2018 Q4 Form 10-Q Financial Statement
#000156459018029064 Filed on November 13, 2018
Income Statement
Concept | 2018 Q4 | 2018 Q3 | 2017 Q3 |
---|---|---|---|
Revenue | $10.95M | $7.545M | $3.719M |
YoY Change | 212.86% | 102.88% | 60.23% |
Cost Of Revenue | $3.530M | $1.570M | $292.0K |
YoY Change | 1312.0% | 437.67% | -34.82% |
Gross Profit | $7.420M | $5.975M | $3.427M |
YoY Change | 128.31% | 74.35% | 82.97% |
Gross Profit Margin | 67.76% | 79.19% | 92.15% |
Selling, General & Admin | $18.26M | $17.02M | $19.42M |
YoY Change | 55.8% | -12.33% | 242.98% |
% of Gross Profit | 246.09% | 284.89% | 566.56% |
Research & Development | $7.200M | $5.220M | $3.466M |
YoY Change | 65.14% | 50.61% | 58.92% |
% of Gross Profit | 97.04% | 87.36% | 101.14% |
Depreciation & Amortization | $2.320M | $236.0K | $9.000K |
YoY Change | 3214.29% | 2522.22% | -70.0% |
% of Gross Profit | 31.27% | 3.95% | 0.26% |
Operating Expenses | $25.46M | $22.24M | $22.88M |
YoY Change | 58.33% | -2.81% | 191.79% |
Operating Profit | -$18.04M | -$16.27M | -$19.46M |
YoY Change | 40.61% | -16.4% | 225.93% |
Interest Expense | $300.0K | $350.0K | $40.00K |
YoY Change | 76.47% | 775.0% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$40.00K | $329.0K | $88.00K |
YoY Change | -69.23% | 273.86% | -106.04% |
Pretax Income | -$17.78M | -$15.94M | -$19.37M |
YoY Change | 39.01% | -17.72% | 160.84% |
Income Tax | $10.00K | $5.000K | $2.000K |
% Of Pretax Income | |||
Net Earnings | -$17.79M | -$15.94M | -$19.37M |
YoY Change | 39.09% | -17.7% | 160.79% |
Net Earnings / Revenue | -162.47% | -211.28% | -520.81% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$923.2K | -$856.5K | -$1.297M |
COMMON SHARES | |||
Basic Shares Outstanding | 19.33M | 18.71M | 14.94M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q4 | 2018 Q3 | 2017 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $51.10M | $64.70M | $60.40M |
YoY Change | -26.05% | 7.12% | 694.74% |
Cash & Equivalents | $37.54M | $46.13M | $20.76M |
Short-Term Investments | $13.60M | $18.60M | $39.70M |
Other Short-Term Assets | $3.600M | $3.700M | $2.800M |
YoY Change | 28.57% | 32.14% | 211.11% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $29.14M | $21.68M | $10.08M |
Other Receivables | $2.700M | $8.300M | $5.100M |
Total Short-Term Assets | $86.52M | $98.30M | $78.51M |
YoY Change | 3.24% | 25.21% | 255.24% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.008M | $4.107M | $52.00K |
YoY Change | 489.41% | 7798.08% | -48.0% |
Goodwill | $5.509M | $27.61M | |
YoY Change | 3863.31% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.237M | $1.076M | $944.0K |
YoY Change | 58.59% | 13.98% | -88.63% |
Total Long-Term Assets | $31.23M | $35.76M | $1.173M |
YoY Change | 557.14% | 2948.93% | -88.5% |
TOTAL ASSETS | |||
Total Short-Term Assets | $86.52M | $98.30M | $78.51M |
Total Long-Term Assets | $31.23M | $35.76M | $1.173M |
Total Assets | $117.8M | $134.1M | $79.68M |
YoY Change | 32.97% | 68.25% | 146.69% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $28.71M | $21.61M | $15.84M |
YoY Change | 115.28% | 36.4% | 44.0% |
Accrued Expenses | $7.416M | $14.13M | $9.058M |
YoY Change | 23.62% | 55.94% | 37.24% |
Deferred Revenue | $9.639M | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $56.09M | $58.79M | $31.84M |
YoY Change | 105.77% | 84.67% | 17.91% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | $1.386M | $1.049M | $14.00K |
YoY Change | 7392.86% | -99.83% | |
Total Long-Term Liabilities | $1.386M | $1.049M | $14.00K |
YoY Change | 7392.86% | -99.92% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $56.09M | $58.79M | $31.84M |
Total Long-Term Liabilities | $1.386M | $1.049M | $14.00K |
Total Liabilities | $57.47M | $59.84M | $31.85M |
YoY Change | 110.86% | 87.88% | -28.91% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$170.4M | -$152.6M | -$96.52M |
YoY Change | 55.9% | 58.13% | |
Common Stock | $19.00K | $19.00K | $15.00K |
YoY Change | 18.75% | 26.67% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $60.28M | $74.23M | $47.83M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $117.8M | $134.1M | $79.68M |
YoY Change | 32.97% | 68.25% | 146.69% |
Cashflow Statement
Concept | 2018 Q4 | 2018 Q3 | 2017 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$17.79M | -$15.94M | -$19.37M |
YoY Change | 39.09% | -17.7% | 160.79% |
Depreciation, Depletion And Amortization | $2.320M | $236.0K | $9.000K |
YoY Change | 3214.29% | 2522.22% | -70.0% |
Cash From Operating Activities | -$17.26M | -$3.630M | -$3.890M |
YoY Change | 49.57% | -6.68% | -33.5% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$120.0K | -$1.200M | -$20.00K |
YoY Change | -96.71% | 5900.0% | 0.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $8.850M | -$2.630M | -$40.62M |
YoY Change | -88600.0% | -93.53% | |
Cash From Investing Activities | $8.730M | -$3.830M | -$40.64M |
YoY Change | -338.52% | -90.58% | 203100.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -60.00K | 890.0K | -620.0K |
YoY Change | -100.25% | -243.55% | -106.26% |
NET CHANGE | |||
Cash From Operating Activities | -17.26M | -3.630M | -3.890M |
Cash From Investing Activities | 8.730M | -3.830M | -40.64M |
Cash From Financing Activities | -60.00K | 890.0K | -620.0K |
Net Change In Cash | -8.590M | -6.570M | -45.15M |
YoY Change | -197.72% | -85.45% | -1220.35% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$17.26M | -$3.630M | -$3.890M |
Capital Expenditures | -$120.0K | -$1.200M | -$20.00K |
Free Cash Flow | -$17.14M | -$2.430M | -$3.870M |
YoY Change | 117.24% | -37.21% | -33.62% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-43947000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-33934000 | ||
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
329000 | |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
88000 | |
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-15941000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
840000 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
596000 | ||
CY2018Q3 | us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-25000 | |
CY2018Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4838000 | |
CY2017Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
11708000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5000 | ||
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-19369000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
17000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
16000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-43302000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-46806000 | ||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2000 | |
CY2018Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
19328278 | |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
46127000 | |
CY2017Q4 | us-gaap |
Unbilled Receivables Current
UnbilledReceivablesCurrent
|
4163000 | |
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4107000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
680000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2973000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3154000 | |
CY2018Q3 | us-gaap |
Goodwill
Goodwill
|
27608000 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
139000 | |
CY2018Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1076000 | |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
780000 | |
CY2018Q3 | us-gaap |
Assets
Assets
|
134066000 | |
CY2018Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
21606000 | |
CY2018Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
14125000 | |
CY2018Q3 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
12818000 | |
CY2018Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
10241000 | |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
4442000 | |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
58790000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
27256000 | |
CY2018Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1049000 | |
CY2018Q3 | us-gaap |
Liabilities
Liabilities
|
59839000 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
27256000 | |
CY2018Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2018Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
19000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
16000 | |
CY2018Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
226891000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
170728000 | |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-152626000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-109307000 | |
CY2018Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-57000 | |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-135000 | |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
74227000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
61302000 | |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
134066000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
88558000 | |
CY2018Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
32000 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
38000 | |
CY2018Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2018Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | |
CY2018Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19328259 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16158883 | |
CY2018Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19328259 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16158883 | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
32782000 | ||
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
29545000 | |
CY2018Q3 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
18558000 | |
CY2017Q4 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
39598000 | |
CY2018Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
21678000 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
7691000 | |
CY2018Q3 | us-gaap |
Unbilled Receivables Current
UnbilledReceivablesCurrent
|
8283000 | |
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3656000 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2808000 | |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
98302000 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
83805000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
88558000 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
13338000 | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
5999000 | |
CY2017Q4 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
3477000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
824000 | ||
CY2018Q3 | us-gaap |
Gross Profit
GrossProfit
|
5975000 | |
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
3427000 | |
CY2017Q4 | veri |
Property And Equipment Gross
PropertyAndEquipmentGross
|
378000 | |
CY2017Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
27000 | |
CY2018Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
4719000 | |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
612000 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
160000 | |
CY2018Q3 | us-gaap |
Depreciation
Depreciation
|
236000 | |
us-gaap |
Depreciation
Depreciation
|
451000 | ||
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
7545000 | |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
3719000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
16101000 | ||
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
10914000 | ||
CY2018Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1570000 | |
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
292000 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2953000 | ||
us-gaap |
Gross Profit
GrossProfit
|
13148000 | ||
CY2018Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4586000 | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
9689000 | ||
CY2017Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3466000 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
14892000 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
9613000 | ||
CY2018Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
12436000 | |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
15740000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
26727000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
24722000 | ||
CY2018Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
22240000 | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
22882000 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
57095000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
44024000 | ||
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-16265000 | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-19455000 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
645000 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-12872000 | ||
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-15936000 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19367000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-43319000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-46811000 | ||
us-gaap |
Temporary Equity Accretion To Redemption Value Adjustment
TemporaryEquityAccretionToRedemptionValueAdjustment
|
4470000 | ||
CY2018Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-15941000 | |
CY2017Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-19369000 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-43319000 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-51281000 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.86 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.31 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-2.55 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-5.94 | ||
CY2018Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
18611829 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
14783366 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
17007850 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
8640178 | ||
CY2018Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
56000 | |
CY2017Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-62000 | |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
54000 | ||
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-62000 | ||
CY2018Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
4000 | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
24000 | ||
CY2018Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-15881000 | |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-19431000 | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-43241000 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-46873000 | ||
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
32782000 | ||
us-gaap |
Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
|
1566000 | ||
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
11855000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
9963000 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-43319000 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-46811000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1383000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
176000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
3740000 | ||
veri |
Costs Of Warrants Issued
CostsOfWarrantsIssued
|
207000 | ||
veri |
Costs Of Warrants Issued
CostsOfWarrantsIssued
|
5790000 | ||
veri |
Write Off Of Debt Discounts And Issuance Costs At Initial Public Offering
WriteOffOfDebtDiscountsAndIssuanceCostsAtInitialPublicOffering
|
10132000 | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-93000 | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-7114000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
25000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
69000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9963000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
13611000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
8327000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
5315000 | ||
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
4120000 | ||
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
1783000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
422000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1641000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
6040000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
3519000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
8126000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
2597000 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
5004000 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
2009000 | ||
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-271000 | ||
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
651000 | ||
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
837000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-24967000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-20370000 | ||
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
39850000 | ||
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
21000000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3543000 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
629000 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
30000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
9627000 | ||
veri |
Deposits For Operating Leases
DepositsForOperatingLeases
|
774000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
7201000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-40670000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
32580000 | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
29263000 | ||
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
8000000 | ||
us-gaap |
Proceeds From Stock Plans
ProceedsFromStockPlans
|
1566000 | ||
us-gaap |
Proceeds From Stock Plans
ProceedsFromStockPlans
|
5000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
68000 | ||
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-56000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
34348000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
69724000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
16582000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
8684000 | ||
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12078000 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
20762000 | |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
28782000 | ||
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
27266000 | ||
veri |
Noncash Or Part Noncash Acquisition Noncash Financial Or Equity Instrument Consideration Shares Issued Value
NoncashOrPartNoncashAcquisitionNoncashFinancialOrEquityInstrumentConsiderationSharesIssuedValue
|
11855000 | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="margin-bottom:0pt;margin-top:18pt;text-indent:0%;font-weight:bold;font-style:italic;font-size:10pt;font-family:Times New Roman;text-transform:none;font-variant: normal;">Use of Accounting Estimates</p> <p style="margin-bottom:0pt;margin-top:6pt;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:4.25%;">The preparation of the accompanying condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the accompanying condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. The principal estimates relate to revenue recognition, allowance for doubtful accounts, the valuation of stock awards and stock warrants, and the allocation of net assets acquired from business acquisitions as well as contingent consideration, where applicable. Actual results could differ from those estimates.</p></div> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div> <p style="margin-bottom:0pt;margin-top:18pt;text-indent:0%;font-weight:bold;font-style:italic;font-size:10pt;font-family:Times New Roman;text-transform:none;font-variant: normal;">Reclassifications</p> <p style="margin-bottom:0pt;margin-top:6pt;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:4.25%;">Certain reclassifications have been made to prior year amounts for consistency and to enhance comparability with the current year’s financial statements presentation. There was no impact on total assets, total stockholders’ equity, accumulated deficit, or net loss resulting from these reclassifications.</p></div> | ||
CY2018Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18710064 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
14936809 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
17128380 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8820609 | ||
CY2018Q3 | us-gaap |
Incremental Common Shares Attributable To Accelerated Share Repurchase Agreements
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements
|
98235 | |
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Accelerated Share Repurchase Agreements
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements
|
153443 | |
us-gaap |
Incremental Common Shares Attributable To Accelerated Share Repurchase Agreements
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements
|
120530 | ||
us-gaap |
Incremental Common Shares Attributable To Accelerated Share Repurchase Agreements
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements
|
180431 | ||
CY2018Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
12587621 | |
CY2017Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
5957190 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
8865582 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3623748 | ||
CY2018Q3 | us-gaap |
Debt Securities Available For Sale Continuous Unrealized Loss Position Less Than12 Months
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12Months
|
1987000 | |
CY2018Q3 | us-gaap |
Debt Securities Available For Sale Continuous Unrealized Loss Position12 Months Or Longer
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLonger
|
15571000 | |
CY2018Q3 | us-gaap |
Debt Securities Available For Sale Unrealized Loss Position
DebtSecuritiesAvailableForSaleUnrealizedLossPosition
|
17558000 | |
CY2018Q3 | us-gaap |
Debt Securities Available For Sale Continuous Unrealized Loss Position Less Than12 Months Accumulated Loss
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss
|
10000 | |
CY2018Q3 | us-gaap |
Debt Securities Available For Sale Continuous Unrealized Loss Position12 Months Or Longer Accumulated Loss
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLongerAccumulatedLoss
|
71000 | |
CY2018Q3 | us-gaap |
Debt Securities Available For Sale Unrealized Loss Position Accumulated Loss
DebtSecuritiesAvailableForSaleUnrealizedLossPositionAccumulatedLoss
|
81000 | |
CY2017Q4 | us-gaap |
Debt Securities Available For Sale Continuous Unrealized Loss Position Less Than12 Months
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12Months
|
39576000 | |
CY2017Q4 | us-gaap |
Debt Securities Available For Sale Unrealized Loss Position
DebtSecuritiesAvailableForSaleUnrealizedLossPosition
|
39576000 | |
CY2017Q4 | us-gaap |
Debt Securities Available For Sale Continuous Unrealized Loss Position Less Than12 Months Accumulated Loss
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss
|
134000 | |
CY2017Q4 | us-gaap |
Debt Securities Available For Sale Unrealized Loss Position Accumulated Loss
DebtSecuritiesAvailableForSaleUnrealizedLossPositionAccumulatedLoss
|
134000 | |
veri |
Marketable Securities Maturity Period
MarketableSecuritiesMaturityPeriod
|
P1Y | ||
CY2018Q3 | veri |
Fair Value Transfers Between Level1 Level2 Or Level3 Amount
FairValueTransfersBetweenLevel1Level2OrLevel3Amount
|
0 | |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
27603000 | ||
us-gaap |
Goodwill Purchase Accounting Adjustments
GoodwillPurchaseAccountingAdjustments
|
-134000 | ||
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
4889000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
3505000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
1916000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
351000 | |
us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P3Y | ||
CY2018Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
291000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
905000 | ||
CY2017Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
48000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
144000 | ||
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
317000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
1337000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
1194000 | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
125000 | |
CY2018Q3 | veri |
Property And Equipment Gross
PropertyAndEquipmentGross
|
1921000 | |
CY2018Q3 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
2798000 | |
CY2017Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
435000 | |
CY2017Q3 | us-gaap |
Depreciation
Depreciation
|
9000 | |
us-gaap |
Depreciation
Depreciation
|
32000 | ||
CY2018Q3 | veri |
Accrued Acquisition Earnout
AccruedAcquisitionEarnout
|
3909000 | |
CY2018Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2610000 | |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
3117000 | |
CY2018Q3 | us-gaap |
Accrued Royalties Current
AccruedRoyaltiesCurrent
|
2036000 | |
CY2018Q3 | veri |
Other Accruals Current
OtherAccrualsCurrent
|
1686000 | |
CY2017Q4 | veri |
Other Accruals Current
OtherAccrualsCurrent
|
1325000 | |
CY2018Q3 | us-gaap |
Gross Transaction Volume
GrossTransactionVolume
|
42087000 | |
us-gaap |
Gross Transaction Volume
GrossTransactionVolume
|
102959000 | ||
CY2017Q3 | us-gaap |
Gross Transaction Volume
GrossTransactionVolume
|
30270000 | |
us-gaap |
Gross Transaction Volume
GrossTransactionVolume
|
87756000 | ||
CY2018Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
246000 | |
CY2017Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
36000 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-4198000 | ||
veri |
Stock Issued For Cash And Warrants
StockIssuedForCashAndWarrants
|
5790000 | ||
CY2018Q3 | veri |
Gain Loss On Change Of Fair Value Of Warrant Liability
GainLossOnChangeOfFairValueOfWarrantLiability
|
-108000 | |
veri |
Gain Loss On Change Of Fair Value Of Warrant Liability
GainLossOnChangeOfFairValueOfWarrantLiability
|
-93000 | ||
veri |
Gain Loss On Change Of Fair Value Of Warrant Liability
GainLossOnChangeOfFairValueOfWarrantLiability
|
-7114000 | ||
CY2017Q3 | us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
52000 | |
us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-44000 | ||
us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
134000 | ||
CY2018Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
1297151 | |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
1524573 | |
CY2018Q2 | veri |
Class Of Warrant Or Right Canceled
ClassOfWarrantOrRightCanceled
|
247422 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
44974000 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
3240000 | |
CY2018Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
2791000 |