2021 Q3 Form 10-Q Financial Statement

#000117184321006710 Filed on September 29, 2021

View on sec.gov

Income Statement

Concept 2021 Q3 2020 Q4 2020 Q3
Revenue $0.00 $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $4.881M $4.888M $4.743M
YoY Change 2.91% 32.57% 16.51%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $2.000K $1.000K $2.000K
YoY Change 0.0% -75.0% -50.0%
% of Gross Profit
Operating Expenses $11.63M $4.889M $10.90M
YoY Change 6.76% 32.46% 50.98%
Operating Profit -$11.63M -$7.973M -$10.90M
YoY Change 6.76% 6.02% 50.98%
Interest Expense -$7.436M -$4.540M -$8.560M
YoY Change -13.13% -3.28% -553.63%
% of Operating Profit
Other Income/Expense, Net $818.0K $854.0K -$982.0K
YoY Change -183.3% 3.64% -296.01%
Pretax Income -$11.68M -$8.575M -$12.47M
YoY Change -6.34% 13.41% 59.93%
Income Tax $110.0K -$1.575M $266.0K
% Of Pretax Income
Net Earnings -$11.79M -$7.000M -$12.74M
YoY Change -7.43% -11.02% 58.09%
Net Earnings / Revenue
Basic Earnings Per Share -$0.04
Diluted Earnings Per Share -$35.55K -$21.21K -$38.64K
COMMON SHARES
Basic Shares Outstanding 331.7M 329.9M
Diluted Shares Outstanding

Balance Sheet

Concept 2021 Q3 2020 Q4 2020 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $173.3M $121.9M $126.3M
YoY Change 37.19% -17.94% -17.36%
Cash & Equivalents $117.8M $60.91M $45.35M
Short-Term Investments $55.55M $61.00M $81.00M
Other Short-Term Assets $529.0K $1.869M $1.158M
YoY Change -54.32% 4.41% -36.86%
Inventory
Prepaid Expenses $484.0K $1.292M $153.0K
Receivables $45.00K $73.19M $73.62M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $173.9M $196.4M $200.1M
YoY Change -13.12% 30.63% 29.35%
LONG-TERM ASSETS
Property, Plant & Equipment $481.0K $634.0K $684.0K
YoY Change -29.68%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $6.480M $4.016M $5.642M
YoY Change 14.85% 118.26% 157.27%
Other Assets $2.236M $2.036M $2.321M
YoY Change -3.66% 108.39% 107.97%
Total Long-Term Assets $30.32M $28.06M $28.88M
YoY Change 5.01% -70.62% -69.66%
TOTAL ASSETS
Total Short-Term Assets $173.9M $196.4M $200.1M
Total Long-Term Assets $30.32M $28.06M $28.88M
Total Assets $204.2M $224.4M $229.0M
YoY Change -10.83% -8.7% -8.36%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $646.0K $900.0K $968.0K
YoY Change -33.26% 2.27% 69.82%
Accrued Expenses $1.970M $2.422M $1.875M
YoY Change 5.07% 13.02% -13.31%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $2.798M $3.509M $3.164M
YoY Change -11.57% 4.97% 5.29%
LONG-TERM LIABILITIES
Long-Term Debt $114.2M $109.8M $108.4M
YoY Change 5.39% 5.79% 6.2%
Other Long-Term Liabilities $244.0K $404.0K $455.0K
YoY Change -46.37%
Total Long-Term Liabilities $114.5M $404.0K $108.8M
YoY Change 5.18% -99.61% 6.65%
TOTAL LIABILITIES
Total Short-Term Liabilities $2.798M $3.509M $3.164M
Total Long-Term Liabilities $114.5M $404.0K $108.8M
Total Liabilities $117.3M $113.7M $113.3M
YoY Change 3.53% 5.41% 7.22%
SHAREHOLDERS EQUITY
Retained Earnings -$1.949B -$1.919B -$1.912B
YoY Change 1.95% 1.78% 1.83%
Common Stock $1.975B $1.972B $1.970B
YoY Change 0.26% 0.33% 0.31%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $86.93M $110.7M $115.7M
YoY Change
Total Liabilities & Shareholders Equity $204.2M $224.4M $229.0M
YoY Change -10.83% -8.7% -8.36%

Cashflow Statement

Concept 2021 Q3 2020 Q4 2020 Q3
OPERATING ACTIVITIES
Net Income -$11.79M -$7.000M -$12.74M
YoY Change -7.43% -11.02% 58.09%
Depreciation, Depletion And Amortization $2.000K $1.000K $2.000K
YoY Change 0.0% -75.0% -50.0%
Cash From Operating Activities -$1.877M -$2.863M -$1.826M
YoY Change 2.79% 239.62% 389.54%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities $68.10M $18.31M -$6.693M
YoY Change -1117.47% 26.19%
Cash From Investing Activities $68.10M $18.31M -$6.693M
YoY Change -1117.47% 26.19% -118.51%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities $0.00 0.000 $0.00
YoY Change
NET CHANGE
Cash From Operating Activities -$1.877M -2.863M -$1.826M
Cash From Investing Activities $68.10M 18.31M -$6.693M
Cash From Financing Activities $0.00 0.000 $0.00
Net Change In Cash $66.01M 15.44M -$7.981M
YoY Change -927.03% 13.03% -122.23%
FREE CASH FLOW
Cash From Operating Activities -$1.877M -$2.863M -$1.826M
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2020Q4 us-gaap Assets Current
AssetsCurrent
196386000 USD
CY2021Q3 us-gaap Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
23363000 USD
CY2020Q4 us-gaap Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
23405000 USD
CY2021Q3 us-gaap Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
4725000 USD
CY2020Q4 us-gaap Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
2614000 USD
CY2021Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2236000 USD
CY2020Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2036000 USD
CY2021Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
331677553
CY2021Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2020Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1 pure
CY2021Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
117793000 USD
CY2020Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
60906000 USD
CY2021Q3 us-gaap Deposits Assets
DepositsAssets
55548000 USD
CY2020Q4 us-gaap Deposits Assets
DepositsAssets
61000000 USD
CY2021Q3 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
0 USD
CY2020Q4 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
72611000 USD
CY2021Q3 us-gaap Other Assets Current
OtherAssetsCurrent
529000 USD
CY2020Q4 us-gaap Other Assets Current
OtherAssetsCurrent
1869000 USD
CY2021Q3 us-gaap Assets Current
AssetsCurrent
173870000 USD
CY2021Q3 us-gaap Assets
Assets
204194000 USD
CY2020Q4 us-gaap Assets
Assets
224441000 USD
CY2021Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
646000 USD
CY2020Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
900000 USD
CY2021Q3 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
1749000 USD
CY2020Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
2215000 USD
CY2021Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
221000 USD
CY2020Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
207000 USD
CY2021Q3 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
182000 USD
CY2020Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
187000 USD
CY2021Q3 us-gaap Liabilities Current
LiabilitiesCurrent
2798000 USD
CY2020Q4 us-gaap Liabilities Current
LiabilitiesCurrent
3509000 USD
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
-11790000 USD
CY2021Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
818000 USD
CY2020Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-982000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
34000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
1599000 USD
CY2021Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-11680000 USD
CY2020Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-12470000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-30157000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-25770000 USD
CY2021Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
114221000 USD
CY2020Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
109801000 USD
CY2021Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
244000 USD
CY2020Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
404000 USD
CY2021Q3 us-gaap Liabilities
Liabilities
117263000 USD
CY2020Q4 us-gaap Liabilities
Liabilities
113714000 USD
CY2021Q3 us-gaap Common Stock Value
CommonStockValue
1975405000 USD
CY2020Q4 us-gaap Common Stock Value
CommonStockValue
1972029000 USD
CY2021Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
83283000 USD
CY2020Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
81203000 USD
CY2021Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1948896000 USD
CY2020Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1918629000 USD
CY2021Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-22861000 USD
CY2020Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-23876000 USD
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
86931000 USD
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
110727000 USD
CY2021Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
204194000 USD
CY2020Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
224441000 USD
CY2021Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4883000 USD
CY2020Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4745000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
15204000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
13846000 USD
CY2021Q3 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-6748000 USD
CY2020Q3 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-6150000 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-12914000 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-11418000 USD
CY2021Q3 us-gaap Operating Expenses
OperatingExpenses
11631000 USD
CY2020Q3 us-gaap Operating Expenses
OperatingExpenses
10895000 USD
us-gaap Operating Expenses
OperatingExpenses
28118000 USD
us-gaap Operating Expenses
OperatingExpenses
25264000 USD
CY2021Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-11631000 USD
CY2020Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-10895000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-28118000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-25264000 USD
CY2021Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
1506000 USD
CY2020Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
1428000 USD
us-gaap Interest Expense Debt
InterestExpenseDebt
4420000 USD
us-gaap Interest Expense Debt
InterestExpenseDebt
4588000 USD
CY2021Q3 ng Notes Receivable Accretion
NotesReceivableAccretion
639000 USD
CY2020Q3 ng Notes Receivable Accretion
NotesReceivableAccretion
835000 USD
ng Notes Receivable Accretion
NotesReceivableAccretion
2347000 USD
ng Notes Receivable Accretion
NotesReceivableAccretion
2483000 USD
CY2021Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
110000 USD
CY2020Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
266000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
110000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
794000 USD
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-620000 USD
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-485000 USD
CY2020Q3 us-gaap Share Based Compensation
ShareBasedCompensation
1783000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
6187000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
5259000 USD
CY2021Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
1506000 USD
CY2020Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
1428000 USD
us-gaap Interest Expense Debt
InterestExpenseDebt
4420000 USD
us-gaap Interest Expense Debt
InterestExpenseDebt
4588000 USD
CY2021Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
906000 USD
CY2020Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-1745000 USD
CY2021Q3 ng Notes Receivable Accretion
NotesReceivableAccretion
639000 USD
CY2020Q3 ng Notes Receivable Accretion
NotesReceivableAccretion
835000 USD
ng Notes Receivable Accretion
NotesReceivableAccretion
2347000 USD
ng Notes Receivable Accretion
NotesReceivableAccretion
2483000 USD
CY2021Q3 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
-168000 USD
CY2020Q3 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
372000 USD
us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
316000 USD
us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
662000 USD
CY2020Q3 us-gaap Net Income Loss
NetIncomeLoss
-12736000 USD
us-gaap Net Income Loss
NetIncomeLoss
-30267000 USD
us-gaap Net Income Loss
NetIncomeLoss
-26564000 USD
CY2021Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
-1457000 USD
CY2020Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
2345000 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
1015000 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
731000 USD
CY2021Q3 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-1457000 USD
CY2020Q3 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
2345000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
1015000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
731000 USD
CY2021Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-13247000 USD
CY2020Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-10391000 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-29252000 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-25833000 USD
CY2021Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.04
CY2020Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.04
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.09
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.08
CY2021Q3 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
331641000
CY2020Q3 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
329598000
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
331442000
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
329001000
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
-11790000 USD
CY2020Q3 us-gaap Net Income Loss
NetIncomeLoss
-12736000 USD
us-gaap Net Income Loss
NetIncomeLoss
-30267000 USD
us-gaap Net Income Loss
NetIncomeLoss
-26564000 USD
CY2021Q3 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-6748000 USD
CY2020Q3 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-6150000 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-12914000 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-11418000 USD
CY2021Q3 us-gaap Share Based Compensation
ShareBasedCompensation
2050000 USD
CY2021Q3 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 USD
CY2020Q3 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
175000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
521000 USD
CY2021Q3 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
2000 USD
CY2020Q3 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
4000 USD
us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
6000 USD
us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
14000 USD
CY2021Q3 us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
-984000 USD
CY2020Q3 us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
-832000 USD
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
-644000 USD
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
-267000 USD
CY2021Q3 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1877000 USD
CY2020Q3 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1826000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-8139000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-7157000 USD
CY2021Q3 ng Proceeds From Term Deposits
ProceedsFromTermDeposits
25000000 USD
CY2020Q3 ng Proceeds From Term Deposits
ProceedsFromTermDeposits
0 USD
ng Proceeds From Term Deposits
ProceedsFromTermDeposits
86000000 USD
ng Proceeds From Term Deposits
ProceedsFromTermDeposits
46000000 USD
CY2021Q3 us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
25000000 USD
CY2020Q3 us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
-0 USD
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
80799000 USD
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
46000000 USD
CY2021Q3 us-gaap Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
75000000 USD
CY2020Q3 us-gaap Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
0 USD
us-gaap Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
75000000 USD
us-gaap Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
0 USD
CY2021Q3 us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
6901000 USD
CY2020Q3 us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
6693000 USD
us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
15025000 USD
us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
13583000 USD
CY2021Q3 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
68099000 USD
CY2020Q3 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-6693000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
65176000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-13583000 USD
CY2021Q3 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
-0 USD
CY2020Q3 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
-0 USD
us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
731000 USD
us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
1652000 USD
CY2021Q3 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 USD
CY2020Q3 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-731000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-1652000 USD
CY2021Q3 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-217000 USD
CY2020Q3 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
538000 USD
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
581000 USD
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
191000 USD
CY2021Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
66005000 USD
CY2020Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-7981000 USD
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
56887000 USD
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-22201000 USD
CY2021Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
51788000 USD
CY2020Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
53329000 USD
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
60906000 USD
CY2019Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
67549000 USD
CY2021Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
117793000 USD
CY2020Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
45348000 USD
CY2021Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
117793000 USD
CY2020Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
45348000 USD
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
110727000 USD
CY2021Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
2042000 USD
CY2021Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 USD
CY2021Q1 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
731000 USD
CY2021Q1 us-gaap Net Income Loss
NetIncomeLoss
-7956000 USD
CY2021Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
778000 USD
CY2021Q1 us-gaap Stockholders Equity
StockholdersEquity
104860000 USD
CY2021Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
2095000 USD
CY2021Q2 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 USD
CY2021Q2 us-gaap Net Income Loss
NetIncomeLoss
-10521000 USD
CY2021Q2 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
1694000 USD
CY2021Q2 us-gaap Stockholders Equity
StockholdersEquity
98128000 USD
CY2021Q3 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
2050000 USD
CY2021Q3 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 USD
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
-11790000 USD
CY2021Q3 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-1457000 USD
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
86931000 USD
CY2019Q4 us-gaap Stockholders Equity
StockholdersEquity
137954000 USD
CY2020Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1761000 USD
CY2020Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 USD
CY2020Q1 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
1652000 USD
CY2020Q1 us-gaap Net Income Loss
NetIncomeLoss
-6595000 USD
CY2020Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-455000 USD
CY2020Q1 us-gaap Stockholders Equity
StockholdersEquity
131013000 USD
CY2020Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1715000 USD
CY2020Q2 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 USD
CY2020Q2 us-gaap Net Income Loss
NetIncomeLoss
-7233000 USD
CY2020Q2 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-1159000 USD
CY2020Q2 us-gaap Stockholders Equity
StockholdersEquity
124336000 USD
CY2020Q3 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1783000 USD
CY2020Q3 us-gaap Net Income Loss
NetIncomeLoss
-12736000 USD
CY2020Q3 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
2345000 USD
CY2020Q3 us-gaap Stockholders Equity
StockholdersEquity
115728000 USD
us-gaap Revenues
Revenues
0 USD
CY2021Q3 us-gaap Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
45000 USD
CY2020Q4 us-gaap Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
577000 USD
CY2021Q3 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
484000 USD
CY2020Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
1292000 USD
CY2021Q3 us-gaap Other Assets Current
OtherAssetsCurrent
529000 USD
CY2020Q4 us-gaap Other Assets Current
OtherAssetsCurrent
1869000 USD
CY2021Q3 us-gaap Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
1755000 USD
CY2020Q4 us-gaap Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
1402000 USD
CY2021Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
453000 USD
CY2020Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
600000 USD
CY2021Q3 ng Office Equipment
OfficeEquipment
28000 USD
CY2020Q4 ng Office Equipment
OfficeEquipment
34000 USD
CY2021Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2236000 USD
CY2020Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2036000 USD
CY2021Q3 us-gaap Equity Securities Fv Ni
EquitySecuritiesFvNi
1755000 USD
CY2020Q4 us-gaap Equity Securities Fv Ni
EquitySecuritiesFvNi
1402000 USD
CY2021Q3 us-gaap Share Based Compensation
ShareBasedCompensation
2050000 USD
CY2020Q3 us-gaap Share Based Compensation
ShareBasedCompensation
1783000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
6187000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
5259000 USD
CY2021Q3 us-gaap Salaries And Wages
SalariesAndWages
1625000 USD
CY2020Q3 us-gaap Salaries And Wages
SalariesAndWages
1483000 USD
us-gaap Salaries And Wages
SalariesAndWages
4948000 USD
us-gaap Salaries And Wages
SalariesAndWages
4722000 USD
CY2021Q3 us-gaap Other General Expense
OtherGeneralExpense
595000 USD
CY2020Q3 us-gaap Other General Expense
OtherGeneralExpense
461000 USD
us-gaap Other General Expense
OtherGeneralExpense
1798000 USD
us-gaap Other General Expense
OtherGeneralExpense
1644000 USD
CY2021Q3 us-gaap Professional Fees
ProfessionalFees
409000 USD
CY2020Q3 us-gaap Professional Fees
ProfessionalFees
669000 USD
us-gaap Professional Fees
ProfessionalFees
1416000 USD
us-gaap Professional Fees
ProfessionalFees
1251000 USD
CY2021Q3 ng Corporate Communications And Regulatory Expense
CorporateCommunicationsAndRegulatoryExpense
202000 USD
CY2020Q3 ng Corporate Communications And Regulatory Expense
CorporateCommunicationsAndRegulatoryExpense
347000 USD
ng Corporate Communications And Regulatory Expense
CorporateCommunicationsAndRegulatoryExpense
849000 USD
ng Corporate Communications And Regulatory Expense
CorporateCommunicationsAndRegulatoryExpense
964000 USD
CY2021Q3 us-gaap Depreciation
Depreciation
2000 USD
CY2020Q3 us-gaap Depreciation
Depreciation
2000 USD
us-gaap Depreciation
Depreciation
6000 USD
us-gaap Depreciation
Depreciation
6000 USD
CY2021Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4883000 USD
CY2020Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4745000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
15204000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
13846000 USD
CY2021Q3 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
-168000 USD
CY2020Q3 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
372000 USD
us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
316000 USD
us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
662000 USD
CY2021Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
80000 USD
CY2020Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
391000 USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
338000 USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
1422000 USD
CY2021Q3 us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
906000 USD
CY2020Q3 us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
-1745000 USD
us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
-620000 USD
us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
-485000 USD
CY2021Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
818000 USD
CY2020Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-982000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
34000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
1599000 USD
CY2021Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2050000 USD
CY2020Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1783000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
6187000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
5259000 USD
CY2020Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
10403000
CY2020Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
4.59
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
1218000
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
9.96
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
1221000
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
4.27
CY2021Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
10400000
CY2021Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
5.29
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P2Y10D
CY2021Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
24122000 USD
CY2021Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
7076000
CY2021Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
4.34
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P1Y4M28D
CY2021Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
20629000 USD
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.473 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.462 pure
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P4Y
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P4Y
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.003 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.015 pure
ng Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
0.030 pure
ng Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
0.031 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
3.66
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
2.71
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
6837000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 USD
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
15198000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 USD
us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
-1403000 USD
us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
-667000 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-286000 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
70000 USD
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-473000 USD
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-470000 USD
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
-644000 USD
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
-267000 USD

Files In Submission

Name View Source Status
0001171843-21-006710-index-headers.html Edgar Link pending
0001171843-21-006710-index.html Edgar Link pending
0001171843-21-006710.txt Edgar Link pending
0001171843-21-006710-xbrl.zip Edgar Link pending
ex_286122.htm Edgar Link pending
ex_286123.htm Edgar Link pending
ex_286124.htm Edgar Link pending
ex_286125.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
logo.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
ng-20210831.xsd Edgar Link pending
ng-20210831_cal.xml Edgar Link unprocessable
ng-20210831_def.xml Edgar Link unprocessable
ng-20210831_lab.xml Edgar Link unprocessable
ng-20210831_pre.xml Edgar Link unprocessable
ng20210831_10q.htm Edgar Link pending
ng20210831_10q_htm.xml Edgar Link completed
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
R5.htm Edgar Link pending
R6.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