.71M $13.70M
YoY Change 7.39% 128.33%
Deferred Revenue
YoY Change
Short-Term Debt $33.54M $25.00M
YoY Change 34.18% 4.6%
Long-Term Debt Due $21.60M
YoY Change 380.0%
Total Short-Term Liabilities $99.16M $106.0M
YoY Change -6.45% 87.28%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $83.70M
YoY Change -100.0% 819.78%
Other Long-Term Liabilities $509.0K $37.80M
YoY Change -98.65%
Total Long-Term Liabilities $509.0K $121.5M
YoY Change -99.58% 1235.16%
TOTAL LIABILITIES
Total Short-Term Liabilities $99.16M $106.0M
Total Long-Term Liabilities $509.0K $121.5M
Total Liabilities $99.67M $227.5M
YoY Change -56.19% 246.27%
SHAREHOLDERS EQUITY
Retained Earnings
YoY Change
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $197.4M $38.47M
YoY Change
Total Liabilities & Shareholders Equity $297.0M $266.0M
YoY Change 11.66% 287.19%

Cashflow Statement

Concept 2022 Q1 2021 Q1
OPERATING ACTIVITIES
Net Income -$42.78M -$82.55M
YoY Change -48.18% 449.25%
Depreciation, Depletion And Amortization $1.846M $1.200M
YoY Change 53.83% 2900.0%
Cash From Operating Activities -$13.17M -$8.495M
YoY Change 55.03% -50.3%
INVESTING ACTIVITIES
Capital Expenditures -$16.00K $20.00K
YoY Change -180.0% 11.11%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$16.00K -$15.30M
YoY Change -99.9% 84900.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $27.01M
YoY Change
Debt Paid & Issued, Net $5.400M
YoY Change
Cash From Financing Activities 21.72M 38.50M
YoY Change -43.6% 4694.65%
NET CHANGE
Cash From Operating Activities -13.17M -8.495M
Cash From Investing Activities -16.00K -15.30M
Cash From Financing Activities 21.72M 38.50M
Net Change In Cash 8.359M 14.61M
YoY Change -42.77% -189.6%
FREE CASH FLOW
Cash From Operating Activities -$13.17M -$8.495M
Capital Expenditures -$16.00K $20.00K
Free Cash Flow -$13.15M -$8.515M
YoY Change 54.48% -50.23%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022Q1 us-gaap Operating Lease Right Of Use Asset Statement Of Financial Position Extensible List
OperatingLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
http://fasb.org/us-gaap/2021-01-31#PrepaidExpenseAndOtherAssetsCurrent
CY2022Q1 ater Operating Lease Liability Current Statements Of Financial Position Extensible List
OperatingLeaseLiabilityCurrentStatementsOfFinancialPositionExtensibleList
AccruedExpensesAndOtherLiabilitiesCurrent
CY2021 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P6Y9M7D
CY2022Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P4Y8M12D
CY2022Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P4Y8M12D
CY2022Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
P4Y8M12D
CY2021Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
2124000
CY2021Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
10976000
CY2022Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
9541000
CY2022Q1 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
29020000
CY2021Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
15645000
CY2022Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
2012000
CY2022Q1 ater Gain Loss On Initial Issuance Of Equity
GainLossOnInitialIssuanceOfEquity
-5835000
CY2022Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
1879000
CY2021Q1 ater Loss On Initial Issuance Of Warrant
LossOnInitialIssuanceOfWarrant
20147000
CY2021Q1 us-gaap Net Income Loss
NetIncomeLoss
-82553000
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-42776000
CY2021Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-3.15
CY2022Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.78
CY2021Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
26225383
CY2022Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
55141448
CY2021Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
30000
CY2022Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-171000
CY2021Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
30000
CY2022Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-171000
CY2021Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-82523000
CY2022Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-42947000
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
23382000
CY2021Q1 us-gaap Net Income Loss
NetIncomeLoss
-82553000
CY2021Q1 ater Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
40172000
CY2021Q1 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
39454000
CY2021Q1 ater Issuance Of Restricted Stock Awards
IssuanceOfRestrictedStockAwards
3427000
CY2021Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
5804000
CY2021Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
30000
CY2021Q1 us-gaap Stockholders Equity
StockholdersEquity
38465000
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-42776000
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
767000
CY2022Q1 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
27007000
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
18982000
CY2022Q1 ater Adjustments To Additional Paid In Capital Gain Loss On Initial Issuance Of Equity
AdjustmentsToAdditionalPaidInCapitalGainLossOnInitialIssuanceOfEquity
5835000
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1444000
CY2021Q1 us-gaap Profit Loss
ProfitLoss
-82553000
CY2022Q1 us-gaap Profit Loss
ProfitLoss
-42776000
CY2021Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
1204000
CY2022Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
1846000
CY2021Q1 ater Provision For Sales Returns
ProvisionForSalesReturns
-100000
CY2022Q1 ater Provision For Sales Returns
ProvisionForSalesReturns
109000
CY2021Q1 ater Amortization Of Deferred Financing Costs And Debt Discounts
AmortizationOfDeferredFinancingCostsAndDebtDiscounts
3963000
CY2022Q1 ater Amortization Of Deferred Financing Costs And Debt Discounts
AmortizationOfDeferredFinancingCostsAndDebtDiscounts
106000
CY2022Q1 ater Change In Fair Value Of Warrants
ChangeInFairValueOfWarrants
1879000
CY2021Q1 us-gaap Share Based Compensation
ShareBasedCompensation
6899000
CY2022Q1 us-gaap Share Based Compensation
ShareBasedCompensation
2865000
CY2021Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
15645000
CY2022Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-2775000
CY2021Q1 ater Loss In Connection With Warrant Fair Value
LossInConnectionWithWarrantFairValue
30202000
CY2021Q1 ater Loss On Initial Issuance Of Warrant
LossOnInitialIssuanceOfWarrant
20147000
CY2022Q1 ater Gain In Connection With Settlement Of Note Payable
GainInConnectionWithSettlementOfNotePayable
2012000
CY2022Q1 ater Gain Loss On Initial Issuance Of Equity
GainLossOnInitialIssuanceOfEquity
-5835000
CY2022Q1 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
29020000
CY2021Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
1445000
CY2022Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-4608000
CY2021Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
15355000
CY2022Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
12380000
CY2021Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
4675000
CY2022Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-410000
CY2021Q1 ater Increase Decrease In Accounts Payable Accrued And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedAndOtherLiabilities
17573000
CY2022Q1 ater Increase Decrease In Accounts Payable Accrued And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedAndOtherLiabilities
95000
CY2021Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-8495000
CY2022Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-13170000
CY2021Q1 ater Payments For Proceeds From Purchase Of Fixed Assets
PaymentsForProceedsFromPurchaseOfFixedAssets
20000
CY2022Q1 ater Payments For Proceeds From Purchase Of Fixed Assets
PaymentsForProceedsFromPurchaseOfFixedAssets
16000
CY2021Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-15300000
CY2022Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-16000
CY2021Q1 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
8939000
CY2021Q1 ater Proceeds From Cancellation Of Warrant
ProceedsFromCancellationOfWarrant
16957000
CY2021Q1 ater Proceeds From Payments For Stock Options Exercised
ProceedsFromPaymentsForStockOptionsExercised
8749000
CY2022Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
27007000
CY2021Q1 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
14531000
CY2022Q1 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
30357000
CY2021Q1 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
12325000
CY2022Q1 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
33845000
CY2021Q1 ater Payments Of Deferred Financing Costs
PaymentsOfDeferredFinancingCosts
151000
CY2021Q1 us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
5400000
CY2021Q1 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
14025000
CY2021Q1 us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
1136000
CY2021Q1 ater Payments Of Insurance Obligation Financing Activities
PaymentsOfInsuranceObligationFinancingActivities
951000
CY2022Q1 ater Payments Of Insurance Obligation Financing Activities
PaymentsOfInsuranceObligationFinancingActivities
719000
CY2021Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
38501000
CY2022Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
21716000
CY2021Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-99000
CY2022Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-171000
CY2021Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
14607000
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
8359000
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
30097000
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
38315000
CY2021Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
44704000
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
46674000
CY2021Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
34995000
CY2022Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
44281000
CY2021Q1 us-gaap Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
9580000
CY2022Q1 us-gaap Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
2264000
CY2021Q1 us-gaap Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
129000
CY2022Q1 us-gaap Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
129000
CY2021Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
44704000
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
46674000
CY2021Q1 us-gaap Interest Paid Net
InterestPaidNet
252000
CY2022Q1 us-gaap Interest Paid Net
InterestPaidNet
357000
CY2021Q1 ater Non Cash Consideration Paid To Contractors
NonCashConsiderationPaidToContractors
3427000
CY2021Q1 us-gaap Debt Issuance Costs Incurred During Noncash Or Partial Noncash Transaction
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
246000
CY2021Q1 ater Debt Original Issue Discount
DebtOriginalIssueDiscount
2475000
CY2021Q1 ater Non Cash Fair Value Of Contingent Consideration
NonCashFairValueOfContingentConsideration
16557000
CY2021Q1 ater Discount Of Debt Relating To Warrants Issuance
DiscountOfDebtRelatingToWarrantsIssuance
7740000
CY2021Q1 ater Issuance Of Common Stock In Connection With Acquisition
IssuanceOfCommonStockInConnectionWithAcquisition
39454000
CY2022Q1 us-gaap Stock Issued1
StockIssued1
767000
CY2022Q1 ater Issuance Of Warrants In Connection With Offering
IssuanceOfWarrantsInConnectionWithOffering
18982000
CY2022Q1 ater Equity Fundraising Costs Not Paid
EquityFundraisingCostsNotPaid
166000
CY2021Q1 ater Common Stock Issued For Warrants
CommonStockIssuedForWarrants
1125000
CY2022Q1 ater Substantial Doubt About Going Concern Cash And Cash Equivalents
SubstantialDoubtAboutGoingConcernCashAndCashEquivalents
44300000
CY2022Q1 ater Substantial Doubt About Going Concern Accumulated Deficit
SubstantialDoubtAboutGoingConcernAccumulatedDeficit
471700000
CY2022Q1 ater Substantial Doubt About Going Concern Net Loss
SubstantialDoubtAboutGoingConcernNetLoss
42800000
CY2022Q1 ater Substantial Doubt About Going Concern Net Cash Used In Operating Activities
SubstantialDoubtAboutGoingConcernNetCashUsedInOperatingActivities
13200000
CY2022Q1 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></p>
CY2021Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
48136000
CY2022Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
41673000
CY2021Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
48136000
CY2022Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
41673000
CY2022Q1 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
29000000.0
CY2022Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
700000
CY2022Q1 us-gaap Operating Lease Liability
OperatingLeaseLiability
700000
CY2021Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
48079000
CY2022Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
56449000
CY2021Q4 us-gaap Other Inventory In Transit
OtherInventoryInTransit
14966000
CY2022Q1 us-gaap Other Inventory In Transit
OtherInventoryInTransit
18976000
CY2021Q4 us-gaap Inventory Net
InventoryNet
63045000
CY2022Q1 us-gaap Inventory Net
InventoryNet
75425000
CY2021Q4 us-gaap Other Inventory Warehouse
OtherInventoryWarehouse
8400000
CY2022Q1 us-gaap Other Inventory Warehouse
OtherInventoryWarehouse
13800000
CY2021Q4 ater Prepaid Inventory
PrepaidInventory
4137000
CY2022Q1 ater Prepaid Inventory
PrepaidInventory
4093000
CY2021Q4 us-gaap Restricted Cash Current
RestrictedCashCurrent
7998000
CY2022Q1 us-gaap Restricted Cash Current
RestrictedCashCurrent
2264000
CY2021Q4 us-gaap Prepaid Insurance
PrepaidInsurance
2440000
CY2022Q1 us-gaap Prepaid Insurance
PrepaidInsurance
1333000
CY2021Q4 ater Consulting Fees
ConsultingFees
2263000
CY2022Q1 ater Consulting Fees
ConsultingFees
905000
CY2021Q4 ater Prepaid Logistics Costs
PrepaidLogisticsCosts
2865000
CY2022Q1 ater Prepaid Logistics Costs
PrepaidLogisticsCosts
2789000
CY2022Q1 ater Operating Lease Right Of Use Asset Current
OperatingLeaseRightOfUseAssetCurrent
467000
CY2021Q4 us-gaap Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
1331000
CY2022Q1 us-gaap Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
1589000
CY2021Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
21034000
CY2022Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
13440000
CY2021Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
162000
CY2022Q1 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
216000
CY2021Q4 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
331000
CY2022Q1 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
24000
CY2021Q4 ater Accrued Logistics Costs Current
AccruedLogisticsCostsCurrent
578000
CY2022Q1 ater Accrued Logistics Costs Current
AccruedLogisticsCostsCurrent
1269000
CY2021Q4 ater Product Related Accruals
ProductRelatedAccruals
2984000
CY2022Q1 ater Product Related Accruals
ProductRelatedAccruals
2492000
CY2021Q4 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
678000
CY2022Q1 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
895000
CY2021Q4 ater Sales Return Reserve
SalesReturnReserve
590000
CY2022Q1 ater Sales Return Reserve
SalesReturnReserve
699000
CY2021Q4 ater Accrued Fulfillment Expense
AccruedFulfillmentExpense
744000
CY2022Q1 ater Accrued Fulfillment Expense
AccruedFulfillmentExpense
761000
CY2021Q4 us-gaap Accrued Insurance Current
AccruedInsuranceCurrent
967000
CY2022Q1 us-gaap Accrued Insurance Current
AccruedInsuranceCurrent
98000
CY2021Q4 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
4449000
CY2022Q1 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
1865000
CY2021Q4 us-gaap Interest Payable Current
InterestPayableCurrent
338000
CY2022Q1 us-gaap Interest Payable Current
InterestPayableCurrent
169000
CY2021Q4 ater Accrued Legal Current
AccruedLegalCurrent
375000
CY2022Q1 ater Accrued Legal Current
AccruedLegalCurrent
2790000
CY2022Q1 ater Right Of Use Liabilities Current
RightOfUseLiabilitiesCurrent
467000
CY2021Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
5425000
CY2022Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
3667000
CY2021Q4 ater Accrued Expenses And Other Liabilities Current
AccruedExpensesAndOtherLiabilitiesCurrent
17621000
CY2022Q1 ater Accrued Expenses And Other Liabilities Current
AccruedExpensesAndOtherLiabilitiesCurrent
15412000
CY2021Q3 us-gaap Accounts Receivable Sale
AccountsReceivableSale
65000000.0
CY2021Q3 ater Warrants Prior To Day
WarrantsPriorToDay
60 days
CY2021Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
2666667
CY2021 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-138900000
CY2021Q1 us-gaap Interest Expense
InterestExpense
4753000
CY2022Q1 us-gaap Interest Expense
InterestExpense
802000
CY2021Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
333000
CY2021Q1 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-4420000
CY2022Q1 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-802000
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-42776000
CY2021Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
26225383
CY2022Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
55141448
CY2021Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-3.15
CY2022Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.78
CY2021Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
5943489
CY2022Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
6009126
CY2022Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
P10Y
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
522905
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
9.25
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
25971000
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
2492
CY2022Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
9.72
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
520413
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
9.25
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
25971000
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
520065
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
9.25
CY2022Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
25971000
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
520413
CY2022Q1 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
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
25971000
CY2022Q1 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P0Y4M24D
CY2021Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
6899000
CY2022Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2865000
CY2021Q1 us-gaap Net Income Loss
NetIncomeLoss
-82553000
CY2021Q4 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
700000
CY2021Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
7489000
CY2021Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
64955000
CY2021Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
72444000
CY2022Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
72444000
CY2022Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
9233000
CY2022Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
63211000
CY2022Q1 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
900000
CY2022Q1 ater Issuance Of Common Stock For Settlement Of Seller Note
IssuanceOfCommonStockForSettlementOfSellerNote
292887
CY2022Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
2000000.0
CY2021Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
48136000
CY2021Q1 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
52736000
CY2021Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-27751000
CY2021Q1 us-gaap Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
-27369000
CY2020Q4 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
22531000
CY2021 ater Acquisition Date Fair Value Of Contingent Earn Out Liabilities And Inventory To Be Settled In Shares
AcquisitionDateFairValueOfContingentEarnOutLiabilitiesAndInventoryToBeSettledInShares
20971000
CY2021 ater Business Combination Contingent Consideration Change In Fair Value Of Contingent Earn Out Liabilities
BusinessCombinationContingentConsiderationChangeInFairValueOfContingentEarnOutLiabilities
-30529000
CY2021 ater Contingent Consideration Earn Out Payments
ContingentConsiderationEarnOutPayments
3750000
CY2021Q4 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
9223000
CY2021Q4 ater Contingent Consideration Earn Out Payments
ContingentConsiderationEarnOutPayments
3800000
CY2021Q4 ater Common Stock Earn Out Payments
CommonStockEarnOutPayments
1400000
CY2021 ater Settlement Charge Of Contingent Earnout Liability
SettlementChargeOfContingentEarnoutLiability
4200000
CY2021Q4 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
9223000
CY2022Q1 ater Business Combination Contingent Consideration Change In Fair Value Of Contingent Earn Out Liabilities
BusinessCombinationContingentConsiderationChangeInFairValueOfContingentEarnOutLiabilities
-2775000
CY2022Q1 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
6448000
CY2022Q1 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
29000000.0
CY2020Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
31944000
CY2021 us-gaap Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
40500000
CY2021Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
72444000
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
5484000
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
7214000
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
7171000
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
7130000
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
7130000
CY2022Q1 ater Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
29082000
CY2022Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
63211000

Files In Submission

Name View Source Status
0001564590-22-019333-index-headers.html Edgar Link pending
0001564590-22-019333-index.html Edgar Link pending
0001564590-22-019333.txt Edgar Link pending
0001564590-22-019333-xbrl.zip Edgar Link pending
ater-10q_20220331.htm Edgar Link pending
ater-10q_20220331_htm.xml Edgar Link completed
ater-20220331.xsd Edgar Link pending
ater-20220331_cal.xml Edgar Link unprocessable
ater-20220331_def.xml Edgar Link unprocessable
ater-20220331_lab.xml Edgar Link unprocessable
ater-20220331_pre.xml Edgar Link unprocessable
ater-ex311_6.htm Edgar Link pending
ater-ex312_7.htm Edgar Link pending
ater-ex321_8.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending