2024 Q2 Form 10-Q Financial Statement

#000162828024022336 Filed on May 09, 2024

View on sec.gov

Income Statement

Concept 2024 Q2 2024 Q1
Revenue $90.59M $81.40M
YoY Change -22.88% -5.65%
Cost Of Revenue $49.65M $33.04M
YoY Change 0.1% 2.7%
Gross Profit $40.94M $48.36M
YoY Change -39.68% -10.61%
Gross Profit Margin 45.19% 59.41%
Selling, General & Admin $61.89M $62.55M
YoY Change -20.79% -9.46%
% of Gross Profit 151.18% 129.33%
Research & Development $1.159M $2.807M
YoY Change -59.77% 20.16%
% of Gross Profit 2.83% 5.8%
Depreciation & Amortization $7.928M $2.773M
YoY Change -19.93% 51.2%
% of Gross Profit 19.36% 5.73%
Operating Expenses $63.05M $65.35M
YoY Change -22.18% -8.49%
Operating Profit -$22.11M -$16.99M
YoY Change 68.2% -1.84%
Interest Expense $598.0K $3.029M
YoY Change -77.73% -11.35%
% of Operating Profit
Other Income/Expense, Net $17.32M $16.09M
YoY Change 48.89% 3748.56%
Pretax Income -$151.0K -$1.338M
YoY Change -112.89% -94.84%
Income Tax -$353.0K -$700.0K
% Of Pretax Income
Net Earnings $202.0K -$679.0K
YoY Change -94.0% -96.95%
Net Earnings / Revenue 0.22% -0.83%
Basic Earnings Per Share $0.00 -$0.01
Diluted Earnings Per Share -$0.10 -$0.10
COMMON SHARES
Basic Shares Outstanding 123.6M shares 123.4M shares
Diluted Shares Outstanding 141.9M shares 144.5M shares

Balance Sheet

Concept 2024 Q2 2024 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $349.5M $444.6M
YoY Change -36.42% -16.47%
Cash & Equivalents $349.5M $444.6M
Short-Term Investments
Other Short-Term Assets $21.13M $25.60M
YoY Change -31.71% 17.97%
Inventory $77.14M $95.72M
Prepaid Expenses
Receivables $41.41M $47.67M
Other Receivables $401.0K $1.204M
Total Short-Term Assets $489.6M $614.8M
YoY Change -36.24% -17.86%
LONG-TERM ASSETS
Property, Plant & Equipment $24.66M $28.43M
YoY Change -22.33% -16.38%
Goodwill $124.8M $125.4M
YoY Change -0.42% 0.15%
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $15.53M $15.78M
YoY Change -7.92% 0.99%
Total Long-Term Assets $222.2M $229.9M
YoY Change -7.23% -6.7%
TOTAL ASSETS
Total Short-Term Assets $489.6M $614.8M
Total Long-Term Assets $222.2M $229.9M
Total Assets $711.8M $844.7M
YoY Change -29.34% -15.1%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $26.69M $37.31M
YoY Change -9.17% 8.69%
Accrued Expenses $24.04M $24.40M
YoY Change -52.1% 85.53%
Deferred Revenue $3.875M
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $75.43M $93.57M
YoY Change -8.89% 29.36%
LONG-TERM LIABILITIES
Long-Term Debt $550.6M $665.5M
YoY Change -25.21% -9.48%
Other Long-Term Liabilities $1.849M $2.617M
YoY Change -92.47% -92.91%
Total Long-Term Liabilities $1.849M $2.617M
YoY Change -99.76% -99.66%
TOTAL LIABILITIES
Total Short-Term Liabilities $75.43M $93.57M
Total Long-Term Liabilities $1.849M $2.617M
Total Liabilities $642.6M $781.4M
YoY Change -24.0% -7.77%
SHAREHOLDERS EQUITY
Retained Earnings -$479.3M -$479.5M
YoY Change 21.15% 18.77%
Common Stock $12.00K $12.00K
YoY Change -14.29% -14.29%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $69.19M $63.30M
YoY Change
Total Liabilities & Shareholders Equity $711.8M $844.7M
YoY Change -29.34% -15.1%

Cashflow Statement

Concept 2024 Q2 2024 Q1
OPERATING ACTIVITIES
Net Income $202.0K -$679.0K
YoY Change -94.0% -96.95%
Depreciation, Depletion And Amortization $7.928M $2.773M
YoY Change -19.93% 51.2%
Cash From Operating Activities $6.201M -$16.85M
YoY Change -71.77% 29.55%
INVESTING ACTIVITIES
Capital Expenditures $2.038M $344.0K
YoY Change -36.69% -85.17%
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00
YoY Change -100.0%
Cash From Investing Activities -$2.038M -$1.802M
YoY Change -36.69% -91.69%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -98.75M -$58.62M
YoY Change 6287.39% 2570.52%
NET CHANGE
Cash From Operating Activities 6.201M -$16.85M
Cash From Investing Activities -2.038M -$1.802M
Cash From Financing Activities -98.75M -$58.62M
Net Change In Cash -94.59M -$77.27M
YoY Change -649.89% 109.48%
FREE CASH FLOW
Cash From Operating Activities $6.201M -$16.85M
Capital Expenditures $2.038M $344.0K
Free Cash Flow $4.163M -$17.20M
YoY Change -77.79% 12.19%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
4598000 usd
CY2024Q1 us-gaap Cost Of Revenue
CostOfRevenue
33042000 usd
CY2023Q1 us-gaap Cost Of Revenue
CostOfRevenue
32174000 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-679000 usd
CY2024Q1 skin Syndeo Program Reserves
SyndeoProgramReserves
8314000 usd
CY2023Q4 skin Syndeo Program Reserves
SyndeoProgramReserves
21009000 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
4648000 usd
CY2024Q1 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
3443000 usd
CY2023Q4 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
2759000 usd
CY2024Q1 us-gaap Gross Profit
GrossProfit
48361000 usd
CY2023Q1 us-gaap Gross Profit
GrossProfit
54104000 usd
CY2024Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
33684000 usd
CY2023Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
38699000 usd
CY2024Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
2807000 usd
CY2023Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
2336000 usd
CY2024Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
28861000 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
30379000 usd
CY2024Q1 us-gaap Operating Expenses
OperatingExpenses
65352000 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
71414000 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-16991000 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-17310000 usd
CY2024Q1 us-gaap Interest Expense
InterestExpense
3029000 usd
CY2023Q1 us-gaap Interest Expense
InterestExpense
3417000 usd
CY2024Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
5356000 usd
CY2023Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
4315000 usd
CY2024Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
16087000 usd
CY2023Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
418000 usd
CY2024Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
1464000 usd
CY2023Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
9076000 usd
CY2024Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-1297000 usd
CY2023Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
1149000 usd
CY2024Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-1338000 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-23921000 usd
CY2024Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-659000 usd
CY2023Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-3662000 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-679000 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-20259000 usd
CY2024Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-1047000 usd
CY2023Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
888000 usd
CY2024Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-1726000 usd
CY2023Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-19371000 usd
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.15
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.10
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.15
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
123120426 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
132420762 shares
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
144477208 shares
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
132420762 shares
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
167053000 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-20259000 usd
CY2023Q1 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
2195000 usd
CY2023Q1 us-gaap Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
2034000 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
3577000 usd
CY2023Q1 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
1310000 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
152408000 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
59390000 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-679000 usd
CY2024Q1 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
1005000 usd
CY2024Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
6636000 usd
CY2024Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-1047000 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
63295000 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-20259000 usd
CY2024Q1 us-gaap Share Based Compensation
ShareBasedCompensation
6636000 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
3577000 usd
CY2024Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
4985000 usd
CY2023Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
3874000 usd
CY2024Q1 us-gaap Depreciation
Depreciation
2773000 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1834000 usd
CY2024Q1 us-gaap Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
890000 usd
CY2023Q1 us-gaap Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
548000 usd
CY2024Q1 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
951000 usd
CY2023Q1 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
1058000 usd
CY2024Q1 us-gaap Inventory Write Down
InventoryWriteDown
5479000 usd
CY2023Q1 us-gaap Inventory Write Down
InventoryWriteDown
3337000 usd
CY2024Q1 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
656000 usd
CY2023Q1 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
1093000 usd
CY2024Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
1464000 usd
CY2023Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
9076000 usd
CY2024Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
16087000 usd
CY2023Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0 usd
CY2024Q1 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-1030000 usd
CY2023Q1 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-279000 usd
CY2024Q1 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
3108000 usd
CY2023Q1 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
-515000 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-5879000 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-4793000 usd
CY2024Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
11081000 usd
CY2023Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
13905000 usd
CY2024Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-1936000 usd
CY2023Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1325000 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-20786000 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-3829000 usd
CY2024Q1 us-gaap Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
1948000 usd
CY2023Q1 us-gaap Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
2088000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-16854000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-13010000 usd
CY2024Q1 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
1458000 usd
CY2023Q1 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
2450000 usd
CY2024Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
344000 usd
CY2023Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
2319000 usd
CY2024Q1 skin Payments For Asset Acquisitions
PaymentsForAssetAcquisitions
0 usd
CY2023Q1 skin Payments For Asset Acquisitions
PaymentsForAssetAcquisitions
16915000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-1802000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-21684000 usd
CY2024Q1 us-gaap Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
57750000 usd
CY2023Q1 us-gaap Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
0 usd
CY2024Q1 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
868000 usd
CY2023Q1 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
2195000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-58618000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-2195000 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-77274000 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-36889000 usd
CY2024Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
-1117000 usd
CY2023Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
974000 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
523025000 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
568197000 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
444634000 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
532282000 usd
CY2021Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2024Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1 segment
CY2024Q1 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
1 segment
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
81403000 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
86278000 usd
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
81403000 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
86278000 usd
CY2024Q1 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
23793000 usd
CY2023Q4 us-gaap Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
24406000 usd
CY2024Q1 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
71928000 usd
CY2023Q4 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
66915000 usd
CY2024Q1 us-gaap Inventory Net
InventoryNet
95721000 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
91321000 usd
CY2024Q1 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
7296000 usd
CY2023Q4 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
10458000 usd
CY2024Q1 us-gaap Accrued Sales Commission Current
AccruedSalesCommissionCurrent
5572000 usd
CY2023Q4 us-gaap Accrued Sales Commission Current
AccruedSalesCommissionCurrent
7565000 usd
CY2024Q1 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
2588000 usd
CY2023Q4 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
4005000 usd
CY2024Q1 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
15456000 usd
CY2023Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
22028000 usd
CY2024Q1 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
4328000 usd
CY2023Q4 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
4971000 usd
CY2024Q1 us-gaap Interest Payable Current
InterestPayableCurrent
4219000 usd
CY2023Q4 us-gaap Interest Payable Current
InterestPayableCurrent
2344000 usd
CY2024Q1 us-gaap Accrued Royalties Current
AccruedRoyaltiesCurrent
3783000 usd
CY2023Q4 us-gaap Accrued Royalties Current
AccruedRoyaltiesCurrent
3914000 usd
CY2024Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
12065000 usd
CY2023Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
8617000 usd
CY2024Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
24395000 usd
CY2023Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
19846000 usd
CY2024Q1 us-gaap Nontrade Receivables
NontradeReceivables
12000000 usd
CY2023Q4 us-gaap Nontrade Receivables
NontradeReceivables
15000000 usd
CY2024Q1 us-gaap Product Warranty Accrual
ProductWarrantyAccrual
7000000 usd
CY2023Q4 us-gaap Product Warranty Accrual
ProductWarrantyAccrual
6000000 usd
CY2024Q1 us-gaap Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
5000000 usd
CY2024Q1 us-gaap Product Warranty Accrual Noncurrent
ProductWarrantyAccrualNoncurrent
2000000 usd
CY2023Q4 us-gaap Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
4000000 usd
CY2023Q4 us-gaap Product Warranty Accrual Noncurrent
ProductWarrantyAccrualNoncurrent
2000000 usd
CY2024Q1 us-gaap Restricted Cash
RestrictedCash
2000000 usd
CY2024Q1 us-gaap Property Plant And Equipment And Finance Lease Right Of Use Asset Accumulated Depreciation And Amortization
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization
22357000 usd
CY2023Q4 us-gaap Property Plant And Equipment And Finance Lease Right Of Use Asset Accumulated Depreciation And Amortization
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization
19953000 usd
CY2024Q1 us-gaap Property Plant And Equipment And Finance Lease Right Of Use Asset After Accumulated Depreciation And Amortization
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization
12048000 usd
CY2023Q4 us-gaap Property Plant And Equipment And Finance Lease Right Of Use Asset After Accumulated Depreciation And Amortization
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization
14226000 usd
CY2023Q4 us-gaap Goodwill
Goodwill
125818000 usd
CY2024Q1 us-gaap Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
-453000 usd
CY2024Q1 us-gaap Goodwill
Goodwill
125365000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
150530000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
92125000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
58405000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
149392000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
87269000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
62123000 usd
CY2024Q1 us-gaap Debt Instrument Repurchased Face Amount
DebtInstrumentRepurchasedFaceAmount
75000000 usd
CY2024Q1 us-gaap Debt Instrument Redemption Price Percentage
DebtInstrumentRedemptionPricePercentage
0.77
CY2024Q1 us-gaap Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
57800000 usd
CY2024Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
16100000 usd
CY2024Q1 us-gaap Write Off Of Deferred Debt Issuance Cost
WriteOffOfDeferredDebtIssuanceCost
1200000 usd
CY2024Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-700000 usd
CY2023Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-3700000 usd
CY2024Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.493
CY2023Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.153
CY2024Q1 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
300000 usd
CY2023Q4 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
1100000 usd
CY2024Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
6636000 usd
CY2023Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
3577000 usd
CY2024Q1 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Share Based Awards Other Than Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions
36700000 usd
CY2024Q1 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P1Y6M
CY2023Q3 skin Litigation Settlement Amount Awarded From Other Party Quarterly Payment Amount
LitigationSettlementAmountAwardedFromOtherPartyQuarterlyPaymentAmount
100000 usd
CY2023Q3 skin Number Of Quarterly Payments
NumberOfQuarterlyPayments
13 payment
CY2023Q3 skin Litigation Settlement Amount Awarded From Other Party Quarterly Payment Amount
LitigationSettlementAmountAwardedFromOtherPartyQuarterlyPaymentAmount
100000 usd
CY2023Q3 us-gaap Litigation Settlement Amount Awarded From Other Party
LitigationSettlementAmountAwardedFromOtherParty
1400000 usd
CY2023Q4 us-gaap Proceeds From Legal Settlements
ProceedsFromLegalSettlements
100000 usd
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
320000000 shares
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2024Q1 skin Common Stock Voting Rights Votes
CommonStockVotingRightsVotes
1 vote
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
123453419 shares
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
123453419 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
122899002 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
122899002 shares
CY2024Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2024Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2024Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2023Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2024Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2023Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2024Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-679000 usd
CY2023Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-20259000 usd
CY2024Q1 us-gaap Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
-13072000 usd
CY2023Q1 us-gaap Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
0 usd
CY2024Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-13751000 usd
CY2023Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-20259000 usd
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
123120426 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
132420762 shares
CY2024Q1 us-gaap Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
21356782 shares
CY2023Q1 us-gaap Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
0 shares
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
144477208 shares
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
132420762 shares
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.15
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.10
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.15
CY2023Q4 skin Syndeo Program Reserves
SyndeoProgramReserves
21009000 usd
CY2024Q1 skin Syndeo Program Usage
SyndeoProgramUsage
12695000 usd
CY2024Q1 skin Syndeo Program Reserves
SyndeoProgramReserves
8314000 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
167100000 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
152400000 usd
CY2023Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
1149000 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-23921000 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-20259000 usd
CY2023Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-19371000 usd
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.15
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.15
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-20259000 usd
CY2023Q1 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
-515000 usd
CY2023Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
13905000 usd
CY2023Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1325000 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-3829000 usd
CY2024Q1 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2024Q1 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false
CY2024Q1 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2024Q1 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false

Files In Submission

Name View Source Status
0001628280-24-022336-index-headers.html Edgar Link pending
0001628280-24-022336-index.html Edgar Link pending
0001628280-24-022336.txt Edgar Link pending
0001628280-24-022336-xbrl.zip Edgar Link pending
ex311-2024q110q.htm Edgar Link pending
ex312-2024q110q.htm Edgar Link pending
ex321-2024q110q.htm Edgar Link pending
ex322-2024q110q.htm Edgar Link pending
exhibit103edgarversion-s.htm Edgar Link pending
exhibit103edgarversion-s001.jpg Edgar Link pending
exhibit103edgarversion-s002.jpg Edgar Link pending
exhibit103edgarversion-s003.jpg Edgar Link pending
exhibit103edgarversion-s004.jpg Edgar Link pending
exhibit103edgarversion-s005.jpg Edgar Link pending
exhibit103edgarversion-s006.jpg Edgar Link pending
exhibit103edgarversion-s007.jpg Edgar Link pending
exhibit104edgarversion-s.htm Edgar Link pending
exhibit104edgarversion-s001.jpg Edgar Link pending
exhibit104edgarversion-s002.jpg Edgar Link pending
exhibit104edgarversion-s003.jpg Edgar Link pending
exhibit104edgarversion-s004.jpg Edgar Link pending
exhibit104edgarversion-s005.jpg Edgar Link pending
exhibit104edgarversion-s006.jpg Edgar Link pending
exhibit104edgarversion-s007.jpg Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
skin-20240331.htm Edgar Link pending
skin-20240331.xsd Edgar Link pending
skin-20240331_def.xml Edgar Link unprocessable
skin-20240331_lab.xml Edgar Link unprocessable
skin-20240331_htm.xml Edgar Link completed
FilingSummary.xml Edgar Link unprocessable
skin-20240331_cal.xml Edgar Link unprocessable
skin-20240331_pre.xml Edgar Link unprocessable