2023 Q1 Form 10-K Financial Statement
#000155837023004949 Filed on March 29, 2023
Income Statement
Concept | 2023 Q1 | 2022 Q4 | 2022 |
---|---|---|---|
Revenue | $40.00M | $40.15M | $159.4M |
YoY Change | 25.88% | 51.41% | 47.0% |
Cost Of Revenue | $16.97M | $17.18M | $74.35M |
YoY Change | -18.58% | 19.5% | 25.87% |
Gross Profit | $23.03M | $22.97M | $85.03M |
YoY Change | 110.58% | 89.18% | 72.29% |
Gross Profit Margin | 57.58% | 57.22% | 53.35% |
Selling, General & Admin | $10.22M | $17.46M | $29.40M |
YoY Change | -35.05% | 104.84% | -24.51% |
% of Gross Profit | 44.35% | 76.03% | 34.57% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $6.151M | $2.683M | $11.01M |
YoY Change | 142.1% | 236.58% | 28.4% |
% of Gross Profit | 26.71% | 11.68% | 12.95% |
Operating Expenses | $17.38M | $17.46M | $72.17M |
YoY Change | 10.52% | 104.84% | 85.33% |
Operating Profit | $5.650M | $5.506M | $12.85M |
YoY Change | -217.94% | 52.27% | 23.5% |
Interest Expense | $757.7K | -$16.51M | -$11.76M |
YoY Change | -103.66% | -242.22% | -242.36% |
% of Operating Profit | 13.41% | -299.92% | -91.52% |
Other Income/Expense, Net | $757.6K | $3.740K | -$16.42M |
YoY Change | 7576370.0% | ||
Pretax Income | $6.408M | -$23.70M | -$3.570M |
YoY Change | -125.11% | -255.64% | -118.87% |
Income Tax | $4.662M | $3.639M | $14.90M |
% Of Pretax Income | 72.76% | ||
Net Earnings | $1.745M | -$29.85M | -$18.47M |
YoY Change | -106.52% | -332.64% | -227.2% |
Net Earnings / Revenue | 4.36% | -74.35% | -11.59% |
Basic Earnings Per Share | -$0.01 | -$0.49 | |
Diluted Earnings Per Share | -$0.06 | -$0.48 | -$0.49 |
COMMON SHARES | |||
Basic Shares Outstanding | 55.21M | 54.74M | 53.64M |
Diluted Shares Outstanding | 101.6M | 53.64M |
Balance Sheet
Concept | 2023 Q1 | 2022 Q4 | 2022 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $35.62M | $39.40M | $39.40M |
YoY Change | -25.3% | -62.97% | -62.97% |
Cash & Equivalents | $35.17M | $38.95M | $38.95M |
Short-Term Investments | $456.1K | $454.3K | $454.3K |
Other Short-Term Assets | $8.330M | $5.293M | $5.293M |
YoY Change | 176.9% | 74.23% | 109.79% |
Inventory | $25.58M | $22.55M | $22.55M |
Prepaid Expenses | |||
Receivables | $4.590M | $4.472M | $4.472M |
Other Receivables | $0.00 | $11.94K | $11.94K |
Total Short-Term Assets | $74.12M | $71.74M | $71.74M |
YoY Change | 3.84% | -42.11% | -42.11% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $29.33M | $27.09M | $45.29M |
YoY Change | -3.27% | 164.2% | 141.35% |
Goodwill | $64.48M | $94.61M | |
YoY Change | -45.68% | 118.41% | |
Intangibles | $132.4M | $107.7M | |
YoY Change | 10.4% | ||
Long-Term Investments | $2.000M | $2.000M | $2.000M |
YoY Change | 312.37% | 305.23% | 305.23% |
Other Assets | $1.167M | $1.527M | $1.527M |
YoY Change | -130.58% | 196.58% | 196.58% |
Total Long-Term Assets | $249.3M | $251.1M | $251.1M |
YoY Change | 1.07% | 55.88% | 55.88% |
TOTAL ASSETS | |||
Total Short-Term Assets | $74.12M | $71.74M | $71.74M |
Total Long-Term Assets | $249.3M | $251.1M | $251.1M |
Total Assets | $323.4M | $322.9M | $322.9M |
YoY Change | 1.69% | 13.28% | 13.28% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $4.259M | $7.849M | $7.871M |
YoY Change | 32.8% | 207.92% | 204.4% |
Accrued Expenses | $10.41M | $10.31M | $8.073M |
YoY Change | 930.43% | 84.45% | 2579.4% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | -100.0% |
Long-Term Debt Due | $3.000M | $2.250M | $2.250M |
YoY Change | |||
Total Short-Term Liabilities | $41.97M | $47.38M | $47.38M |
YoY Change | -40.28% | 4.68% | 4.68% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $128.2M | $125.5M | $125.5M |
YoY Change | 8.76% | 28.76% | 28.76% |
Other Long-Term Liabilities | $19.11M | $17.31M | $17.31M |
YoY Change | 35.69% | 98.66% | 98.66% |
Total Long-Term Liabilities | $147.3M | $143.3M | $142.8M |
YoY Change | 11.63% | 34.97% | 34.5% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $41.97M | $47.38M | $47.38M |
Total Long-Term Liabilities | $147.3M | $143.3M | $142.8M |
Total Liabilities | $189.3M | $190.7M | $190.7M |
YoY Change | -6.41% | 25.92% | 25.92% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$44.50M | -$46.24M | |
YoY Change | 66.49% | ||
Common Stock | $56.35K | $56.35K | |
YoY Change | 23.89% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $2.033M | $2.033M | |
YoY Change | 34.02% | ||
Treasury Stock Shares | |||
Shareholders Equity | $134.1M | $132.2M | $132.2M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $323.4M | $322.9M | $322.9M |
YoY Change | 1.69% | 13.28% | 13.28% |
Cashflow Statement
Concept | 2023 Q1 | 2022 Q4 | 2022 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.745M | -$29.85M | -$18.47M |
YoY Change | -106.52% | -332.64% | -227.2% |
Depreciation, Depletion And Amortization | $6.151M | $2.683M | $11.01M |
YoY Change | 142.1% | 236.58% | 28.4% |
Cash From Operating Activities | -$879.9K | $15.31M | $11.36M |
YoY Change | -115.09% | -70.84% | -80.19% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $2.913M | $2.302M | $14.81M |
YoY Change | -211.73% | -230.16% | -361.36% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $10.63K | $28.24M | -$64.37M |
YoY Change | -100.01% | -852.75% | -14.74% |
Cash From Investing Activities | -$2.903M | $25.93M | -$79.18M |
YoY Change | -96.88% | -569.86% | -2.44% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $511.4K | ||
YoY Change | -98.98% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -41.02M | 376.9K | |
YoY Change | -207.29% | -99.71% | |
NET CHANGE | |||
Cash From Operating Activities | -879.9K | 15.31M | 11.36M |
Cash From Investing Activities | -2.903M | 25.93M | -79.18M |
Cash From Financing Activities | -41.02M | 376.9K | |
Net Change In Cash | -3.783M | 224.1K | -67.45M |
YoY Change | -93.56% | -99.74% | -164.14% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$879.9K | $15.31M | $11.36M |
Capital Expenditures | $2.913M | $2.302M | $14.81M |
Free Cash Flow | -$3.793M | $13.01M | -$3.457M |
YoY Change | -144.95% | -76.03% | -105.49% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001622879 | |
CY2022 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | |
CY2022 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2022 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2021 | us-gaap |
Impairment Long Lived Asset Held For Use Statement Of Income Or Comprehensive Income Extensible Enumeration
ImpairmentLongLivedAssetHeldForUseStatementOfIncomeOrComprehensiveIncomeExtensibleEnumeration
|
http://fasb.org/us-gaap/2022#GainLossOnSaleOfBusiness | |
CY2022 | us-gaap |
Impairment Long Lived Asset Held For Use Statement Of Income Or Comprehensive Income Extensible Enumeration
ImpairmentLongLivedAssetHeldForUseStatementOfIncomeOrComprehensiveIncomeExtensibleEnumeration
|
http://fasb.org/us-gaap/2022#GainLossOnSaleOfBusiness | |
CY2022Q4 | us-gaap |
Notes Receivable Related Parties Current
NotesReceivableRelatedPartiesCurrent
|
||
CY2021Q4 | us-gaap |
Notes Receivable Related Parties Current
NotesReceivableRelatedPartiesCurrent
|
||
CY2021Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
||
CY2022Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2021Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2022 | us-gaap |
Fair Value Net Derivative Asset Liability Recurring Basis Still Held Unrealized Gain Loss Statement Of Income Extensible List
FairValueNetDerivativeAssetLiabilityRecurringBasisStillHeldUnrealizedGainLossStatementOfIncomeExtensibleList
|
http://fasb.org/us-gaap/2022#UnrealizedGainLossOnDerivatives | |
CY2022 | dei |
Document Type
DocumentType
|
10-K | |
CY2022 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2022 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-12-31 | |
CY2022 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2022 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2022 | dei |
Entity File Number
EntityFileNumber
|
000-55450 | |
CY2022 | dei |
Entity Registrant Name
EntityRegistrantName
|
MEDICINE MAN TECHNOLOGIES, INC. | |
CY2022 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2022 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
46-5289499 | |
CY2022 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
4880 Havana Street | |
CY2022 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite 201 | |
CY2022 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Denver | |
CY2022 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
CO | |
CY2022 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
80239 | |
CY2022 | dei |
City Area Code
CityAreaCode
|
(303) | |
CY2022 | dei |
Local Phone Number
LocalPhoneNumber
|
371-0387 | |
CY2022 | dei |
Security12g Title
Security12gTitle
|
Common Stock, $0.001 par value per share | |
CY2022 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2022 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2022 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2022 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2022 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2022 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2022 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2022 | dei |
Icfr Auditor Attestation Flag
IcfrAuditorAttestationFlag
|
false | |
CY2022 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2022Q2 | dei |
Entity Public Float
EntityPublicFloat
|
50800000 | |
CY2023Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
55212547 | |
CY2022 | dei |
Auditor Firm
AuditorFirmId
|
5041 | |
CY2022 | dei |
Auditor Name
AuditorName
|
BF Borgers CPA PC | |
CY2022 | dei |
Auditor Location
AuditorLocation
|
Lakewood, CO | |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
38949253 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
106400216 | |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4471978 | |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3866828 | |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
22554182 | |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
11121997 | |
CY2022Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
11944 | |
CY2022 | us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
39270 | |
CY2021 | us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
216771 | |
CY2022Q4 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
454283 | |
CY2021Q4 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
493553 | |
CY2022Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
5293393 | |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2523214 | |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
71735033 | |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
124405808 | |
CY2022Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
4899977 | |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1988973 | |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
27089026 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
10253226 | |
CY2022Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2000000 | |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
94605301 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
43316267 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
16290862 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
7652750 | |
CY2022Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
107726718 | |
CY2021Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
97582330 | |
CY2021Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
143333 | |
CY2021Q4 | us-gaap |
Nontrade Receivables Noncurrent
NontradeReceivablesNoncurrent
|
303086 | |
CY2022Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1527256 | |
CY2021Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
514962 | |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
18199399 | |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
8511780 | |
CY2022Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
251147700 | |
CY2021Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
160624984 | |
CY2022Q4 | us-gaap |
Assets
Assets
|
322882733 | |
CY2021Q4 | us-gaap |
Assets
Assets
|
285030792 | |
CY2022Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
7848613 | |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2548885 | |
CY2022Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
22380 | |
CY2021Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
36820 | |
CY2022Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
10314958 | |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
5592222 | |
CY2022Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
16508253 | |
CY2021Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
34923013 | |
CY2021Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
134498 | |
CY2022Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
3139289 | |
CY2022Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2250000 | |
CY2022Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
7297815 | |
CY2021Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
2027741 | |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
47381308 | |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
45263179 | |
CY2022Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
125521520 | |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
97482468 | |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
17314464 | |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
8715480 | |
CY2022Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
502070 | |
CY2022Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
143338054 | |
CY2021Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
106197948 | |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
190719362 | |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
151461127 | |
CY2021Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
86994 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
86994 | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
86050 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
82594 | |
CY2022Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
87 | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
87 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56352545 | |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
55212547 | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
45484314 | |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
44745870 | |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
56353 | |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
45485 | |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
180381641 | |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
162815097 | |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-46241583 | |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-27773968 | |
CY2022Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
920150 | |
CY2021Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
517044 | |
CY2022Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2033127 | |
CY2021Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1517036 | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
132163371 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
133569665 | |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
322882733 | |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
285030792 | |
CY2022 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
159379219 | |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
108420239 | |
CY2022 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
74349421 | |
CY2021 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
59066545 | |
CY2022 | us-gaap |
Gross Profit
GrossProfit
|
85029798 | |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
49353694 | |
CY2022 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
29398324 | |
CY2021 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
16616306 | |
CY2022 | us-gaap |
Professional And Contract Services Expense
ProfessionalAndContractServicesExpense
|
6722554 | |
CY2021 | us-gaap |
Professional And Contract Services Expense
ProfessionalAndContractServicesExpense
|
5346934 | |
CY2022 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
8011405 | |
CY2021 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | |
CY2022 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
25369968 | |
CY2021 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
11943409 | |
CY2022 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2672713 | |
CY2021 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5037879 | |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
72174964 | |
CY2021 | us-gaap |
Operating Expenses
OperatingExpenses
|
38944528 | |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
12854834 | |
CY2021 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
10409166 | |
CY2022 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-30139645 | |
CY2021 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-7014279 | |
CY2022 | shwz |
Gain On Forfeiture Of Contingent Consideration
GainOnForfeitureOfContingentConsideration
|
0 | |
CY2021 | shwz |
Gain On Forfeiture Of Contingent Consideration
GainOnForfeitureOfContingentConsideration
|
0 | |
CY2022 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
18414760 | |
CY2021 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
15061142 | |
CY2022 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
24136 | |
CY2021 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | |
CY2022 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
-4684366 | |
CY2021 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
0 | |
CY2022 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
0 | |
CY2021 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
242494 | |
CY2022 | us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
-39270 | |
CY2021 | us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
216771 | |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-16424385 | |
CY2021 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
8506128 | |
CY2022 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3569551 | |
CY2021 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
18915294 | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
14898064 | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4396164 | |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-18467615 | |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
14519130 | |
CY2022 | us-gaap |
Dividends Preferred Stock Cash
DividendsPreferredStockCash
|
7802809 | |
CY2021 | us-gaap |
Dividends Preferred Stock Cash
DividendsPreferredStockCash
|
7346153 | |
CY2022 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-26270424 | |
CY2021 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
7172977 | |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.49 | |
CY2021 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.17 | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.49 | |
CY2021 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.06 | |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
53637003 | |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
43339092 | |
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
53637003 | |
CY2021 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
101368958 | |
CY2022 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-26270424 | |
CY2021 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
7172977 | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
41774859 | |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
14519130 | |
CY2021 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
22744003 | |
CY2021 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
621272 | |
CY2021 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
49688600 | |
CY2021 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
271999 | |
CY2021 | us-gaap |
Stock Redeemed Or Called During Period Value
StockRedeemedOrCalledDuringPeriodValue
|
184536 | |
CY2021 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
4134338 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
133569665 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
133569665 | |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-18467615 | |
CY2022 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
15737855 | |
CY2022 | shwz |
Return Of Common Stock As Compensation To Employee Officers And Or Directors
ReturnOfCommonStockAsCompensationToEmployeeOfficersAndOrDirectors
|
1027288 | |
CY2022 | us-gaap |
Stock Redeemed Or Called During Period Value
StockRedeemedOrCalledDuringPeriodValue
|
516091 | |
CY2022 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
812269 | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
132163371 | |
CY2022 | us-gaap |
Profit Loss
ProfitLoss
|
-18467615 | |
CY2021 | us-gaap |
Profit Loss
ProfitLoss
|
14519130 | |
CY2022 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
11012453 | |
CY2021 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
8576865 | |
CY2022 | shwz |
Non Cash Interest Expenses
NonCashInterestExpenses
|
4118391 | |
CY2022 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
8011405 | |
CY2022 | shwz |
Noncash Lease Expense
NoncashLeaseExpense
|
975561 | |
CY2022 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
2712010 | |
CY2022 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-4684369 | |
CY2022 | us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
18414760 | |
CY2021 | us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
15061142 | |
CY2022 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1686049 | |
CY2022 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
7484613 | |
CY2022 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-39270 | |
CY2021 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
216771 | |
CY2021 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
242494 | |
CY2022 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
812073 | |
CY2021 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
5037879 | |
CY2022 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-467692 | |
CY2021 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-244929 | |
CY2022 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-789399 | |
CY2021 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
4703186 | |
CY2022 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2631612 | |
CY2021 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1909014 | |
CY2022 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
1009794 | |
CY2021 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
457083 | |
CY2022 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
1075093 | |
CY2021 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
137139 | |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
|
8165861 | |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
|
493719 | |
CY2021 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-50000 | |
CY2022 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
5270074 | |
CY2021 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
2027741 | |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
11356512 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
8397712 | |
CY2021 | us-gaap |
Proceeds From Collection Of Finance Receivables
ProceedsFromCollectionOfFinanceReceivables
|
181911 | |
CY2022 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
62371226 | |
CY2021 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
75678000 | |
CY2022 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14813145 | |
CY2021 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5638085 | |
CY2021 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
29580 | |
CY2022 | us-gaap |
Payments To Acquire Longterm Investments
PaymentsToAcquireLongtermInvestments
|
2000000 | |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-79184371 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-81163754 | |
CY2021 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
132517383 | |
CY2022 | us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
-134498 | |
CY2021 | us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
-4865502 | |
CY2022 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
511393 | |
CY2021 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
50283142 | |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
376895 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
177935023 | |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-67450964 | |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
105168981 | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
106400216 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1231235 | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
38949253 | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
106400216 | |
CY2022 | us-gaap |
Interest Paid Net
InterestPaidNet
|
15423990 | |
CY2021 | us-gaap |
Interest Paid Net
InterestPaidNet
|
5759220 | |
CY2022 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
12340000 | |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
2100000 | |
CY2022 | shwz |
Settling Of Note Receivable In Exchange For Equipment
SettlingOfNoteReceivableInExchangeForEquipment
|
131389 | |
CY2022 | shwz |
Issuance Of Debt For Acquisition
IssuanceOfDebtForAcquisition
|
17000000 | |
CY2022 | shwz |
Return Of Common Stock
ReturnOfCommonStock
|
555010 | |
CY2021 | shwz |
Return Of Common Stock
ReturnOfCommonStock
|
184536 | |
CY2022 | shwz |
Issuance Of Stock As Payment For Acquisitions
IssuanceOfStockAsPaymentForAcquisitions
|
15777373 | |
CY2021 | shwz |
Issuance Of Stock As Payment For Acquisitions
IssuanceOfStockAsPaymentForAcquisitions
|
22744003 | |
CY2022 | shwz |
Deferred Tax Liability From Acquisition
DeferredTaxLiabilityFromAcquisition
|
-3214080 | |
CY2021 | shwz |
Issuance Of Preferred Stock In Connection With Private Or Public Offerings
IssuanceOfPreferredStockInConnectionWithPrivateOrPublicOfferings
|
49688553 | |
CY2021 | shwz |
Conversion Of Preferred Stock To Common Stock
ConversionOfPreferredStockToCommonStock
|
272000 | |
CY2022 | shwz |
Noncash Or Part Noncash Acquisition Tangible And Intangible Assets Acquired Net Of Cash
NoncashOrPartNoncashAcquisitionTangibleAndIntangibleAssetsAcquiredNetOfCash
|
34402043 | |
CY2022 | us-gaap |
Noncash Or Part Noncash Acquisition Value Of Liabilities Assumed1
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
|
1837221 | |
CY2022 | shwz |
Noncash Or Part Noncash Acquisition Goodwill Acquired
NoncashOrPartNoncashAcquisitionGoodwillAcquired
|
62368339 | |
CY2022 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
3 | |
CY2022Q4 | us-gaap |
Investments
Investments
|
2000000 | |
CY2022 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="font-family:'Times New Roman','Times','serif';font-size:10pt;font-style:italic;margin:0pt 0pt 12pt 0pt;"><i style="text-decoration-line:underline;text-decoration-style:solid;">Use of Estimates</i></p><p style="font-family:'Times New Roman','Times','serif';font-size:10pt;text-align:justify;margin:0pt 0pt 12pt 0pt;">The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.</p> | |
CY2022 | us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<p style="font-family:'Times New Roman','Times','serif';font-size:10pt;font-style:italic;margin:0pt 0pt 12pt 0pt;"><i style="text-decoration-line:underline;text-decoration-style:solid;">Reclassifications</i></p><p style="font-family:'Times New Roman','Times','serif';font-size:10pt;text-align:justify;margin:0pt 0pt 12pt 0pt;">Certain prior period amounts have been reclassified to conform to the current period presentation. These reclassifications had no impact on net earnings and financial position. In accordance with ASC 230 <i style="font-style:italic;">Statement of Cash Flows,</i> the Company updated its 2021 statement of cash flows presentation to reflect cash proceeds from financing and the change in the derivative from the valuation date. This change had no impact on net earnings and financial position.</p> | |
CY2021Q4 | us-gaap |
Investments
Investments
|
0 | |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
38949253 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
106400216 | |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
92940 | |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
135046 | |
CY2022Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
4471978 | |
CY2021Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
4169914 | |
CY2022 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
62368339 | |
CY2022 | us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
640001 | |
CY2022 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
11719306 | |
CY2022Q4 | us-gaap |
Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
|
6820649 | |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
|
3038176 | |
CY2022Q4 | us-gaap |
Prepaid Expense Current And Noncurrent
PrepaidExpenseCurrentAndNoncurrent
|
3881627 | |
CY2022Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
1527256 | |
CY2022Q4 | shwz |
Prepaid Inventory Current And Noncurrent
PrepaidInventoryCurrentAndNoncurrent
|
1411766 | |
CY2021Q4 | us-gaap |
Prepaid Expense Current And Noncurrent
PrepaidExpenseCurrentAndNoncurrent
|
1587770 | |
CY2021Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
514962 | |
CY2021Q4 | shwz |
Prepaid Inventory Current And Noncurrent
PrepaidInventoryCurrentAndNoncurrent
|
935444 | |
CY2022Q4 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
7910511 | |
CY2021Q4 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
2585705 | |
CY2022Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
10314958 | |
CY2021Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
5592222 | |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
94605301 | |
CY2022 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
11719306 | |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
53046729 | |
CY2021 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
17681639 | |
CY2022Q4 | shwz |
Loyalty Liability
LoyaltyLiability
|
1590346 | |
CY2021Q4 | shwz |
Loyalty Liability
LoyaltyLiability
|
1485224 | |
CY2022 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2369223 | |
CY2021 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
971419 | |
CY2022 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2672713 | |
CY2021 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5037879 | |
CY2021 | us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
-27412101 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
43316267 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
4658775 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
124017580 | |
CY2022Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
2325482 | |
CY2021Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
12676 | |
CY2022Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
14504490 | |
CY2021Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
5535992 | |
CY2022Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
5724210 | |
CY2021Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
5573329 | |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
22554182 | |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
11121997 | |
CY2022Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
31989003 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
12242199 | |
CY2022Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
4899977 | |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1988973 | |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
27089026 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
10253226 | |
CY2022 | us-gaap |
Depreciation
Depreciation
|
2911004 | |
CY2021 | us-gaap |
Depreciation
Depreciation
|
1124571 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
43316267 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
16290862 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
105235080 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
7652750 | |
CY2022 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
8638112 | |
CY2021 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
7452294 | |
CY2022 | us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
875400 | |
CY2021 | us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
0 | |
CY2021 | shwz |
Impairment Of Intangible Asset Finite Lived Statement Of Income Or Comprehensive Income Extensible Enumeration Not Disclosed Flag
ImpairmentOfIntangibleAssetFiniteLivedStatementOfIncomeOrComprehensiveIncomeExtensibleEnumerationNotDisclosedFlag
|
true | |
CY2022 | shwz |
Impairment Of Intangible Asset Finite Lived Statement Of Income Or Comprehensive Income Extensible Enumeration Not Disclosed Flag
ImpairmentOfIntangibleAssetFiniteLivedStatementOfIncomeOrComprehensiveIncomeExtensibleEnumerationNotDisclosedFlag
|
true | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
9842054 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
9520667 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
9412888 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
8638056 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
8330329 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
61982724 | |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
107726718 | |
CY2021Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
0 | |
CY2022Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
0 | |
CY2021Q4 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
34923013 | |
CY2022 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Change In Unrealized Gain Loss
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
-18414760 | |
CY2022Q4 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
16508253 | |
CY2022 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
18414760 | |
CY2021 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
14013661 | |
CY2022 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
7484613 | |
CY2021 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
458885 | |
CY2022Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
6603695 | |
CY2021Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
8289743 | |
CY2022Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
40993176 | |
CY2021Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
48477789 | |
CY2022Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
127771520 | |
CY2021Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
97482468 | |
CY2022Q4 | shwz |
Less Current Portion Of Long Term Debt
LessCurrentPortionOfLongTermDebt
|
-2250000 | |
CY2022Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
125521520 | |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
97482468 | |
CY2022Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
2250000 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Issuance Costs Year Two
LongTermDebtUnamortizedDebtIssuanceCostsYearTwo
|
1686049 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Discount Year Two
LongTermDebtUnamortizedDebtDiscountYearTwo
|
8523493 | |
CY2022Q4 | shwz |
Total Long Term Debt Year Two
TotalLongTermDebtYearTwo
|
-7959542 | |
CY2022Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
3000000 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Issuance Costs Year Three
LongTermDebtUnamortizedDebtIssuanceCostsYearThree
|
1686049 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Discount Year Three
LongTermDebtUnamortizedDebtDiscountYearThree
|
9734935 | |
CY2022Q4 | shwz |
Total Long Term Debt Year Three
TotalLongTermDebtYearThree
|
-8420984 | |
CY2022Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
40651759 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Issuance Costs Year Four
LongTermDebtUnamortizedDebtIssuanceCostsYearFour
|
1686049 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Discount Year Four
LongTermDebtUnamortizedDebtDiscountYearFour
|
11057799 | |
CY2022Q4 | shwz |
Total Long Term Debt Year Four
TotalLongTermDebtYearFour
|
27907911 | |
CY2022Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
129466632 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Issuance Costs Year Five
LongTermDebtUnamortizedDebtIssuanceCostsYearFive
|
1545548 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Discount Year Five
LongTermDebtUnamortizedDebtDiscountYearFive
|
11676949 | |
CY2022Q4 | shwz |
Total Long Term Debt Year Five
TotalLongTermDebtYearFive
|
116244135 | |
CY2022Q4 | shwz |
Long Term Debt Maturities Repayments Of Principal
LongTermDebtMaturitiesRepaymentsOfPrincipal
|
175368391 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Issuance Costs
LongTermDebtUnamortizedDebtIssuanceCosts
|
6603695 | |
CY2022Q4 | shwz |
Long Term Debt Unamortized Debt Discount
LongTermDebtUnamortizedDebtDiscount
|
40993176 | |
CY2022Q4 | shwz |
Total Long Term Debt
TotalLongTermDebt
|
127771520 | |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
18199399 | |
CY2022Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
3139289 | |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
17314464 | |
CY2021Q4 | us-gaap |
Deferred Tax Asset Interest Carryforward
DeferredTaxAssetInterestCarryforward
|
84325 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Goodwill And Intangible Assets
DeferredTaxAssetsGoodwillAndIntangibleAssets
|
2359197 | |
CY2022Q4 | shwz |
Deferred Tax Assets Lease Liabilities
DeferredTaxAssetsLeaseLiabilities
|
1705867 | |
CY2021Q4 | shwz |
Deferred Tax Assets Lease Liabilities
DeferredTaxAssetsLeaseLiabilities
|
861683 | |
CY2022Q4 | shwz |
Lessee Operating Lease Liability Payments Due Next Twelve Months1
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths1
|
33595944 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
13298212 | |
CY2022Q4 | shwz |
Present Value Of Lease Liabilities
PresentValueOfLeaseLiabilities
|
20297732 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
5873512 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Two
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo
|
5032891 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Three
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearThree
|
4692760 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Four
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFour
|
4204171 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Five
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFive
|
2923785 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due After Rolling Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterRollingYearFive
|
10868825 | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
33595944 | |
CY2022 | shwz |
Number Of Classes Of Stock
NumberOfClassesOfStock
|
2 | |
CY2022Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2022Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
86994 | |
CY2022Q4 | shwz |
Escrow Shares
EscrowShares
|
944 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
86994 | |
CY2021Q4 | shwz |
Escrow Shares
EscrowShares
|
4428 | |
CY2022 | us-gaap |
Preferred Stock Dividend Rate Percentage
PreferredStockDividendRatePercentage
|
0.08 | |
CY2022 | us-gaap |
Preferred Stock Dividend Rate Per Dollar Amount
PreferredStockDividendRatePerDollarAmount
|
1000 | |
CY2022Q4 | us-gaap |
Preferred Stock Convertible Conversion Price
PreferredStockConvertibleConversionPrice
|
1.20 | |
CY2022 | us-gaap |
Dividends Preferred Stock
DividendsPreferredStock
|
7802809 | |
CY2021 | us-gaap |
Dividends Preferred Stock
DividendsPreferredStock
|
7346153 | |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56352545 | |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
55212547 | |
CY2022Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
920150 | |
CY2022 | shwz |
Common Stock Held In Escrow
CommonStockHeldInEscrow
|
219848 | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
45484314 | |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
44745870 | |
CY2021Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
517044 | |
CY2021 | shwz |
Common Stock Held In Escrow
CommonStockHeldInEscrow
|
221400 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
|
598861 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
|
2518158 | |
CY2022Q4 | shwz |
Deferred Tax Assets Loyalty Points
DeferredTaxAssetsLoyaltyPoints
|
412218 | |
CY2021Q4 | us-gaap |
Preferred Stock Convertible Shares Issuable
PreferredStockConvertibleSharesIssuable
|
272 | |
CY2021Q4 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
245017 | |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-18467615 | |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
14519130 | |
CY2022 | us-gaap |
Redeemable Preferred Stock Dividends
RedeemablePreferredStockDividends
|
7802809 | |
CY2021 | us-gaap |
Redeemable Preferred Stock Dividends
RedeemablePreferredStockDividends
|
7346153 | |
CY2022 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-26270424 | |
CY2021 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
7172977 | |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
53637003 | |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
43339092 | |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.49 | |
CY2021 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.17 | |
CY2022 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-26270424 | |
CY2021 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
7172977 | |
CY2021 | shwz |
Add Investor Note Accrued Interest
AddInvestorNoteAccruedInterest
|
789028 | |
CY2021 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
458885 | |
CY2021 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Change In Unrealized Gain Loss
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
-14013661 | |
CY2022 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-26270424 | |
CY2021 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-5592771 | |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
53637003 | |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
43339092 | |
CY2021 | shwz |
Dilutive Effect Of Investor Notes
DilutiveEffectOfInvestorNotes
|
51748797 | |
CY2021 | shwz |
Dilutive Effect Of Warrants
DilutiveEffectOfWarrants
|
2581250 | |
CY2021 | shwz |
Dilutive Effect Of Options
DilutiveEffectOfOptions
|
3699819 | |
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
53637003 | |
CY2021 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
101368958 | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.49 | |
CY2021 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.06 | |
CY2021Q4 | shwz |
Deferred Tax Assets Loyalty Points
DeferredTaxAssetsLoyaltyPoints
|
363171 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Property Plant And Equipment
DeferredTaxAssetsPropertyPlantAndEquipment
|
367776 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Other
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther
|
217320 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Other
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther
|
662861 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Allowance For Doubtful Accounts
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts
|
36742 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Allowance For Doubtful Accounts
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts
|
94620 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Accrued Liabilities
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities
|
8537 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Accrued Liabilities
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities
|
9099 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
6836457 | |
CY2022 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
17127037 | |
CY2021 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
4284163 | |
CY2022 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
483037 | |
CY2021 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
112001 | |
CY2022 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
17610074 | |
CY2021 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
4396164 | |
CY2022 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
-611750 | |
CY2022 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
-2100260 | |
CY2022 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-2712010 | |
CY2022 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
-3569552 | |
CY2021 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
5360518 | |
CY2022 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
CY2021 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
CY2022 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-749606 | |
CY2021 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
1125709 | |
CY2022 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-949986 | |
CY2021 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
293358 | |
CY2022 | shwz |
Effective Income Tax Rate Reconciliation Nondeductible Expense Expenses Under Irc Section280 E Amount
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseExpensesUnderIrcSection280EAmount
|
16308522 | |
CY2021 | shwz |
Effective Income Tax Rate Reconciliation Nondeductible Expense Expenses Under Irc Section280 E Amount
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseExpensesUnderIrcSection280EAmount
|
5610279 | |
CY2022 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
|
177912 | |
CY2021 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
|
578692 | |
CY2022 | shwz |
Effective Income Tax Rate Reconciliation Derivative Liability Remeasurement Amount
EffectiveIncomeTaxRateReconciliationDerivativeLiabilityRemeasurementAmount
|
-3867100 | |
CY2022 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
|
244130 | |
CY2021 | us-gaap |
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
|
28918 | |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-2062697 | |
CY2021 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-5170426 | |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
-176568 | |
CY2021 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
-181521 | |
CY2022 | shwz |
Effective Income Tax Rate Reconciliation Return To Provision Amount
EffectiveIncomeTaxRateReconciliationReturnToProvisionAmount
|
4890722 | |
CY2021 | shwz |
Effective Income Tax Rate Reconciliation Return To Provision Amount
EffectiveIncomeTaxRateReconciliationReturnToProvisionAmount
|
416125 | |
CY2022 | shwz |
Effective Income Tax Rate Reconciliation Deferred Tax True Up Amount
EffectiveIncomeTaxRateReconciliationDeferredTaxTrueUpAmount
|
1082735 | |
CY2021 | shwz |
Effective Income Tax Rate Reconciliation Deferred Tax True Up Amount
EffectiveIncomeTaxRateReconciliationDeferredTaxTrueUpAmount
|
1695030 | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
14898064 | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4396164 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
64858 | |
CY2022Q4 | us-gaap |
Deferred Tax Asset Interest Carryforward
DeferredTaxAssetInterestCarryforward
|
1129939 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
2062697 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
6836457 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
2596078 | |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
63301 | |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets
|
5594714 | |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets
|
1568542 | |
CY2022Q4 | shwz |
Deferred Tax Liabilities Operatingleases
DeferredTaxLiabilitiesOperatingleases
|
1595394 | |
CY2021Q4 | shwz |
Deferred Tax Liabilities Operatingleases
DeferredTaxLiabilitiesOperatingleases
|
850793 | |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities Unrealized Gains On Trading Securities
DeferredTaxLiabilitiesUnrealizedGainsOnTradingSecurities
|
117750 | |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities Unrealized Gains On Trading Securities
DeferredTaxLiabilitiesUnrealizedGainsOnTradingSecurities
|
55576 | |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
30669 | |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
57866 | |
CY2022Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
7338527 | |
CY2021Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
2596078 | |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
502070 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-2062697 | |
CY2021Q4 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2022Q4 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2021 | us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
0 | |
CY2022 | us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
0 | |
CY2021 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
3 |