2021 Q1 Form 10-Q Financial Statement
#000156459021025276 Filed on May 07, 2021
Income Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
Revenue | $239.3M | $199.4M |
YoY Change | 20.01% | 28.65% |
Cost Of Revenue | $187.5M | $156.0M |
YoY Change | 20.19% | 32.54% |
Gross Profit | $51.80M | $43.40M |
YoY Change | 19.35% | 16.35% |
Gross Profit Margin | 21.65% | 21.77% |
Selling, General & Admin | $54.00M | $31.20M |
YoY Change | 73.08% | 22.35% |
% of Gross Profit | 104.25% | 71.89% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $25.30M | $17.60M |
YoY Change | 43.75% | 18.12% |
% of Gross Profit | 48.84% | 40.55% |
Operating Expenses | $95.30M | $34.80M |
YoY Change | 173.85% | -6.95% |
Operating Profit | -$43.50M | $8.600M |
YoY Change | -605.81% | -8700.0% |
Interest Expense | $6.500M | $13.30M |
YoY Change | -51.13% | 6.4% |
% of Operating Profit | 154.65% | |
Other Income/Expense, Net | $0.00 | -$100.0K |
YoY Change | -100.0% | -150.0% |
Pretax Income | -$50.20M | -$4.800M |
YoY Change | 945.83% | -61.29% |
Income Tax | $800.0K | $300.0K |
% Of Pretax Income | ||
Net Earnings | -$32.80M | -$5.200M |
YoY Change | 530.77% | -61.48% |
Net Earnings / Revenue | -13.71% | -2.61% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$405.4K | $0.00 |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $844.9M | $70.20M |
YoY Change | 1103.56% | |
Cash & Equivalents | $844.9M | $70.20M |
Short-Term Investments | ||
Other Short-Term Assets | $300.0K | $12.10M |
YoY Change | -97.52% | |
Inventory | $1.600M | $8.800M |
Prepaid Expenses | ||
Receivables | $127.9M | $74.30M |
Other Receivables | $1.500M | $600.0K |
Total Short-Term Assets | $986.2M | $166.0M |
YoY Change | 494.1% | |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $55.50M | $15.40M |
YoY Change | 260.39% | |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $16.00M | |
YoY Change | ||
Other Assets | $600.0K | $2.500M |
YoY Change | -76.0% | |
Total Long-Term Assets | $822.4M | $674.8M |
YoY Change | 21.87% | |
TOTAL ASSETS | ||
Total Short-Term Assets | $986.2M | $166.0M |
Total Long-Term Assets | $822.4M | $674.8M |
Total Assets | $1.809B | $840.8M |
YoY Change | 115.1% | |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $87.50M | $55.40M |
YoY Change | 57.94% | |
Accrued Expenses | $8.800M | $15.30M |
YoY Change | -42.48% | |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $0.00 | $5.200M |
YoY Change | -100.0% | |
Total Short-Term Liabilities | $139.0M | $121.8M |
YoY Change | 14.12% | |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.116B | $703.4M |
YoY Change | 58.71% | |
Other Long-Term Liabilities | $1.400M | $4.600M |
YoY Change | -69.57% | |
Total Long-Term Liabilities | $1.118B | $708.0M |
YoY Change | 57.88% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $139.0M | $121.8M |
Total Long-Term Liabilities | $1.118B | $708.0M |
Total Liabilities | $1.458B | $833.2M |
YoY Change | 74.99% | |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$187.5M | |
YoY Change | ||
Common Stock | $2.100M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $350.6M | -$39.30M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $1.809B | $840.8M |
YoY Change | 115.1% |
Cashflow Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$32.80M | -$5.200M |
YoY Change | 530.77% | -61.48% |
Depreciation, Depletion And Amortization | $25.30M | $17.60M |
YoY Change | 43.75% | 18.12% |
Cash From Operating Activities | -$1.700M | $9.700M |
YoY Change | -117.53% | -6.73% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $700.0K | $1.400M |
YoY Change | -50.0% | -120.9% |
Acquisitions | $40.60M | |
YoY Change | ||
Other Investing Activities | -$57.40M | -$400.0K |
YoY Change | 14250.0% | 0.0% |
Cash From Investing Activities | -$77.50M | -$9.600M |
YoY Change | 707.29% | 35.21% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $0.00 | |
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -$3.700M | 66.40M |
YoY Change | -105.57% | -3118.18% |
NET CHANGE | ||
Cash From Operating Activities | -$1.700M | 9.700M |
Cash From Investing Activities | -$77.50M | -9.600M |
Cash From Financing Activities | -$3.700M | 66.40M |
Net Change In Cash | -$82.90M | 66.50M |
YoY Change | -224.66% | 5945.45% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$1.700M | $9.700M |
Capital Expenditures | $700.0K | $1.400M |
Free Cash Flow | -$2.400M | $8.300M |
YoY Change | -128.92% | -51.46% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
187500000 | |
CY2020Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
156000000 | |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
51800000 | |
CY2020Q1 | us-gaap |
Gross Profit
GrossProfit
|
43400000 | |
CY2021Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
53500000 | |
CY2020Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
21100000 | |
CY2021Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
15400000 | |
CY2020Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
10500000 | |
CY2021Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
6200000 | |
CY2020Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
1700000 | |
CY2021Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
20100000 | |
CY2020Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
1300000 | |
CY2021Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
100000 | |
CY2020Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
200000 | |
CY2021Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
95300000 | |
CY2020Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
34800000 | |
CY2021Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-43500000 | |
CY2020Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
8600000 | |
CY2021Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-200000 | |
CY2020Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-100000 | |
CY2021Q1 | us-gaap |
Interest Expense
InterestExpense
|
6500000 | |
CY2020Q1 | us-gaap |
Interest Expense
InterestExpense
|
13300000 | |
CY2021Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-50200000 | |
CY2020Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-4800000 | |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
800000 | |
CY2020Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
300000 | |
CY2021Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-51000000 | |
CY2020Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-5100000 | |
CY2021Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-18200000 | |
CY2020Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-5100000 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-32800000 | |
CY2021Q1 | us-gaap |
Accounting Standards Update Extensible List
AccountingStandardsUpdateExtensibleList
|
four:AccountingStandardsUpdateTwentyTwentyZeroSixMember | |
CY2021Q1 | four |
Adjustments To Additional Paid In Capital Transfer From Founder Of Right Associated With Inspiration Four Seat
AdjustmentsToAdditionalPaidInCapitalTransferFromFounderOfRightAssociatedWithInspirationFourSeat
|
2100000 | |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
14000000 | |
CY2021Q1 | us-gaap |
Restricted Stock Value Shares Issued Net Of Tax Withholdings
RestrictedStockValueSharesIssuedNetOfTaxWithholdings
|
-2400000 | |
CY2019Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-32900000 | |
CY2020Q1 | four |
Dividends Prior To Reorganization Transactions Initial Public Offering And Concurrent Private Placement
DividendsPriorToReorganizationTransactionsInitialPublicOfferingAndConcurrentPrivatePlacement
|
100000 | |
CY2020Q1 | four |
Preferred Return On Redeemable Preferred Units Prior To Reorganization Transactions Initial Public Offering And Concurrent Private Placement
PreferredReturnOnRedeemablePreferredUnitsPriorToReorganizationTransactionsInitialPublicOfferingAndConcurrentPrivatePlacement
|
1200000 | |
CY2020Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
17600000 | |
CY2021Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1200000 | |
CY2020Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1100000 | |
CY2021Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-100000 | |
CY2020Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-600000 | |
CY2021Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6700000 | |
CY2020Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1600000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
6400000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-2200000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
6600000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
4700000 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1700000 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
9700000 | |
CY2021Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
40600000 | |
CY2021Q1 | us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
16000000 | |
CY2021Q1 | four |
Payments To Residual Commission Buyouts
PaymentsToResidualCommissionBuyouts
|
800000 | |
CY2020Q1 | four |
Payments To Residual Commission Buyouts
PaymentsToResidualCommissionBuyouts
|
400000 | |
CY2021Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
700000 | |
CY2020Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1400000 | |
CY2021Q1 | four |
Capitalized Software Development Costs For Internal And External Use
CapitalizedSoftwareDevelopmentCostsForInternalAndExternalUse
|
-3600000 | |
CY2020Q1 | four |
Capitalized Software Development Costs For Internal And External Use
CapitalizedSoftwareDevelopmentCostsForInternalAndExternalUse
|
-2200000 | |
CY2021Q1 | four |
Customer Acquisition Costs
CustomerAcquisitionCosts
|
-5400000 | |
CY2020Q1 | four |
Customer Acquisition Costs
CustomerAcquisitionCosts
|
-5600000 | |
CY2021Q1 | us-gaap |
Payments To Acquire Equipment On Lease
PaymentsToAcquireEquipmentOnLease
|
10400000 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-77500000 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-9600000 | |
CY2020Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
68500000 | |
CY2021Q1 | four |
Repayment Of Debt Excluding Revolving Line Of Credit
RepaymentOfDebtExcludingRevolvingLineOfCredit
|
900000 | |
CY2020Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
1300000 | |
CY2020Q1 | us-gaap |
Payment For Contingent Consideration Liability Financing Activities
PaymentForContingentConsiderationLiabilityFinancingActivities
|
700000 | |
CY2020Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
12900000 | |
CY2021Q1 | us-gaap |
Capitalized Contract Cost Gross
CapitalizedContractCostGross
|
59000000 | |
CY2020Q4 | us-gaap |
Capitalized Contract Cost Gross
CapitalizedContractCostGross
|
55700000 | |
CY2021Q1 | us-gaap |
Capitalized Contract Cost Accumulated Amortization
CapitalizedContractCostAccumulatedAmortization
|
27700000 | |
CY2020Q4 | us-gaap |
Capitalized Contract Cost Accumulated Amortization
CapitalizedContractCostAccumulatedAmortization
|
25500000 | |
CY2021Q1 | us-gaap |
Capitalized Contract Cost Amortization Period
CapitalizedContractCostAmortizationPeriod
|
P3Y | |
CY2020Q4 | us-gaap |
Capitalized Contract Cost Amortization Period
CapitalizedContractCostAmortizationPeriod
|
P3Y | |
CY2021Q1 | four |
Amortization Expense For Capitalized Acquisition Costs Remainder Of Fiscal Year
AmortizationExpenseForCapitalizedAcquisitionCostsRemainderOfFiscalYear
|
13000000 | |
CY2021Q1 | four |
Amortization Expense For Capitalized Acquisition Costs Year One
AmortizationExpenseForCapitalizedAcquisitionCostsYearOne
|
12700000 | |
CY2021Q1 | four |
Amortization Expense For Capitalized Acquisition Costs Year Two
AmortizationExpenseForCapitalizedAcquisitionCostsYearTwo
|
5400000 | |
CY2021Q1 | four |
Depreciation And Amortization Expenses Of Equipment
DepreciationAndAmortizationExpensesOfEquipment
|
4500000 | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
40200000 | |
CY2020Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
39600000 | |
CY2021Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
25700000 | |
CY2020Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
24500000 | |
CY2021Q1 | us-gaap |
Cost Of Goods And Services Sold Depreciation
CostOfGoodsAndServicesSoldDepreciation
|
400000 | |
CY2020Q1 | us-gaap |
Cost Of Goods And Services Sold Depreciation
CostOfGoodsAndServicesSoldDepreciation
|
400000 | |
CY2021Q1 | us-gaap |
Depreciation
Depreciation
|
1200000 | |
CY2020Q1 | us-gaap |
Depreciation
Depreciation
|
1400000 | |
CY2021Q1 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1140000000 | |
CY2020Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1028400000 | |
CY2021Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
400000 | |
CY2020Q1 | us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
100000 | |
CY2021Q1 | four |
Long Term Debt Noncurrent Gross
LongTermDebtNoncurrentGross
|
1140000000 | |
CY2020Q4 | four |
Long Term Debt Noncurrent Gross
LongTermDebtNoncurrentGross
|
1027500000 | |
CY2021Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
23600000 | |
CY2020Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
22100000 | |
CY2019Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
650000000 | |
CY2021Q1 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
2600000 | |
CY2021Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2400000 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-3700000 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
66400000 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-82900000 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
66500000 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
927800000 | |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
3700000 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
844900000 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
70200000 | |
CY2020Q4 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
2500000 | |
CY2021Q1 | four |
Prepaid Merchant Signing Bonuses
PrepaidMerchantSigningBonuses
|
1100000 | |
CY2021Q1 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
6300000 | |
CY2020Q4 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
6500000 | |
CY2021Q1 | four |
Agent And Employee Loan Receivables
AgentAndEmployeeLoanReceivables
|
300000 | |
CY2020Q4 | four |
Agent And Employee Loan Receivables
AgentAndEmployeeLoanReceivables
|
300000 | |
CY2021Q1 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
1200000 | |
CY2020Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
1200000 | |
CY2021Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
300000 | |
CY2020Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1000000 | |
CY2021Q1 | four |
Residuals Payable
ResidualsPayable
|
9000000 | |
CY2020Q4 | four |
Residuals Payable
ResidualsPayable
|
6800000 | |
CY2021Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
8800000 | |
CY2020Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3600000 | |
CY2021Q1 | four |
Deferred Tenant Reimbursement Allowance
DeferredTenantReimbursementAllowance
|
3100000 | |
CY2020Q4 | four |
Deferred Tenant Reimbursement Allowance
DeferredTenantReimbursementAllowance
|
3100000 | |
CY2021Q1 | four |
Deferred Employer Social Security Tax Pursuant To Cares Act
DeferredEmployerSocialSecurityTaxPursuantToCARESAct
|
3000000 | |
CY2020Q4 | four |
Deferred Employer Social Security Tax Pursuant To Cares Act
DeferredEmployerSocialSecurityTaxPursuantToCARESAct
|
3000000 | |
CY2021Q1 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
2400000 | |
CY2020Q4 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
2800000 | |
CY2021Q1 | four |
Escrow Payable
EscrowPayable
|
2300000 | |
CY2020Q4 | four |
Escrow Payable
EscrowPayable
|
2300000 | |
CY2021Q1 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
1500000 | |
CY2020Q4 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
1500000 | |
CY2021Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
2400000 | |
CY2020Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
1400000 | |
CY2021Q1 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
1400000 | |
CY2020Q1 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Liability Transfers Into Level3
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersIntoLevel3
|
0 | |
CY2021Q1 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Liability Transfers Into Level3
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersIntoLevel3
|
0 | |
CY2020Q1 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Liability Transfers Out Of Level3
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersOutOfLevel3
|
0 | |
CY2021Q1 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Liability Transfers Out Of Level3
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersOutOfLevel3
|
0 | |
CY2021Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.016 | |
CY2020Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.063 | |
CY2021Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
CY2020Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
CY2021Q1 | four |
Tax Receivable Agreement Realized Tax Benefit Percentage
TaxReceivableAgreementRealizedTaxBenefitPercentage
|
0.85 | |
CY2021Q1 | four |
Tax Receivable Agreement Expected Remaining Tax Benefit Percentage
TaxReceivableAgreementExpectedRemainingTaxBenefitPercentage
|
0.15 | |
CY2021Q1 | four |
Noncancellable Lease Agreements Expiration Date
NoncancellableLeaseAgreementsExpirationDate
|
2030-11-30 | |
CY2021Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
1700000 | |
CY2020Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
1700000 | |
CY2021Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
2500000 | |
CY2021Q1 | four |
Restructuring Accrual Outstanding Expected To Be Paid Year One
RestructuringAccrualOutstandingExpectedToBePaidYearOne
|
1100000 | |
CY2021Q1 | four |
Restructuring Accrual Outstanding Expected To Be Paid Year Two
RestructuringAccrualOutstandingExpectedToBePaidYearTwo
|
1600000 | |
CY2021Q1 | four |
Accretion Of Interest
AccretionOfInterest
|
200000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
415500000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
221500000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
397400000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
211100000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
40400000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
38800000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
26000000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
22000000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
21400000 | |
CY2021Q1 | four |
Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
|
45400000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Remainder Of Fiscal Year
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear
|
5000000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
5300000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
3700000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
3200000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
2700000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
6600000 | |
CY2021Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
26500000 | |
CY2021Q1 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
2200000 | |
CY2021Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2100000 | |
CY2021Q1 | us-gaap |
Related Party Transaction Due From To Related Party
RelatedPartyTransactionDueFromToRelatedParty
|
800000 | |
CY2020Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
80552659 | |
CY2021Q1 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
371630 | |
CY2021Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
80924289 | |
CY2020Q4 | four |
Noncontrolling Interest Ownership Percentage Total
NoncontrollingInterestOwnershipPercentageTotal
|
1.000 | |
CY2021Q1 | four |
Noncontrolling Interest Ownership Percentage Total
NoncontrollingInterestOwnershipPercentageTotal
|
1.000 | |
CY2021Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
14000000 | |
CY2021Q1 | four |
Adjustments To Net Loss Attributable To Company
AdjustmentsToNetLossAttributableToCompany
|
-200000 | |
CY2021Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-32600000 | |
CY2021Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
32101965 | |
CY2020Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
12200000 | |
CY2020Q1 | four |
Prepaid Information Technology Costs
PrepaidInformationTechnologyCosts
|
1500000 | |
CY2020Q1 | four |
Deferred Ipo Related Costs
DeferredIPORelatedCosts
|
400000 | |
CY2021Q1 | four |
Shares And Equity Based Compensation Issued In Connection With Acquisition
SharesAndEquityBasedCompensationIssuedInConnectionWithAcquisition
|
26300000 | |
CY2021Q1 | us-gaap |
Payments To Acquire Software
PaymentsToAcquireSoftware
|
700000 | |
CY2021Q1 | four |
Right Associated With Inspiration Four Seat
RightAssociatedWithInspirationFourSeat
|
2100000 | |
CY2020Q1 | four |
Accrued Preferred Return On Redeemable Preferred Units
AccruedPreferredReturnOnRedeemablePreferredUnits
|
2300000 | |
CY2021Q1 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | |
CY2021Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | |
CY2021Q1 | four |
Number Of Major Customer
NumberOfMajorCustomer
|
0 | |
CY2020Q1 | four |
Number Of Major Customer
NumberOfMajorCustomer
|
0 | |
CY2021Q1 | four |
Payments Based Revenue
PaymentsBasedRevenue
|
215900000 | |
CY2020Q1 | four |
Payments Based Revenue
PaymentsBasedRevenue
|
176400000 | |
CY2021Q1 | four |
Subscription And Other Revenues
SubscriptionAndOtherRevenues
|
23400000 | |
CY2020Q1 | four |
Subscription And Other Revenues
SubscriptionAndOtherRevenues
|
23000000 | |
CY2021Q1 | four |
Network Fees
NetworkFees
|
141800000 | |
CY2020Q1 | four |
Other Costs Of Sales
OtherCostsOfSales
|
35700000 | |
CY2021Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-300000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
40700000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-9600000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
300000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
-1100000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
3200000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-100000 | |
CY2020Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-39300000 | |
CY2021Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
25300000 | |
CY2021Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
200000 | |
CY2020Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-8500000 | |
CY2021Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
14000000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
300000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
28000000 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-4700000 | |
CY2021Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="text-align:justify;margin-bottom:0pt;margin-top:18pt;margin-left:4.25%;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 </p> <p style="text-align:justify;margin-bottom:0pt;margin-top:6pt;margin-left:4.24%;text-indent:0%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">The preparation of financial statements in conformity with U.S. GAAP, requires management to make estimates and assumptions that affect the amounts reported in the unaudited condensed consolidated financial statements and accompanying notes. Significant estimates inherent in the preparation of the accompanying unaudited condensed consolidated financial statements include estimates of fair value of acquired assets and liabilities through business combinations, fair value of debt instruments, allowance for doubtful accounts, income taxes, investments in securities, noncontrolling interests and the February 2021 transfer of the right to select a participant for one seat on board Inspiration4, the first all-civilian mission to space, from Jared Isaacman, the Company’s Chief Executive Officer and founder, or the Founder. Estimates are based on past experience and other considerations reasonable under the circumstances. Actual results may differ from these estimates.</p> <p style="text-align:justify;margin-bottom:0pt;margin-top:6pt;margin-left:4.24%;text-indent:0%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">Additionally, the full impact of the COVID-19 pandemic is unknown and cannot be reasonably estimated. However, the Company has made accounting estimates based on the facts and circumstances available as of the reporting date. To the extent there are differences between these estimates and actual results, the unaudited condensed consolidated financial statements may be materially affected. </p> | |
CY2021Q1 | four |
Amortization Expense For Capitalized Acquisition Costs Year Three
AmortizationExpenseForCapitalizedAcquisitionCostsYearThree
|
200000 | |
CY2021Q1 | four |
Amortization Expense For Capitalized Acquisition Costs
AmortizationExpenseForCapitalizedAcquisitionCosts
|
31300000 | |
CY2021Q1 | us-gaap |
Cash
Cash
|
684400000 | |
CY2020Q4 | us-gaap |
Cash
Cash
|
684500000 | |
CY2020Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-187500000 | |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-39300000 | |
CY2021Q1 | us-gaap |
Change In Accounting Principle Accounting Standards Update Adopted
ChangeInAccountingPrincipleAccountingStandardsUpdateAdopted
|
true | |
CY2021Q1 | us-gaap |
Change In Accounting Principle Accounting Standards Update Adoption Date
ChangeInAccountingPrincipleAccountingStandardsUpdateAdoptionDate
|
2021-01-01 | |
CY2021Q1 | us-gaap |
Change In Accounting Principle Accounting Standards Update Immaterial Effect
ChangeInAccountingPrincipleAccountingStandardsUpdateImmaterialEffect
|
true | |
CY2021Q1 | us-gaap |
Change In Accounting Principle Accounting Standards Update Transition Option Elected Extensible List
ChangeInAccountingPrincipleAccountingStandardsUpdateTransitionOptionElectedExtensibleList
|
us-gaap:AccountingStandardsUpdate201815ProspectiveMember | |
CY2021Q1 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
14800000 | |
CY2020Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
8100000 | |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
5700000 | |
CY2019Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
2500000 | |
CY2021Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
6700000 | |
CY2020 | us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
7600000 | |
CY2021Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
300000 | |
CY2020 | us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
4400000 | |
CY2021Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
12100000 | |
CY2020Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
2900000 | |
CY2021Q1 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
500000 | |
CY2021Q1 | four |
Restructuring Reserve Accretion Of Interest
RestructuringReserveAccretionOfInterest
|
100000 | |
CY2021Q1 | four |
Equipment For Lease Gross
EquipmentForLeaseGross
|
51300000 | |
CY2021Q1 | four |
Accumulated Depreciation Equipment For Lease
AccumulatedDepreciationEquipmentForLease
|
10300000 | |
CY2021Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
14600000 | |
CY2021Q1 | four |
Equipment For Lease Net
EquipmentForLeaseNet
|
41000000 | |
CY2020Q4 | four |
Equipment For Lease Gross
EquipmentForLeaseGross
|
43500000 | |
CY2020Q4 | four |
Accumulated Depreciation Equipment For Lease
AccumulatedDepreciationEquipmentForLease
|
6900000 | |
CY2020Q4 | four |
Equipment For Lease Net
EquipmentForLeaseNet
|
36600000 | |
CY2020Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
1400000 | |
CY2021Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
3100000 | |
CY2020Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
4200000 | |
CY2020Q1 | four |
Network Fees
NetworkFees
|
120300000 | |
CY2021Q1 | four |
Other Costs Of Sales
OtherCostsOfSales
|
45700000 |