2022 Q1 Form 10-Q Financial Statement
#000156459022019037 Filed on May 10, 2022
Income Statement
Concept | 2022 Q1 | 2021 Q1 | 2020 |
---|---|---|---|
Revenue | $34.41M | $18.30M | $57.71M |
YoY Change | 88.07% | 53.69% | 16.23% |
Cost Of Revenue | $6.923M | $4.820M | $15.66M |
YoY Change | 43.63% | 26.48% | -9.42% |
Gross Profit | $27.48M | $13.47M | $42.05M |
YoY Change | 104.04% | 66.44% | 29.95% |
Gross Profit Margin | 79.88% | 73.63% | 72.87% |
Selling, General & Admin | $33.39M | $37.97M | $69.96M |
YoY Change | -12.06% | 130.51% | -1.22% |
% of Gross Profit | 121.49% | 281.89% | 166.37% |
Research & Development | $9.883M | $4.960M | $14.38M |
YoY Change | 99.25% | 36.04% | -36.87% |
% of Gross Profit | 35.96% | 36.82% | 34.2% |
Depreciation & Amortization | $4.891M | $1.253M | $6.407M |
YoY Change | 290.34% | -21.88% | 7.73% |
% of Gross Profit | 17.8% | 9.3% | 15.24% |
Operating Expenses | $48.29M | $42.93M | $84.34M |
YoY Change | 12.48% | 105.36% | -12.54% |
Operating Profit | -$20.81M | -$29.46M | -$47.67M |
YoY Change | -29.38% | 129.94% | -25.59% |
Interest Expense | -$1.182M | $0.00 | -$120.0K |
YoY Change | -100.0% | -121.05% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$1.186M | -$9.000K | -$127.0K |
YoY Change | 13077.78% | -106.87% | -123.48% |
Pretax Income | -$21.99M | -$30.55M | -$47.80M |
YoY Change | -28.0% | 140.87% | -24.76% |
Income Tax | $177.0K | $22.00K | $76.00K |
% Of Pretax Income | |||
Net Earnings | -$28.44M | -$30.57M | -$47.88M |
YoY Change | -6.96% | 140.99% | -22.88% |
Net Earnings / Revenue | -82.66% | -167.08% | -82.96% |
Basic Earnings Per Share | -$0.62 | ||
Diluted Earnings Per Share | -$623.8K | -$950.3K | -$1.735M |
COMMON SHARES | |||
Basic Shares Outstanding | 35.48M | 32.19M | 27.61M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2022 Q1 | 2021 Q1 | 2020 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $237.6M | $127.5M | $114.8M |
YoY Change | 86.32% | 159.15% | 160.32% |
Cash & Equivalents | $237.6M | $237.6M | $114.8M |
Short-Term Investments | |||
Other Short-Term Assets | $12.52M | $5.200M | $6.700M |
YoY Change | 140.75% | 15.56% | 24.07% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $66.98M | $24.10M | $16.70M |
Other Receivables | $19.69M | $16.10M | $18.30M |
Total Short-Term Assets | $336.7M | $172.9M | $156.6M |
YoY Change | 94.76% | 115.05% | 93.09% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.137M | $385.0K | $2.400M |
YoY Change | 455.06% | -87.17% | -25.0% |
Goodwill | $36.63M | $6.904M | |
YoY Change | 430.56% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $2.937M | $1.100M | $1.100M |
YoY Change | 167.0% | -8.33% | -8.33% |
Total Long-Term Assets | $145.5M | $18.00M | $21.10M |
YoY Change | 708.54% | -30.23% | -22.99% |
TOTAL ASSETS | |||
Total Short-Term Assets | $336.7M | $172.9M | $156.6M |
Total Long-Term Assets | $145.5M | $18.00M | $21.10M |
Total Assets | $482.3M | $190.9M | $177.7M |
YoY Change | 152.63% | 79.76% | 63.78% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $38.35M | $19.19M | $15.60M |
YoY Change | 99.86% | 18.43% | -8.24% |
Accrued Expenses | $119.3M | $75.50M | $66.10M |
YoY Change | 58.04% | 188.17% | 181.28% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $165.8M | $103.0M | $88.20M |
YoY Change | 60.94% | 64.54% | 47.74% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $195.4M | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $14.95M | $2.100M | $1.200M |
YoY Change | 611.81% | 61.54% | -14.29% |
Total Long-Term Liabilities | $14.95M | $2.100M | $1.200M |
YoY Change | 611.81% | 61.54% | -14.29% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $165.8M | $103.0M | $88.20M |
Total Long-Term Liabilities | $14.95M | $2.100M | $1.200M |
Total Liabilities | $414.0M | $105.2M | $89.40M |
YoY Change | 293.58% | 64.63% | 46.32% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$345.7M | -$310.9M | |
YoY Change | 11.19% | ||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $68.23M | $85.79M | $88.20M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $482.3M | $190.9M | $177.7M |
YoY Change | 152.63% | 79.76% | 63.78% |
Cashflow Statement
Concept | 2022 Q1 | 2021 Q1 | 2020 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$28.44M | -$30.57M | -$47.88M |
YoY Change | -6.96% | 140.99% | -22.88% |
Depreciation, Depletion And Amortization | $4.891M | $1.253M | $6.407M |
YoY Change | 290.34% | -21.88% | 7.73% |
Cash From Operating Activities | $10.13M | $6.209M | $1.433M |
YoY Change | 63.21% | 313.11% | -104.71% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $735.0K | $100.0K | $175.0K |
YoY Change | 635.0% | 1011.11% | -40.27% |
Acquisitions | $1.319M | ||
YoY Change | |||
Other Investing Activities | -$3.319M | $60.00K | |
YoY Change | -99.53% | ||
Cash From Investing Activities | -$4.054M | -$100.0K | -$119.0K |
YoY Change | 3954.0% | 1011.11% | -100.99% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $66.28M | ||
YoY Change | 177.88% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -23.25M | 6.533M | 69.44M |
YoY Change | -455.85% | 81.17% | 182.1% |
NET CHANGE | |||
Cash From Operating Activities | 10.13M | 6.209M | 1.433M |
Cash From Investing Activities | -4.054M | -100.0K | -119.0K |
Cash From Financing Activities | -23.25M | 6.533M | 69.44M |
Net Change In Cash | -17.17M | 12.64M | 70.75M |
YoY Change | -235.8% | 147.88% | 1051.56% |
FREE CASH FLOW | |||
Cash From Operating Activities | $10.13M | $6.209M | $1.433M |
Capital Expenditures | $735.0K | $100.0K | $175.0K |
Free Cash Flow | $9.399M | $6.109M | $1.258M |
YoY Change | 53.85% | 308.9% | -104.09% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q1 | us-gaap |
Acquired Finite Lived Intangible Assets Weighted Average Useful Life
AcquiredFiniteLivedIntangibleAssetsWeightedAverageUsefulLife
|
P5Y4M24D | |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
56000000 | |
CY2022Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4693000 | |
CY2021Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1078000 | |
CY2022Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
61485000 | |
CY2021Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
48831000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28441000 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-30567000 | |
CY2022Q1 | veri |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Gain Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationGainNetOfTax
|
190000 | |
CY2021Q1 | veri |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Gain Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationGainNetOfTax
|
7000 | |
CY2022Q1 | veri |
Common Stock Withheld For Employee Taxes Amount
CommonStockWithheldForEmployeeTaxesAmount
|
9437000 | |
CY2022Q1 | veri |
Stock Issued During Period Value Contingent Consideration
StockIssuedDuringPeriodValueContingentConsideration
|
6440000 | |
CY2022Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
4847000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28441000 | |
CY2022Q1 | veri |
Other Comprehensive Gain Loss Net Of Tax
OtherComprehensiveGainLossNetOfTax
|
190000 | |
CY2021Q1 | veri |
Stock Issued During Period Value Employee Stock Plans
StockIssuedDuringPeriodValueEmployeeStockPlans
|
4254000 | |
CY2022Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-28441000 | |
CY2022Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
4891000 | |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
119000 | |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
21491000 | |
CY2021Q1 | veri |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
2279000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-6104000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-116000 | |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
10134000 | |
CY2022Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
2000000 | |
CY2021Q1 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1894000 | |
CY2022Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
194000 | |
CY2021Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
5000 | |
CY2021Q1 | veri |
Loss On Sublease
LossOnSublease
|
1211000 | |
CY2022Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
4847000 | |
CY2021Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
21610000 | |
CY2022Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
-11641000 | |
CY2022Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-426000 | |
CY2022Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
299000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-18982000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
7439000 | |
CY2022Q1 | veri |
Increase Decrease Expenditures Billable To Clients
IncreaseDecreaseExpendituresBillableToClients
|
-7487000 | |
CY2021Q1 | veri |
Increase Decrease Expenditures Billable To Clients
IncreaseDecreaseExpendituresBillableToClients
|
-2236000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
18000 | |
CY2021Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1507000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
895000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-8384000 | |
CY2022Q1 | veri |
Increase Decrease Accrued Media Payments
IncreaseDecreaseAccruedMediaPayments
|
8770000 | |
CY2022Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-2593000 | |
CY2022Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
735000 | |
CY2021Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
100000 | |
CY2022Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
1319000 | |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4054000 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-100000 | |
CY2022Q1 | us-gaap |
Payment For Contingent Consideration Liability Financing Activities
PaymentForContingentConsiderationLiabilityFinancingActivities
|
14376000 | |
CY2022Q1 | us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
9441000 | |
CY2021Q1 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
2279000 | |
CY2022Q1 | us-gaap |
Proceeds From Stock Plans
ProceedsFromStockPlans
|
569000 | |
CY2021Q1 | us-gaap |
Proceeds From Stock Plans
ProceedsFromStockPlans
|
4254000 | |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-23248000 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
6533000 | |
CY2022Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-17168000 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
12642000 | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
255577000 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
115672000 | |
CY2022Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
238409000 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
128314000 | |
CY2022Q1 | veri |
Noncash Or Part Noncash Shares Issued For Acquisition Of Businesses And Earnout Consideration
NoncashOrPartNoncashSharesIssuedForAcquisitionOfBusinessesAndEarnoutConsideration
|
8369000 | |
CY2022Q1 | veri |
Noncash Or Part Noncash Lease Liabilities Arising From Right Of Use Assets
NoncashOrPartNoncashLeaseLiabilitiesArisingFromRightOfUseAssets
|
4501000 | |
CY2021Q4 | us-gaap |
Payments Of Derivative Issuance Costs
PaymentsOfDerivativeIssuanceCosts
|
18600000 | |
CY2022Q1 | us-gaap |
Derivative Cap Price
DerivativeCapPrice
|
48.55 | |
CY2021Q4 | veri |
Sale Of Stock Premium Over Last Reported Sale Price Percentage
SaleOfStockPremiumOverLastReportedSalePricePercentage
|
0.75 | |
CY2022Q1 | us-gaap |
Proceeds From Stock Plans
ProceedsFromStockPlans
|
569000 | |
CY2022Q1 | veri |
Tax Paid Related To Net Share Settlement Of Equity Awards
TaxPaidRelatedToNetShareSettlementOfEquityAwards
|
9441000 | |
CY2021Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
237553000 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
7234000 | |
CY2020 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1433000 | |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-70593000 | |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-47876000 | |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
10134000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28441000 | |
CY2022Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-380076000 | |
CY2022Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="margin-bottom:0pt;margin-top:0pt;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-top:6pt;margin-bottom:0pt;text-indent:4.25%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">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 the accounting recognition and presentation of revenue, allowance for doubtful accounts, purchase accounting, impairment of long-lived assets, the valuation of contingent consideration, the valuation of stock awards and stock warrants and income taxes, where applicable. </p> <p style="margin-top:12pt;margin-bottom:0pt;text-indent:4.25%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">There has been uncertainty and disruption in the global economy and financial markets due to the COVID-19 pandemic and the war in Ukraine. The Company is not aware of any specific event or circumstance that would require an update to its estimates or assumptions or a revision of the carrying value of its assets or liabilities as of the date of filing of this Quarterly Report on Form 10-Q. </p> <p style="margin-top:12pt;margin-bottom:0pt;text-indent:4.25%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">These estimates and assumptions may change as new events occur and additional information is obtained. As a result, actual results could differ materially from these estimates and assumptions.</p> | |
CY2022Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
8798000 | |
CY2022Q1 | us-gaap |
Revenue Remaining Performance Obligation Percentage
RevenueRemainingPerformanceObligationPercentage
|
0.57 | |
CY2022Q1 | us-gaap |
Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
|
P12M | |
CY2021Q4 | us-gaap |
Sale Of Stock Price Per Share
SaleOfStockPricePerShare
|
27.74 | |
CY2022Q1 | us-gaap |
Derivative Price Risk Option Strike Price
DerivativePriceRiskOptionStrikePrice
|
35.76 | |
CY2021Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
21610000 | |
CY2021Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-35432000 | |
CY2021Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
23794000 | |
CY2021Q1 | us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
-36069000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28441000 | |
CY2022Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
35478676 | |
CY2021Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
32191419 | |
CY2022Q1 | us-gaap |
Incremental Common Shares Attributable To Accelerated Share Repurchase Agreements
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements
|
1728 | |
CY2021Q1 | us-gaap |
Incremental Common Shares Attributable To Accelerated Share Repurchase Agreements
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements
|
19381 | |
CY2022Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
35476948 | |
CY2021Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
32172038 | |
CY2022Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.80 | |
CY2021Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.95 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
15371000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
13788000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
10288000 | |
CY2022Q1 | veri |
Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
|
14693000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
86563000 | |
CY2022Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
15997428 | |
CY2021Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10914047 | |
CY2022Q1 | veri |
Cash And Cash Equivalents And Available For Sale Debt Securities Amortized Cost Basis
CashAndCashEquivalentsAndAvailableForSaleDebtSecuritiesAmortizedCostBasis
|
237553000 | |
CY2022Q1 | veri |
Cash And Cash Equivalents And Available For Sale Debt Securities Fair Value
CashAndCashEquivalentsAndAvailableForSaleDebtSecuritiesFairValue
|
237553000 | |
CY2022Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
237553000 | |
CY2021Q4 | veri |
Cash And Cash Equivalents And Available For Sale Debt Securities Amortized Cost Basis
CashAndCashEquivalentsAndAvailableForSaleDebtSecuritiesAmortizedCostBasis
|
254722000 | |
CY2021Q4 | veri |
Cash And Cash Equivalents And Available For Sale Debt Securities Fair Value
CashAndCashEquivalentsAndAvailableForSaleDebtSecuritiesFairValue
|
254722000 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
254722000 | |
CY2022Q1 | us-gaap |
Goodwill
Goodwill
|
36630000 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
34058000 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
34058000 | |
CY2022Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
2572000 | |
CY2022Q1 | us-gaap |
Goodwill
Goodwill
|
36630000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
112882000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
26319000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
86563000 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
109882000 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
21635000 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
88247000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
14532000 | |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
17891000 | |
CY2022Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
237553000 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
254722000 | |
CY2022Q1 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
67947000 | |
CY2021Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
85841000 | |
CY2022Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
972000 | |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
778000 | |
CY2022Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
66975000 | |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
85063000 | |
CY2022Q1 | veri |
Property And Equipment Gross
PropertyAndEquipmentGross
|
5088000 | |
CY2021Q4 | veri |
Property And Equipment Gross
PropertyAndEquipmentGross
|
4262000 | |
CY2022Q1 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
167000 | |
CY2021Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
167000 | |
CY2022Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5255000 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
4429000 | |
CY2022Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3118000 | |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2873000 | |
CY2022Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2137000 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1556000 | |
CY2022Q1 | us-gaap |
Depreciation
Depreciation
|
198000 | |
CY2021Q1 | us-gaap |
Depreciation
Depreciation
|
175000 | |
CY2022Q1 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
27440000 | |
CY2021Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
23613000 | |
CY2022Q1 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
10905000 | |
CY2021Q4 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
23098000 | |
CY2022Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
38345000 | |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
46711000 | |
CY2022Q1 | us-gaap |
Revenues
Revenues
|
34407000 | |
CY2021Q1 | us-gaap |
Revenues
Revenues
|
18295000 | |
CY2022Q1 | us-gaap |
Revenues
Revenues
|
34407000 | |
CY2021Q1 | us-gaap |
Revenues
Revenues
|
18295000 | |
CY2022Q1 | us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
652000 | |
CY2022Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P2Y8M12D | |
CY2022Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
7.8 | |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
12117000 | |
CY2022Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
12188000 | |
CY2021Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
954000 | |
CY2022Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2937000 | |
CY2021Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
27093000 | |
CY2022Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
28768000 | |
CY2021Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
13078000 | |
CY2022Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
14135000 | |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-350958000 | |
CY2022Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-351636000 | |
CY2022Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-1182000 | |
CY2021Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
2000 | |
CY2022Q1 | us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-4000 | |
CY2021Q1 | us-gaap |
Other Nonoperating Gains Losses
OtherNonoperatingGainsLosses
|
-11000 | |
CY2022Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1186000 | |
CY2021Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-9000 | |
CY2022Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.006 | |
CY2021Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.001 | |
CY2022Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
177000 | |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
22000 | |
CY2021Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Future Minimum Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals
|
3402000 | |
CY2021 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
4668000 | |
CY2022Q1 | veri |
Liability For Potential Exposure
LiabilityForPotentialExposure
|
134000 | |
CY2021Q1 | veri |
Liability For Potential Exposure
LiabilityForPotentialExposure
|
138000 | |
CY2022Q1 | veri |
Purchase Consideration Payment Within Ten Days Of First Anniversary Of Acquisition
PurchaseConsiderationPaymentWithinTenDaysOfFirstAnniversaryOfAcquisition
|
1500000 | |
CY2022Q1 | veri |
Purchase Consideration Payment Within Ten Days Of Second Anniversary Of Acquisition
PurchaseConsiderationPaymentWithinTenDaysOfSecondAnniversaryOfAcquisition
|
1500000 | |
CY2022Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4816000 | |
CY2022Q1 | us-gaap |
Due To Related Parties Current And Noncurrent
DueToRelatedPartiesCurrentAndNoncurrent
|
0 | |
CY2021Q1 | us-gaap |
Due To Related Parties Current And Noncurrent
DueToRelatedPartiesCurrentAndNoncurrent
|
0 |