2023 Q4 Form 10-Q Financial Statement
#000149315223040518 Filed on November 13, 2023
Income Statement
Concept | 2023 Q4 | 2023 Q3 | 2022 Q3 |
---|---|---|---|
Revenue | $165.0K | $110.0K | $7.988M |
YoY Change | -98.79% | -98.62% | -7.93% |
Cost Of Revenue | $162.0K | $139.0K | $4.666M |
YoY Change | -97.36% | -97.02% | -53.37% |
Gross Profit | $3.000K | -$29.00K | $3.322M |
YoY Change | -99.96% | -100.87% | -349.59% |
Gross Profit Margin | 1.82% | -26.36% | 41.59% |
Selling, General & Admin | $2.092M | $1.245M | $3.104M |
YoY Change | -69.37% | -59.89% | -46.99% |
% of Gross Profit | 69733.33% | 93.44% | |
Research & Development | $3.093M | $808.0K | $1.070M |
YoY Change | 49.85% | -24.49% | -89.31% |
% of Gross Profit | 103100.0% | 32.21% | |
Depreciation & Amortization | $190.0K | $191.0K | $240.0K |
YoY Change | -15.56% | -20.42% | -48.5% |
% of Gross Profit | 6333.33% | 7.22% | |
Operating Expenses | $5.305M | $2.053M | $3.104M |
YoY Change | -24.82% | -33.86% | -80.99% |
Operating Profit | -$5.302M | -$11.75M | -$7.000K |
YoY Change | -1321.66% | 167800.0% | -99.91% |
Interest Expense | -$761.0K | -$10.03M | -$1.375M |
YoY Change | 29.42% | 629.45% | 144.23% |
% of Operating Profit | |||
Other Income/Expense, Net | -$2.000K | -$508.0K | -$1.100M |
YoY Change | -101.2% | -53.82% | -145.64% |
Pretax Income | -$6.764M | -$12.26M | -$1.383M |
YoY Change | 514.91% | 786.41% | -86.29% |
Income Tax | -$141.0K | $394.0K | $25.00K |
% Of Pretax Income | |||
Net Earnings | -$6.623M | -$12.65M | -$1.356M |
YoY Change | 61.65% | 833.11% | -86.65% |
Net Earnings / Revenue | -4013.94% | -11502.73% | -16.98% |
Basic Earnings Per Share | $0.43 | $0.05 | |
Diluted Earnings Per Share | -$0.22 | $0.43 | -$53.38K |
COMMON SHARES | |||
Basic Shares Outstanding | 31.88M shares | 28.47M shares | 25.55M shares |
Diluted Shares Outstanding | 29.16M shares | 25.40M shares |
Balance Sheet
Concept | 2023 Q4 | 2023 Q3 | 2022 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $837.0K | $100.0K | $3.015M |
YoY Change | -84.24% | -96.68% | -79.79% |
Cash & Equivalents | $837.0K | $55.00K | $3.015M |
Short-Term Investments | |||
Other Short-Term Assets | $2.659M | $4.700M | $2.351M |
YoY Change | 31.89% | 99.91% | 9.15% |
Inventory | $34.00K | $34.00K | $95.00K |
Prepaid Expenses | |||
Receivables | $88.00K | $71.00K | $23.74M |
Other Receivables | $458.0K | $3.800M | $2.651M |
Total Short-Term Assets | $4.076M | $8.776M | $31.86M |
YoY Change | -91.2% | -72.45% | -12.34% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.475M | $1.503M | $16.53M |
YoY Change | -93.54% | -90.91% | 142.03% |
Goodwill | $1.211M | $3.703M | $7.764M |
YoY Change | -85.21% | -52.31% | |
Intangibles | $7.375M | $7.528M | $10.72M |
YoY Change | -23.92% | -29.78% | |
Long-Term Investments | $8.000K | $22.51M | $1.739M |
YoY Change | -94.07% | 1194.36% | 338.04% |
Other Assets | $18.00K | $716.0K | $736.0K |
YoY Change | -98.24% | -2.72% | -36.55% |
Total Long-Term Assets | $10.48M | $36.52M | $38.83M |
YoY Change | -76.52% | -5.95% | 34.55% |
TOTAL ASSETS | |||
Total Short-Term Assets | $4.076M | $8.776M | $31.86M |
Total Long-Term Assets | $10.48M | $36.52M | $38.83M |
Total Assets | $14.55M | $45.30M | $70.69M |
YoY Change | -84.0% | -35.92% | 8.41% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $6.584M | $5.000M | $4.538M |
YoY Change | 48.66% | 10.18% | 48.49% |
Accrued Expenses | $2.218M | $2.015M | $5.627M |
YoY Change | -13.96% | -64.19% | 15.57% |
Deferred Revenue | $200.0K | $120.0K | $70.00K |
YoY Change | 185.71% | 71.43% | 18.64% |
Short-Term Debt | $650.0K | $430.0K | $0.00 |
YoY Change | |||
Long-Term Debt Due | $2.688M | $2.600M | $22.50M |
YoY Change | -41.1% | -88.45% | 411.45% |
Total Short-Term Liabilities | $16.41M | $14.30M | $34.17M |
YoY Change | 3.12% | -58.14% | 151.86% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $18.97M | $18.40M | $5.186M |
YoY Change | 41.17% | 254.8% | -29.19% |
Other Long-Term Liabilities | $61.00K | $58.00K | $240.0K |
YoY Change | -77.49% | -75.83% | -77.21% |
Total Long-Term Liabilities | $19.13M | $18.60M | $6.272M |
YoY Change | 21.49% | 196.56% | -25.13% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $16.41M | $14.30M | $34.17M |
Total Long-Term Liabilities | $19.13M | $18.60M | $6.272M |
Total Liabilities | $35.54M | $32.90M | $40.44M |
YoY Change | 12.26% | -18.64% | 83.09% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$176.6M | -$142.2M | -$117.0M |
YoY Change | 45.97% | 21.56% | |
Common Stock | $156.8M | $155.8M | $149.5M |
YoY Change | 4.31% | 4.25% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $1.266M | $1.266M | $1.266M |
YoY Change | 0.0% | 0.0% | |
Treasury Stock Shares | 286.6K shares | ||
Shareholders Equity | -$20.98M | $12.40M | $30.21M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $14.55M | $45.30M | $70.69M |
YoY Change | -84.0% | -35.92% | 8.41% |
Cashflow Statement
Concept | 2023 Q4 | 2023 Q3 | 2022 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$6.623M | -$12.65M | -$1.356M |
YoY Change | 61.65% | 833.11% | -86.65% |
Depreciation, Depletion And Amortization | $190.0K | $191.0K | $240.0K |
YoY Change | -15.56% | -20.42% | -48.5% |
Cash From Operating Activities | -$497.0K | -$1.190M | -$4.957M |
YoY Change | -95.38% | -75.99% | -40.67% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$4.000K | $300.0K | -$2.619M |
YoY Change | -100.07% | -111.45% | 44.06% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$61.00K | -$540.0K | $24.00K |
YoY Change | -95.04% | -2350.0% | -100.74% |
Cash From Investing Activities | -$57.00K | -$850.0K | -$2.595M |
YoY Change | -99.15% | -67.24% | -48.94% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.228M | 1.590M | 9.189M |
YoY Change | -93.7% | -82.7% | -229825.0% |
NET CHANGE | |||
Cash From Operating Activities | -497.0K | -1.190M | -4.957M |
Cash From Investing Activities | -57.00K | -850.0K | -2.595M |
Cash From Financing Activities | 1.228M | 1.590M | 9.189M |
Net Change In Cash | 674.0K | -450.0K | 1.637M |
YoY Change | -67.07% | -127.49% | -112.18% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$497.0K | -$1.190M | -$4.957M |
Capital Expenditures | -$4.000K | $300.0K | -$2.619M |
Free Cash Flow | -$493.0K | -$1.490M | -$2.338M |
YoY Change | -96.96% | -36.27% | -64.23% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001460602 | ||
CY2023Q3 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
usd | |
CY2022Q4 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
usd | |
CY2023Q3 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent
|
usd | |
CY2023Q3 | us-gaap |
Redeemable Noncontrolling Interest Equity Carrying Amount
RedeemableNoncontrollingInterestEquityCarryingAmount
|
usd | |
CY2023Q3 | us-gaap |
Minority Interest
MinorityInterest
|
usd | |
CY2023Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | |
CY2022Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
CY2023Q3 | us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
usd | |
CY2022Q3 | us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
usd | |
us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
usd | ||
CY2023Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
usd | |
CY2023Q3 | ORGS |
Release Of Translation Adjustment Due To Deconsolidation Of Octomera
ReleaseOfTranslationAdjustmentDueToDeconsolidationOfOctomera
|
usd | |
CY2022Q3 | ORGS |
Release Of Translation Adjustment Due To Deconsolidation Of Octomera
ReleaseOfTranslationAdjustmentDueToDeconsolidationOfOctomera
|
usd | |
ORGS |
Release Of Translation Adjustment Due To Deconsolidation Of Octomera
ReleaseOfTranslationAdjustmentDueToDeconsolidationOfOctomera
|
usd | ||
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossTaxPortionAttributableToNoncontrollingInterest
|
usd | |
ORGS |
Stock Issued During Period Value Issuance Of Shares Due To Exercise Of Warrants
StockIssuedDuringPeriodValueIssuanceOfSharesDueToExerciseOfWarrants
|
usd | ||
CY2022Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
usd | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
usd | ||
us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
usd | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
usd | ||
ORGS |
Proceeds From Repayment Of Convertible Loan To Related Party Partners
ProceedsFromRepaymentOfConvertibleLoanToRelatedPartyPartners
|
usd | ||
us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
usd | ||
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
usd | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
usd | ||
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
usd | ||
ORGS |
Impact To Cash Resulting From Deconsolidation
ImpactToCashResultingFromDeconsolidation
|
usd | ||
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
usd | ||
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
usd | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
usd | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
usd | ||
us-gaap |
Stock Issued1
StockIssued1
|
usd | ||
ORGS |
Extinguishment In Connection With Convertible Loan Restructuring
ExtinguishmentInConnectionWithConvertibleLoanRestructuring
|
usd | ||
ORGS |
Elimination Of Acquisition Receivables
EliminationOfAcquisitionReceivables
|
usd | ||
ORGS |
Accounts Receivable Deconsolidation
AccountsReceivableDeconsolidation
|
usd | ||
ORGS |
Contract With Customer Liability Deconsolidation
ContractWithCustomerLiabilityDeconsolidation
|
usd | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
MD | ||
dei |
Entity File Number
EntityFileNumber
|
001-38416 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
ORGENESIS INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
98-0583166 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
20271 Goldenrod Lane | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Germantown | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
20876 | ||
dei |
City Area Code
CityAreaCode
|
(480) | ||
dei |
Local Phone Number
LocalPhoneNumber
|
659-6404 | ||
dei |
Security12b Title
Security12bTitle
|
Common Stock | ||
dei |
Trading Symbol
TradingSymbol
|
ORGS | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NASDAQ | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2023Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
31877063 | shares |
CY2023Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
55000 | usd |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5311000 | usd |
CY2023Q3 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
734000 | usd |
CY2022Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
1058000 | usd |
CY2023Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
71000 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
36183000 | usd |
CY2023Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
4031000 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
958000 | usd |
CY2023Q3 | ORGS |
Convertible Loan To Related Party
ConvertibleLoanToRelatedParty
|
2799000 | usd |
CY2022Q4 | ORGS |
Convertible Loan To Related Party
ConvertibleLoanToRelatedParty
|
2688000 | usd |
CY2023Q3 | us-gaap |
Inventory Net
InventoryNet
|
34000 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
120000 | usd |
CY2023Q3 | us-gaap |
Assets Current
AssetsCurrent
|
8776000 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
46318000 | usd |
CY2023Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
40000 | usd |
CY2022Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
331000 | usd |
CY2023Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
22509000 | usd |
CY2022Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
39000 | usd |
CY2023Q3 | ORGS |
Loans To Associates
LoansToAssociates
|
93000 | usd |
CY2022Q4 | ORGS |
Loans To Associates
LoansToAssociates
|
96000 | usd |
CY2023Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1503000 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
22834000 | usd |
CY2023Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
7528000 | usd |
CY2022Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
9694000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
431000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
2304000 | usd |
CY2023Q3 | us-gaap |
Goodwill
Goodwill
|
3703000 | usd |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
8187000 | usd |
CY2022Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
103000 | usd |
CY2023Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
716000 | usd |
CY2022Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1022000 | usd |
CY2023Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
36523000 | usd |
CY2022Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
44610000 | usd |
CY2023Q3 | us-gaap |
Assets
Assets
|
45299000 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
90928000 | usd |
CY2023Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2015000 | usd |
CY2022Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2648000 | usd |
CY2023Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
915000 | usd |
CY2022Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
289000 | usd |
CY2023Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
807000 | usd |
CY2022Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1860000 | usd |
CY2023Q3 | ORGS |
Advance Payments On Account Of Grant
AdvancePaymentsOnAccountOfGrant
|
1376000 | usd |
CY2022Q4 | ORGS |
Advance Payments On Account Of Grant
AdvancePaymentsOnAccountOfGrant
|
1578000 | usd |
CY2023Q3 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
430000 | usd |
CY2023Q3 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
17000 | usd |
CY2022Q4 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
60000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
220000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
542000 | usd |
CY2023Q3 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
2540000 | usd |
CY2022Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
4504000 | usd |
CY2023Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
14302000 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
15910000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
140000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1728000 | usd |
CY2023Q3 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
18394000 | usd |
CY2022Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
13343000 | usd |
CY2022Q4 | us-gaap |
Pension And Other Postretirement And Postemployment Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent
|
163000 | usd |
CY2023Q3 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
8000 | usd |
CY2022Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
95000 | usd |
CY2023Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
58000 | usd |
CY2022Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
415000 | usd |
CY2023Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
18600000 | usd |
CY2022Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
15744000 | usd |
CY2023Q3 | us-gaap |
Liabilities
Liabilities
|
32902000 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
31654000 | usd |
CY2022Q4 | us-gaap |
Redeemable Noncontrolling Interest Equity Carrying Amount
RedeemableNoncontrollingInterestEquityCarryingAmount
|
30203000 | usd |
CY2023Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
145833334 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
145833334 | shares |
CY2023Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
30753374 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
25832322 | shares |
CY2023Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
30466807 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
25545755 | shares |
CY2023Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
3000 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
3000 | usd |
CY2023Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
155819000 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
150355000 | usd |
CY2023Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
71000 | usd |
CY2022Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-270000 | usd |
CY2023Q3 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
286567 | shares |
CY2022Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
286567 | shares |
CY2023Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1266000 | usd |
CY2022Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1266000 | usd |
CY2023Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-142230000 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-121261000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12397000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27561000 | usd |
CY2022Q4 | us-gaap |
Minority Interest
MinorityInterest
|
1510000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
12397000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
29071000 | usd |
CY2023Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
45299000 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
90928000 | usd |
CY2023Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
110000 | usd |
CY2022Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
7841000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
14129000 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
21117000 | usd | |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
110000 | usd |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
7988000 | usd |
us-gaap |
Revenues
Revenues
|
14129000 | usd | |
us-gaap |
Revenues
Revenues
|
22401000 | usd | |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
139000 | usd |
CY2022Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
983000 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
6093000 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2760000 | usd | |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
-29000 | usd |
CY2022Q3 | us-gaap |
Gross Profit
GrossProfit
|
7005000 | usd |
us-gaap |
Gross Profit
GrossProfit
|
8036000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
19641000 | usd | |
CY2023Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
808000 | usd |
CY2022Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3683000 | usd |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
7616000 | usd | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
18172000 | usd | |
CY2023Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
153000 | usd |
CY2022Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
225000 | usd |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
568000 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
686000 | usd | |
CY2023Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1245000 | usd |
CY2022Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3104000 | usd |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8621000 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8758000 | usd | |
CY2023Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-9518000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-274000 | usd |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-9517000 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1189000 | usd | |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-11753000 | usd |
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-281000 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-18286000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9164000 | usd | |
CY2023Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
2000 | usd |
CY2022Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-2000 | usd |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
4000 | usd | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
6000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-283000 | usd | |
CY2023Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-508000 | usd |
CY2022Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1100000 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1807000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1702000 | usd | |
us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
411000 | usd | |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-12259000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1383000 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19961000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-10860000 | usd | |
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
394000 | usd |
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
25000 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
614000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
37000 | usd | |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-12653000 | usd |
CY2022Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-1408000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-20575000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-10897000 | usd | |
CY2022Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-52000 | usd |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
394000 | usd | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-105000 | usd | |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-12653000 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1356000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-20969000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10792000 | usd | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.43 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.43 | |
CY2022Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.05 | |
CY2022Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.05 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.75 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.75 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.43 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.43 | ||
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
29162459 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
29162459 | shares |
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
25403907 | shares |
CY2022Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25403907 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
27933067 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
27933067 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24944814 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24944814 | shares | |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-12653000 | usd |
CY2022Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-1408000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-20575000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-10897000 | usd | |
CY2023Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
|
-9000 | usd |
CY2022Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
|
556000 | usd |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
|
43000 | usd | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
|
1033000 | usd | |
ORGS |
Release Of Translation Adjustment Due To Deconsolidation Of Octomera
ReleaseOfTranslationAdjustmentDueToDeconsolidationOfOctomera
|
-384000 | usd | |
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Before Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToNoncontrollingInterest
|
12644000 | usd |
CY2022Q3 | us-gaap |
Other Comprehensive Income Loss Before Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToNoncontrollingInterest
|
1964000 | usd |
us-gaap |
Other Comprehensive Income Loss Before Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToNoncontrollingInterest
|
20234000 | usd | |
us-gaap |
Other Comprehensive Income Loss Before Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToNoncontrollingInterest
|
11930000 | usd | |
CY2022Q3 | us-gaap |
Other Comprehensive Income Loss Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossTaxPortionAttributableToNoncontrollingInterest
|
52000 | usd |
us-gaap |
Other Comprehensive Income Loss Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossTaxPortionAttributableToNoncontrollingInterest
|
-394000 | usd | |
us-gaap |
Other Comprehensive Income Loss Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossTaxPortionAttributableToNoncontrollingInterest
|
105000 | usd | |
CY2023Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-12644000 | usd |
CY2022Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1912000 | usd |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-20628000 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-11825000 | usd | |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
29071000 | usd |
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Employee Stock Purchase Program Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition
|
347000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
40000 | usd | |
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
4341000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
449000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
287000 | usd | |
us-gaap |
Noncontrolling Interest Decrease From Deconsolidation
NoncontrollingInterestDecreaseFromDeconsolidation
|
1421000 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-20717000 | usd | |
CY2023Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
12397000 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
38631000 | usd |
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Employee Stock Purchase Program Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition
|
646000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
48000 | usd | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
6000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
574000 | usd | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
2175000 | usd | |
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
100000 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-11930000 | usd | |
CY2022Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
30250000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
23965000 | usd |
CY2023Q3 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Employee Stock Purchase Program Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition
|
68000 | usd |
CY2023Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
8000 | usd |
CY2023Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1000000 | usd |
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-12644000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
12397000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
31843000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
31843000 | usd |
CY2022Q3 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Employee Stock Purchase Program Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition
|
183000 | usd |
CY2022Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
11000 | usd |
CY2022Q3 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
177000 | usd |
CY2022Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-1964000 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
30250000 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
30250000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-20575000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-10897000 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
387000 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
694000 | usd | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
5000 | usd | |
us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
411000 | usd | |
ORGS |
Share In Losses Of Associated Companies Net
ShareInLossesOfAssociatedCompaniesNet
|
-9517000 | usd | |
ORGS |
Share In Losses Of Associated Companies Net
ShareInLossesOfAssociatedCompaniesNet
|
-1189000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1366000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1463000 | usd | |
ORGS |
Increase Decrease In Effect Of Exchange Differences On Intercompany Balances
IncreaseDecreaseInEffectOfExchangeDifferencesOnIntercompanyBalances
|
129000 | usd | |
ORGS |
Increase Decrease In Effect Of Exchange Differences On Intercompany Balances
IncreaseDecreaseInEffectOfExchangeDifferencesOnIntercompanyBalances
|
353000 | usd | |
ORGS |
Net Changes In Operating Leases
NetChangesInOperatingLeases
|
82000 | usd | |
ORGS |
Net Changes In Operating Leases
NetChangesInOperatingLeases
|
58000 | usd | |
ORGS |
Change In Interest Expenses Accrued On Loans And Convertible Loans
ChangeInInterestExpensesAccruedOnLoansAndConvertibleLoans
|
-769000 | usd | |
ORGS |
Change In Interest Expenses Accrued On Loans And Convertible Loans
ChangeInInterestExpensesAccruedOnLoansAndConvertibleLoans
|
-764000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-283000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
8076000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
8838000 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1598000 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-308000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
389000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-10000 | usd | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-10000 | usd | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-17000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
3925000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1574000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
266000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
2379000 | usd | |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
135000 | usd | |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
32000 | usd | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-9000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-14335000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-14163000 | usd | |
ORGS |
Proceeds From Repayment Of Convertible Loan To Related Party Partners
ProceedsFromRepaymentOfConvertibleLoanToRelatedPartyPartners
|
538000 | usd | |
us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
2578000 | usd | |
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
782000 | usd | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
71000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2096000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6971000 | usd | |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
702000 | usd | |
ORGS |
Impact To Cash Resulting From Deconsolidation
ImpactToCashResultingFromDeconsolidation
|
973000 | usd | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
543000 | usd | |
ORGS |
Repayment Of Investment In Longterm Deposits
RepaymentOfInvestmentInLongtermDeposits
|
33000 | usd | |
ORGS |
Repayment Of Investment In Longterm Deposits
RepaymentOfInvestmentInLongtermDeposits
|
2000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3645000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7458000 | usd | |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
4341000 | usd | |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
2181000 | usd | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
5660000 | usd | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
19150000 | usd | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
5000000 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
3000000 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
2300000 | usd | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
33000 | usd | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
20000 | usd | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
425000 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
1413000 | usd | |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
329000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
12393000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
20095000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-5587000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-1526000 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
7000 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
19000 | usd | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
6369000 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
5974000 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
789000 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
4467000 | usd |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
752000 | usd | |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
432000 | usd | |
ORGS |
Increase Decrease In Accounts Payable Related To Purchase Of Property Plant And Equipment
IncreaseDecreaseInAccountsPayableRelatedToPurchaseOfPropertyPlantAndEquipment
|
14000 | usd | |
ORGS |
Increase Decrease In Accounts Payable Related To Purchase Of Property Plant And Equipment
IncreaseDecreaseInAccountsPayableRelatedToPurchaseOfPropertyPlantAndEquipment
|
-368000 | usd | |
us-gaap |
Stock Issued1
StockIssued1
|
100000 | usd | |
ORGS |
Extinguishment In Connection With Convertible Loan Restructuring
ExtinguishmentInConnectionWithConvertibleLoanRestructuring
|
287000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
785000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
458000 | usd | |
CY2023Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-142230000 | usd |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-14335000 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_847_eus-gaap--UseOfEstimates_zUqzHecP7LA9" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i><span id="xdx_862_zYMRS9rpBZfa">Use of Estimates in the Preparation of Financial Statements</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i> </i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of our consolidated financial statements in conformity with U.S. GAAP requires us to make estimates, judgments and assumptions that may affect the reported amounts of assets, liabilities, equity, revenues and expenses and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, judgments, and methodologies. We base our estimates on historical experience and on various other assumptions that we believe are reasonable, the results of which form the basis for making judgments about the carrying values of assets, liabilities and equity, the amount of revenues and expenses and the determination of the fair value of the retained interest of equity investment as of the deconsolidation. Actual results could differ from those estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i> </i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i> </i></span></p> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<p id="xdx_84C_eus-gaap--PriorPeriodReclassificationAdjustmentDescription_zZSaNVJ6MZh" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i><span id="xdx_86C_zH3ilKtmtpa4">Reclassifications</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Certain reclassifications have been made to the prior year’s financial statements to conform to the current year presentation. These reclassifications had no net effect on previously reported results of operations.</span></p> | ||
CY2023Q3 | us-gaap |
Equity Method Investment Aggregate Cost
EquityMethodInvestmentAggregateCost
|
31400000 | usd |
CY2023Q3 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
6200000 | usd |
CY2023Q3 | us-gaap |
Other Assets
OtherAssets
|
25200000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Remaining Amortization Period1
FiniteLivedIntangibleAssetsRemainingAmortizationPeriod1
|
P10Y | |
CY2023Q3 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
973000 | usd |
CY2023Q3 | us-gaap |
Other Assets Fair Value Disclosure
OtherAssetsFairValueDisclosure
|
47217000 | usd |
CY2023Q3 | ORGS |
Non Current Assets Fair Value Disclosure
NonCurrentAssetsFairValueDisclosure
|
29443000 | usd |
CY2023Q3 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
77633000 | usd |
CY2023Q3 | us-gaap |
Other Liabilities Fair Value Disclosure
OtherLiabilitiesFairValueDisclosure
|
6566000 | usd |
CY2023Q3 | ORGS |
Longterm Liabilities Fair Value Disclosure
LongtermLiabilitiesFairValueDisclosure
|
2313000 | usd |
CY2023Q3 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
8879000 | usd |
CY2023Q3 | us-gaap |
Redeemable Noncontrolling Interest Equity Fair Value
RedeemableNoncontrollingInterestEquityFairValue
|
36203000 | usd |
CY2023Q3 | us-gaap |
Assets Net
AssetsNet
|
32551000 | usd |
CY2023Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
22509000 | usd |
CY2022Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
39000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
14129000 | usd | |
us-gaap |
Revenues
Revenues
|
14129000 | usd | |
ORGS |
Cost Of Revenue Excluding Depreciation And Amortization Expenses
CostOfRevenueExcludingDepreciationAndAmortizationExpenses
|
5616000 | usd | |
ORGS |
Gross Profit Excluding Depreciation And Amortization Expenses
GrossProfitExcludingDepreciationAndAmortizationExpenses
|
8513000 | usd | |
ORGS |
Research And Development Expense Excluding Depreciation And Amortization Expenses
ResearchAndDevelopmentExpenseExcludingDepreciationAndAmortizationExpenses
|
7331000 | usd | |
ORGS |
Operating Expenses Excluding Depreciation And Amortization Expenses
OperatingExpensesExcludingDepreciationAndAmortizationExpenses
|
-8585000 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-9517000 | usd | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
4000 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1366000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-283000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1807000 | usd | |
us-gaap |
Deconsolidation Gain Or Loss Amount
DeconsolidationGainOrLossAmount
|
411000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19961000 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
21117000 | usd | |
us-gaap |
Revenues
Revenues
|
22401000 | usd | |
ORGS |
Cost Of Revenue Excluding Depreciation And Amortization Expenses
CostOfRevenueExcludingDepreciationAndAmortizationExpenses
|
2489000 | usd | |
ORGS |
Gross Profit Excluding Depreciation And Amortization Expenses
GrossProfitExcludingDepreciationAndAmortizationExpenses
|
19912000 | usd | |
ORGS |
Research And Development Expense Excluding Depreciation And Amortization Expenses
ResearchAndDevelopmentExpenseExcludingDepreciationAndAmortizationExpenses
|
17703000 | usd | |
ORGS |
Operating Expenses Excluding Depreciation And Amortization Expenses
OperatingExpensesExcludingDepreciationAndAmortizationExpenses
|
-8721000 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1189000 | usd | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
6000 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1463000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1702000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-10860000 | usd | |
CY2023Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
110000 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
110000 | usd |
CY2023Q3 | ORGS |
Cost Of Revenue Excluding Depreciation And Amortization Expenses
CostOfRevenueExcludingDepreciationAndAmortizationExpenses
|
134000 | usd |
CY2023Q3 | ORGS |
Gross Profit Excluding Depreciation And Amortization Expenses
GrossProfitExcludingDepreciationAndAmortizationExpenses
|
-24000 | usd |
CY2023Q3 | ORGS |
Research And Development Expense Excluding Depreciation And Amortization Expenses
ResearchAndDevelopmentExpenseExcludingDepreciationAndAmortizationExpenses
|
779000 | usd |
CY2023Q3 | ORGS |
Operating Expenses Excluding Depreciation And Amortization Expenses
OperatingExpensesExcludingDepreciationAndAmortizationExpenses
|
-1241000 | usd |
CY2023Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-9518000 | usd |
CY2023Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
2000 | usd |
CY2023Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
191000 | usd |
CY2023Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-508000 | usd |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-12259000 | usd |
CY2022Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
7841000 | usd |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
7988000 | usd |
CY2022Q3 | ORGS |
Cost Of Revenue Excluding Depreciation And Amortization Expenses
CostOfRevenueExcludingDepreciationAndAmortizationExpenses
|
881000 | usd |
CY2022Q3 | ORGS |
Gross Profit Excluding Depreciation And Amortization Expenses
GrossProfitExcludingDepreciationAndAmortizationExpenses
|
7107000 | usd |
CY2022Q3 | ORGS |
Research And Development Expense Excluding Depreciation And Amortization Expenses
ResearchAndDevelopmentExpenseExcludingDepreciationAndAmortizationExpenses
|
3538000 | usd |
CY2022Q3 | ORGS |
Operating Expenses Excluding Depreciation And Amortization Expenses
OperatingExpensesExcludingDepreciationAndAmortizationExpenses
|
-3088000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-274000 | usd |
CY2022Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-2000 | usd |
CY2022Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
488000 | usd |
CY2022Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1100000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1383000 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-12653000 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1356000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-20969000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10792000 | usd | |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
29162459 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
29162459 | shares |
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
25403907 | shares |
CY2022Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25403907 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
27933067 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
27933067 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24944814 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24944814 | shares | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.43 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.43 | |
CY2022Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.05 | |
CY2022Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.05 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.75 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.75 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.43 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.43 | ||
CY2023Q3 | us-gaap |
Revenues
Revenues
|
110000 | usd |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
7988000 | usd |
us-gaap |
Revenues
Revenues
|
14129000 | usd | |
us-gaap |
Revenues
Revenues
|
22401000 | usd | |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
36183000 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
15245000 | usd |
ORGS |
Elimination Of Acquisition Receivables
EliminationOfAcquisitionReceivables
|
-1337000 | usd | |
ORGS |
Accounts Receivable Additions
AccountsReceivableAdditions
|
14167000 | usd | |
ORGS |
Accounts Receivable Additions
AccountsReceivableAdditions
|
21367000 | usd | |
ORGS |
Accounts Receivable Collections
AccountsReceivableCollections
|
-6090000 | usd | |
ORGS |
Accounts Receivable Collections
AccountsReceivableCollections
|
-11187000 | usd | |
ORGS |
Exchange Rate Differences Of Accounts Receivable
ExchangeRateDifferencesOfAccountsReceivable
|
-73000 | usd | |
ORGS |
Exchange Rate Differences Of Accounts Receivable
ExchangeRateDifferencesOfAccountsReceivable
|
-344000 | usd | |
ORGS |
Accounts Receivable Deconsolidation
AccountsReceivableDeconsolidation
|
44116000 | usd | |
CY2023Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
71000 | usd |
CY2022Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
23744000 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
70000 | usd |
CY2021Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
59000 | usd |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
156000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
11000 | usd | |
ORGS |
Contract With Customer Liability Deconsolidation
ContractWithCustomerLiabilityDeconsolidation
|
106000 | usd | |
CY2023Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
120000 | usd |
CY2022Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
70000 | usd |
CY2023Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
120000 | usd |
us-gaap |
Loss Contingency Actions Taken By Plaintiff
LossContingencyActionsTakenByPlaintiff
|
In the Complaint, the plaintiffs are seeking that the Court issue a declaratory remedy whereby the defendants are required to pay royalties to the plaintiffs at the rate of 7% of the sales and 24% of any and all revenues in consideration for sublicenses related to any product, service or process that contain know-how and technology of Sheba and any and all know-how and technology either developed or supervised by Prof. Ferber in the field of cell therapy, including in the category of the point-of-care platform and any and all services and products in relation to the defendants’ CDMO activity. | ||
CY2022Q1 | us-gaap |
Loss Contingency Damages Paid Value
LossContingencyDamagesPaidValue
|
10000000 |