2022 Q3 Form 10-Q Financial Statement
#000156459022029481 Filed on August 15, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
Revenue | $4.939M | $4.287M | $3.234M |
YoY Change | -14.34% | -33.93% | -39.38% |
Cost Of Revenue | $540.0K | $396.0K | $1.007M |
YoY Change | 21.35% | -7.91% | 130.96% |
Gross Profit | $4.399M | $3.891M | $2.227M |
YoY Change | -17.33% | -35.78% | -54.54% |
Gross Profit Margin | 89.07% | 90.76% | 68.86% |
Selling, General & Admin | $4.627M | $5.033M | $4.829M |
YoY Change | -5.22% | 4.35% | 2.64% |
% of Gross Profit | 105.18% | 129.35% | 216.84% |
Research & Development | $432.0K | $298.0K | $466.0K |
YoY Change | -8.09% | -60.42% | -74.24% |
% of Gross Profit | 9.82% | 7.66% | 20.93% |
Depreciation & Amortization | $9.000K | $10.00K | $11.00K |
YoY Change | -18.18% | -16.67% | -26.67% |
% of Gross Profit | 0.2% | 0.26% | 0.49% |
Operating Expenses | $5.059M | $5.331M | $5.295M |
YoY Change | -5.47% | -4.39% | -18.71% |
Operating Profit | -$660.0K | -$1.440M | -$3.068M |
YoY Change | 2029.03% | -398.14% | 89.97% |
Interest Expense | $1.520M | $1.287M | $737.0K |
YoY Change | -149.35% | 97.09% | -30.08% |
% of Operating Profit | |||
Other Income/Expense, Net | $175.0K | $133.0K | $222.0K |
YoY Change | -8.85% | -30.37% | 16.84% |
Pretax Income | -$426.0K | -$8.710M | -$1.645M |
YoY Change | -85.41% | -479.19% | -80.43% |
Income Tax | -$35.00K | $182.0K | -$103.0K |
% Of Pretax Income | |||
Net Earnings | -$391.0K | -$8.892M | -$1.542M |
YoY Change | -87.59% | -457.25% | -81.69% |
Net Earnings / Revenue | -7.92% | -207.42% | -47.68% |
Basic Earnings Per Share | -$0.01 | -$0.18 | -$0.03 |
Diluted Earnings Per Share | -$0.01 | -$0.18 | -$31.27K |
COMMON SHARES | |||
Basic Shares Outstanding | 49.56M | 49.32M | 49.31M |
Diluted Shares Outstanding | 49.56M | 49.32M | 49.31M |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.179M | $982.0K | $813.0K |
YoY Change | -49.2% | -41.23% | -78.37% |
Cash & Equivalents | $1.179M | $982.0K | $813.0K |
Short-Term Investments | |||
Other Short-Term Assets | $511.0K | $422.0K | $379.0K |
YoY Change | 104.4% | 55.72% | 59.92% |
Inventory | $2.739M | $3.134M | $3.453M |
Prepaid Expenses | $328.0K | $435.0K | $399.0K |
Receivables | $1.491M | $1.235M | $938.0K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $6.382M | $6.586M | $6.448M |
YoY Change | -48.84% | -49.49% | -54.4% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $79.00K | $85.00K | $138.0K |
YoY Change | -18.56% | -14.14% | 26.61% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $16.59M | $16.98M | $41.29M |
YoY Change | -61.9% | -63.13% | -5.58% |
Other Assets | $259.0K | $261.0K | $297.0K |
YoY Change | -11.6% | -10.0% | 1.37% |
Total Long-Term Assets | $35.82M | $39.40M | $45.05M |
YoY Change | -24.72% | -21.57% | -6.32% |
TOTAL ASSETS | |||
Total Short-Term Assets | $6.382M | $6.586M | $6.448M |
Total Long-Term Assets | $35.82M | $39.40M | $45.05M |
Total Assets | $42.20M | $45.99M | $51.49M |
YoY Change | -29.73% | -27.32% | -17.24% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $3.407M | $3.007M | $2.873M |
YoY Change | 86.99% | 126.43% | 105.36% |
Accrued Expenses | $5.729M | $6.196M | $6.085M |
YoY Change | 23.1% | 36.93% | 50.36% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $7.452M | $11.39M | $7.663M |
YoY Change | -3.63% | 87.51% | -12.92% |
Long-Term Debt Due | $19.98M | $20.46M | $12.86M |
YoY Change | 511.23% | 521.57% | 178.49% |
Total Short-Term Liabilities | $41.52M | $46.08M | $34.55M |
YoY Change | 65.92% | 124.62% | 41.56% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.381M | $0.00 | $4.650M |
YoY Change | -76.53% | -100.0% | -61.87% |
Other Long-Term Liabilities | $32.12M | $31.69M | $31.51M |
YoY Change | -0.47% | -8.07% | -8.6% |
Total Long-Term Liabilities | $32.12M | $31.69M | $31.51M |
YoY Change | -0.47% | -8.07% | -8.6% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $41.52M | $46.08M | $34.55M |
Total Long-Term Liabilities | $32.12M | $31.69M | $31.51M |
Total Liabilities | $79.79M | $80.62M | $73.79M |
YoY Change | 6.16% | 10.97% | 25.33% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$252.5M | -$252.1M | |
YoY Change | |||
Common Stock | $220.9M | $220.9M | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$37.59M | -$34.64M | -$22.30M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $42.20M | $45.99M | $51.49M |
YoY Change | -29.73% | -27.32% | -17.24% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$391.0K | -$8.892M | -$1.542M |
YoY Change | -87.59% | -457.25% | -81.69% |
Depreciation, Depletion And Amortization | $9.000K | $10.00K | $11.00K |
YoY Change | -18.18% | -16.67% | -26.67% |
Cash From Operating Activities | -$954.0K | -$1.063M | -$4.733M |
YoY Change | -158.17% | -539.26% | 18.3% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | -$16.00K | $2.000K |
YoY Change | -100.0% | 1500.0% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$900.0K | -$1.636M | $1.229M |
YoY Change | -29.47% | -25.5% | -169.47% |
Cash From Investing Activities | -$900.0K | -$1.652M | $1.227M |
YoY Change | -30.02% | -24.81% | -169.36% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 2.114M | 2.893M | 2.056M |
YoY Change | 604.67% | -2242.96% | -70.82% |
NET CHANGE | |||
Cash From Operating Activities | -954.0K | -1.063M | -4.733M |
Cash From Investing Activities | -900.0K | -1.652M | 1.227M |
Cash From Financing Activities | 2.114M | 2.893M | 2.056M |
Net Change In Cash | 260.0K | 178.0K | -1.466M |
YoY Change | -60.24% | -108.52% | -215.25% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$954.0K | -$1.063M | -$4.733M |
Capital Expenditures | $0.00 | -$16.00K | $2.000K |
Free Cash Flow | -$954.0K | -$1.047M | -$4.735M |
YoY Change | -157.82% | -530.86% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2022Q2 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
14062000 | |
CY2021Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
49558501 | |
CY2022Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
50000 | |
CY2022Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
220800000 | |
CY2021Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
220022000 | |
CY2022Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3339000 | |
CY2022Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-252146000 | |
CY2022Q2 | us-gaap |
Gross Profit
GrossProfit
|
3891000 | |
CY2022Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
298000 | |
CY2022Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1952000 | |
CY2022Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3081000 | |
CY2022Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
5331000 | |
CY2021Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
5576000 | |
CY2021Q2 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
191000 | |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
355000 | ||
CY2022Q2 | us-gaap |
Interest Expense
InterestExpense
|
1287000 | |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8892000 | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2489000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10434000 | ||
CY2022Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-4415000 | |
CY2021Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
546000 | |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-4065000 | ||
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
604000 | ||
emma |
Other Comprehensive Income Loss Reclassification Adjustment For Loss Included In Net Income Loss
OtherComprehensiveIncomeLossReclassificationAdjustmentForLossIncludedInNetIncomeLoss
|
7000 | ||
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
157000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5172000 | ||
CY2022Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.18 | |
CY2021Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.05 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.21 | ||
CY2022Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1440000 | |
CY2021Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
483000 | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1172000 | ||
CY2022Q2 | emma |
Gain Loss On Warrant Derivative Liabilities
GainLossOnWarrantDerivativeLiabilities
|
542000 | |
CY2021Q2 | emma |
Gain Loss On Warrant Derivative Liabilities
GainLossOnWarrantDerivativeLiabilities
|
338000 | |
CY2022Q2 | emma |
Gain Loss On Conversion Feature Derivative Note Payable
GainLossOnConversionFeatureDerivativeNotePayable
|
-3695000 | |
CY2021Q2 | emma |
Gain Loss On Conversion Feature Derivative Note Payable
GainLossOnConversionFeatureDerivativeNotePayable
|
2563000 | |
emma |
Gain Loss On Investment In Convertible Bond
GainLossOnInvestmentInConvertibleBond
|
-133000 | ||
CY2022Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-493000 | |
CY2021Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-582000 | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1059000 | ||
CY2022Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-2470000 | |
CY2021Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-43000 | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-3661000 | ||
CY2022Q2 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
133000 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.12 | ||
CY2022Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49319995 | |
CY2022Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49319995 | |
CY2021Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49311864 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49315952 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49193474 | ||
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-21450000 | |
CY2022Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
5000 | |
CY2022Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
350000 | |
CY2022Q1 | emma |
Other Comprehensive Income Loss Reclassification Adjustment For Loss Included In Net Income Loss
OtherComprehensiveIncomeLossReclassificationAdjustmentForLossIncludedInNetIncomeLoss
|
7000 | |
CY2022Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
331000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1542000 | |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-22299000 | |
CY2022Q2 | us-gaap |
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
213000 | |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
110000 | |
CY2022Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
5000 | |
CY2022Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-4415000 | |
CY2022Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
643000 | |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8892000 | |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-34635000 | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5158000 | |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
500000 | |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
181000 | |
CY2021Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
58000 | |
CY2021Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
165000 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8422000 | |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-12676000 | |
CY2021Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
274000 | |
CY2021Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
546000 | |
CY2021Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-8000 | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2489000 | |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-9375000 | |
us-gaap |
Profit Loss
ProfitLoss
|
-10434000 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-5933000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
28000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
30000 | ||
emma |
Inventory Reserve
InventoryReserve
|
-1008000 | ||
emma |
Inventory Reserve
InventoryReserve
|
-300000 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
770000 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1028000 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-3811000 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-1215000 | ||
us-gaap |
Debt Securities Available For Sale Unrealized Gain Loss
DebtSecuritiesAvailableForSaleUnrealizedGainLoss
|
201000 | ||
emma |
Equity Securities Fv Ni Realized Gain Loss Excluding Impairment Loss
EquitySecuritiesFvNiRealizedGainLossExcludingImpairmentLoss
|
-133000 | ||
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1059000 | ||
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1336000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1172000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-2000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1000 | ||
emma |
Gain Loss On Sale Of Loss On Leased Assets
GainLossOnSaleOfLossOnLeasedAssets
|
-22000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
10000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
455000 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
500000 | ||
emma |
Gain Loss On Warrant Derivative Liabilities
GainLossOnWarrantDerivativeLiabilities
|
1290000 | ||
emma |
Gain Loss On Warrant Derivative Liabilities
GainLossOnWarrantDerivativeLiabilities
|
-191000 | ||
emma |
Gain Loss On Conversion Feature Derivative Note Payable
GainLossOnConversionFeatureDerivativeNotePayable
|
-615000 | ||
emma |
Gain Loss On Conversion Feature Derivative Note Payable
GainLossOnConversionFeatureDerivativeNotePayable
|
225000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
188000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
3163000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-233000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-237000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-302000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-5000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-321000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-272000 | ||
us-gaap |
Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
|
63000 | ||
us-gaap |
Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
|
-14000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1172000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-884000 | ||
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-3002000 | ||
us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
197000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-431000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-276000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5796000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3759000 | ||
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
2919000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
18000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1000 | ||
emma |
Loan To Equity Method Investee
LoanToEquityMethodInvestee
|
-3326000 | ||
emma |
Loan To Equity Method Investee
LoanToEquityMethodInvestee
|
-3965000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-425000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3966000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
5039000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
700000 | ||
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
14490000 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
90000 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
1079000 | ||
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
7200000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4949000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
6911000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-25000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-2000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-1297000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-816000 | ||
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
2279000 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
2487000 | |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
982000 | |
CY2021Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
1671000 | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
285000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
590000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
16000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
41000 | ||
emma |
Debt Discount Due To Conversion Of Features Derivative
DebtDiscountDueToConversionOfFeaturesDerivative
|
5555000 | ||
emma |
Debt Discount Due To Deferred Financing Cost
DebtDiscountDueToDeferredFinancingCost
|
134000 | ||
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
394000 | |
CY2022Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
85000 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
147000 | |
CY2022Q2 | us-gaap |
Depreciation
Depreciation
|
10000 | |
CY2021Q2 | us-gaap |
Depreciation
Depreciation
|
12000 | |
CY2022Q2 | emma |
Revenue Allowance And Accrual Activities
RevenueAllowanceAndAccrualActivities
|
5441000 | |
CY2020Q4 | emma |
Revenue Allowance And Accrual Activities
RevenueAllowanceAndAccrualActivities
|
2726000 | |
emma |
Revenue Allowance And Accrual Activities Provision Related To Sales In Current Year
RevenueAllowanceAndAccrualActivitiesProvisionRelatedToSalesInCurrentYear
|
3414000 | ||
emma |
Revenue Allowance And Accrual Activities Adjustments Related To Prior Period Sales
RevenueAllowanceAndAccrualActivitiesAdjustmentsRelatedToPriorPeriodSales
|
42000 | ||
emma |
Revenue Allowance And Accrual Activities Credit And Payments Made
RevenueAllowanceAndAccrualActivitiesCreditAndPaymentsMade
|
2258000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10400000 | ||
CY2022Q2 | emma |
Working Capital Deficit
WorkingCapitalDeficit
|
39500000 | |
us-gaap |
Depreciation
Depreciation
|
21000 | ||
us-gaap |
Depreciation
Depreciation
|
23000 | ||
CY2020Q3 | us-gaap |
Debt Instrument Call Date Earliest
DebtInstrumentCallDateEarliest
|
2020-09-28 | |
CY2021 | us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
-126000 | |
CY2020 | us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
-126000 | |
CY2021 | us-gaap |
Other Income
OtherIncome
|
41000 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
52523286 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
23326667 | ||
CY2022Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
4287000 | |
CY2021Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
6489000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
7521000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
11824000 | ||
CY2021Q4 | emma |
Revenue Allowance And Accrual Activities
RevenueAllowanceAndAccrualActivities
|
5154000 | |
emma |
Revenue Allowance And Accrual Activities Provision Related To Sales In Current Year
RevenueAllowanceAndAccrualActivitiesProvisionRelatedToSalesInCurrentYear
|
2799000 | ||
emma |
Revenue Allowance And Accrual Activities Adjustments Related To Prior Period Sales
RevenueAllowanceAndAccrualActivitiesAdjustmentsRelatedToPriorPeriodSales
|
-685000 | ||
emma |
Revenue Allowance And Accrual Activities Credit And Payments Made
RevenueAllowanceAndAccrualActivitiesCreditAndPaymentsMade
|
3197000 | ||
CY2021Q2 | emma |
Revenue Allowance And Accrual Activities
RevenueAllowanceAndAccrualActivities
|
3840000 | |
CY2020 | us-gaap |
Other Income
OtherIncome
|
41000 | |
CY2021Q4 | emma |
Interest Payable Related Parties Current
InterestPayableRelatedPartiesCurrent
|
91000 | |
CY2022Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
1288000 | |
CY2021Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
579000 | |
CY2022Q2 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
1303000 | |
CY2021Q4 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
1097000 | |
CY2022Q2 | emma |
Accrued Government Rebates And Other Rebates Current
AccruedGovernmentRebatesAndOtherRebatesCurrent
|
4520000 | |
CY2022Q2 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
1441000 | |
CY2021Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
1439000 | |
CY2022Q2 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
362000 | |
CY2021Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
115000 | |
CY2022Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
5739000 | |
CY2021Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
6228000 | |
CY2022Q2 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
4408000 | |
CY2021Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
3390000 | |
CY2022Q2 | us-gaap |
Inventory Net
InventoryNet
|
3134000 | |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
4392000 | |
CY2022Q2 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
378000 | |
CY2021Q4 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
660000 | |
CY2022Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
435000 | |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
326000 | |
CY2022Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
422000 | |
CY2021Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
394000 | |
CY2022Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1235000 | |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1380000 | |
CY2022Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
496000 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
541000 | |
CY2022Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
411000 | |
CY2022Q2 | emma |
Cro Expenses
CROExpenses
|
537000 | |
CY2021Q4 | emma |
Cro Expenses
CROExpenses
|
534000 | |
CY2022Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
615000 | |
CY2021Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
477000 | |
CY2022Q2 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
1001000 | |
CY2021Q4 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
932000 | |
CY2022Q2 | emma |
Accrued Manufacturing Expenses Current
AccruedManufacturingExpensesCurrent
|
245000 | |
CY2021Q4 | emma |
Accrued Manufacturing Expenses Current
AccruedManufacturingExpensesCurrent
|
378000 | |
CY2022Q2 | emma |
Accrued Non Employee Board Member Compensation
AccruedNonEmployeeBoardMemberCompensation
|
417000 | |
CY2021Q4 | emma |
Accrued Non Employee Board Member Compensation
AccruedNonEmployeeBoardMemberCompensation
|
136000 | |
CY2022Q2 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
192000 | |
CY2021Q4 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
262000 | |
CY2022Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3007000 | |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2719000 | |
CY2022Q2 | emma |
Interest Payable Related Parties Current
InterestPayableRelatedPartiesCurrent
|
227000 | |
CY2021Q4 | emma |
Accrued Government Rebates And Other Rebates Current
AccruedGovernmentRebatesAndOtherRebatesCurrent
|
4371000 | |
CY2022Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
373000 | |
CY2021Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
332000 | |
CY2022Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
6196000 | |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
5800000 | |
CY2022Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
10718000 | |
CY2021Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
9189000 | |
CY2022Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
2791000 | |
CY2021Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
4404000 | |
CY2022Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
31694000 | |
CY2021Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
33173000 | |
CY2022Q2 | emma |
Debt Instrument Principal Outstanding Amount
DebtInstrumentPrincipalOutstandingAmount
|
27023000 | |
CY2022Q2 | emma |
Debt Instrument Principal Outstanding Amount
DebtInstrumentPrincipalOutstandingAmount
|
27023000 | |
CY2022Q2 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3696000 | |
CY2022Q2 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
3696000 | |
CY2022Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
23326000 | |
CY2022Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
23326000 | |
us-gaap |
Debt Instrument Convertible Number Of Equity Instruments
DebtInstrumentConvertibleNumberOfEquityInstruments
|
41062535 | ||
us-gaap |
Debt Instrument Convertible Number Of Equity Instruments
DebtInstrumentConvertibleNumberOfEquityInstruments
|
41062535 | ||
CY2021Q4 | emma |
Debt Instrument Principal Outstanding Amount
DebtInstrumentPrincipalOutstandingAmount
|
22339000 | |
CY2021Q4 | emma |
Debt Instrument Principal Outstanding Amount
DebtInstrumentPrincipalOutstandingAmount
|
22339000 | |
CY2021Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
4332000 | |
CY2021Q4 | us-gaap |
Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
|
4332000 | |
CY2021Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
18007000 | |
CY2021Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
18007000 | |
CY2021 | us-gaap |
Debt Instrument Convertible Number Of Equity Instruments
DebtInstrumentConvertibleNumberOfEquityInstruments
|
10173099 | |
CY2021 | us-gaap |
Debt Instrument Convertible Number Of Equity Instruments
DebtInstrumentConvertibleNumberOfEquityInstruments
|
10173099 | |
CY2022Q2 | us-gaap |
Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
|
0.12 | |
CY2021Q4 | us-gaap |
Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
|
0.06 | |
CY2022Q2 | emma |
Debt Weighted Average Effective Interest Rate
DebtWeightedAverageEffectiveInterestRate
|
0.22 | |
CY2021Q4 | emma |
Debt Weighted Average Effective Interest Rate
DebtWeightedAverageEffectiveInterestRate
|
0.15 | |
CY2022Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
23763000 | |
CY2022Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
3260000 | |
CY2022Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
27023000 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Outstanding Weighted Average Remaining Contractual Terms
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsOutstandingWeightedAverageRemainingContractualTerms
|
P2Y1M6D | ||
emma |
Adjustment Of Warrants Change In Fair Value Increase Additional Paid In Capital And Accumulated Loss
AdjustmentOfWarrantsChangeInFairValueIncreaseAdditionalPaidInCapitalAndAccumulatedLoss
|
446000 | ||
CY2022Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
182000 | |
us-gaap |
Gain Loss On Termination Of Lease
GainLossOnTerminationOfLease
|
31000 | ||
CY2022Q2 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
294000 | |
CY2021Q2 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
288000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
523000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
1049000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
1063000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
1092000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
836000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
4563000 | |
CY2022Q2 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
991000 | |
CY2022Q2 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
3572000 | |
CY2022Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
3100000 | |
CY2022Q2 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P4Y2M12D | |
CY2022Q2 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.129 | |
CY2022Q2 | us-gaap |
Liabilities
Liabilities
|
80624000 | |
CY2022Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
15000000 | |
CY2022Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2022Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2022Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | |
CY2022Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
49558501 | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2022Q2 | emma |
Notes Payable Current Excluding Convertible Notes Payable Current
NotesPayableCurrentExcludingConvertibleNotesPayableCurrent
|
6394000 | |
CY2022Q2 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
2871000 | |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
78184000 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
15000000 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2022Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
396000 | |
CY2021Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
753000 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
49311864 | |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
49311864 | |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
49000 | |
CY2021Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-255000 | |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-241266000 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-21450000 | |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
56734000 | |
CY2021Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
6489000 | |
CY2021Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
430000 | |
CY2021Q2 | us-gaap |
Gross Profit
GrossProfit
|
6059000 | |
CY2021Q2 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1453000 | |
CY2021Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3370000 | |
emma |
Gain Loss On Warrant Derivative Liabilities
GainLossOnWarrantDerivativeLiabilities
|
1290000 | ||
emma |
Gain Loss On Conversion Feature Derivative Note Payable
GainLossOnConversionFeatureDerivativeNotePayable
|
-615000 | ||
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1336000 | ||
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-1175000 | ||
emma |
Gain Loss On Warrant Derivative Liabilities
GainLossOnWarrantDerivativeLiabilities
|
-191000 | ||
emma |
Gain Loss On Conversion Feature Derivative Note Payable
GainLossOnConversionFeatureDerivativeNotePayable
|
225000 | ||
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
381000 | ||
us-gaap |
Interest Expense
InterestExpense
|
1707000 | ||
emma |
Nonoperating Income Expense Including Income Loss From Equity Method Investments
NonoperatingIncomeExpenseIncludingIncomeLossFromEquityMethodInvestments
|
-4975000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-6107000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-174000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-5933000 | ||
CY2022Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
46076000 | |
CY2022Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
2854000 | |
CY2022Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
31694000 | |
CY2021Q4 | emma |
Long Term Notes Payable Excluding Convertible Long Term Notes Payable
LongTermNotesPayableExcludingConvertibleLongTermNotesPayable
|
1500000 | |
CY2021Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
3150000 | |
CY2021Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-8000 | |
CY2022Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
643000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
974000 | ||
CY2022Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-3772000 | |
CY2021Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
538000 | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-3084000 | ||
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
761000 | ||
CY2022Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-12664000 | |
CY2021Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3027000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-13518000 | ||
CY2021Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49311864 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49315952 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49193474 | ||
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-34635000 | |
CY2022Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
45989000 | |
CY2022Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
4287000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
79000 | ||
CY2021Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-192000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-174000 | ||
us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | ||
CY2022Q2 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2021Q2 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
597000 | ||
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
589000 | ||
CY2022Q2 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
3600000 | |
CY2021Q2 | us-gaap |
Interest Expense
InterestExpense
|
653000 | |
us-gaap |
Interest Expense
InterestExpense
|
2024000 | ||
CY2022Q2 | emma |
Nonoperating Income Expense Including Income Loss From Equity Method Investments
NonoperatingIncomeExpenseIncludingIncomeLossFromEquityMethodInvestments
|
-7270000 | |
CY2021Q2 | emma |
Nonoperating Income Expense Including Income Loss From Equity Method Investments
NonoperatingIncomeExpenseIncludingIncomeLossFromEquityMethodInvestments
|
1814000 | |
emma |
Nonoperating Income Expense Including Income Loss From Equity Method Investments
NonoperatingIncomeExpenseIncludingIncomeLossFromEquityMethodInvestments
|
-5847000 | ||
CY2022Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-8710000 | |
CY2021Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2297000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-10355000 | ||
CY2022Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
182000 | |
CY2021Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-192000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
79000 |