XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED SERIES EQUITY & STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
$ in Thousands
Total
Series A Convertible Preferred Stock
Series B Convertible Preferred Stock
Common Stock
Additional Paid-in-Capital
Retained Earnings
Accumulated Other Comprehensive Income
Treasury Stock
Temporary equity, beginning balance, shares at Dec. 31, 2019   13,812,500            
Temporary equity, beginning balance at Dec. 31, 2019   $ 4,250            
Beginning balance, shares at Dec. 31, 2019       42,066,700        
Beginning balance at Dec. 31, 2019 $ 22,998     $ 421 $ 16,723 $ 9,732 $ 6 $ (3,884)
Net income (loss) (667)         (667)    
Issuance of common stock, shares       243,825        
Issuance of common stock 1,346     $ 2 1,344      
Common stock repurchase, shares       (41,667)        
Common stock repurchase (231)             (231)
Issuance of series B convertible preferred stock, net of issuance costs, shares     6,608,700          
Issuance of series B convertible preferred stock, net of issuance costs     $ 36,030          
Series B convertible preferred stock dividend     $ 333          
Series B convertible preferred stock dividend, permanent equity (333)         (333)    
Options exercised, shares       2,259,585        
Options exercised 210     $ 23 187      
Foreign currency translation (76)           (76)  
Stock-based compensation 1,233       1,233      
Temporary equity, ending balance, shares at Sep. 30, 2020   13,812,500 6,608,700          
Temporary equity, ending balance at Sep. 30, 2020   $ 4,250 $ 36,363          
Ending balance, shares at Sep. 30, 2020       44,528,443        
Ending balance at Sep. 30, 2020 24,480     $ 446 19,487 8,732 (70) (4,115)
Temporary equity, beginning balance, shares at Jun. 30, 2020   13,812,500            
Temporary equity, beginning balance at Jun. 30, 2020   $ 4,250            
Beginning balance, shares at Jun. 30, 2020       43,188,445        
Beginning balance at Jun. 30, 2020 20,189     $ 432 19,051 5,257 (436) (4,115)
Net income (loss) 3,808         3,808    
Issuance of series B convertible preferred stock, net of issuance costs, shares     6,608,700          
Issuance of series B convertible preferred stock, net of issuance costs     $ 36,030          
Series B convertible preferred stock dividend     $ 333          
Series B convertible preferred stock dividend, permanent equity (333)         (333)    
Options exercised, shares       1,339,998        
Options exercised 85     $ 14 71      
Foreign currency translation 366           366  
Stock-based compensation 365       365      
Temporary equity, ending balance, shares at Sep. 30, 2020   13,812,500 6,608,700          
Temporary equity, ending balance at Sep. 30, 2020   $ 4,250 $ 36,363          
Ending balance, shares at Sep. 30, 2020       44,528,443        
Ending balance at Sep. 30, 2020 24,480     $ 446 19,487 8,732 (70) (4,115)
Temporary equity, beginning balance, shares at Dec. 31, 2020   13,812,500 6,608,700          
Temporary equity, beginning balance at Dec. 31, 2020   $ 4,250 $ 36,842          
Beginning balance, shares at Dec. 31, 2020       46,738,540        
Beginning balance at Dec. 31, 2020 30,393     $ 467 22,107 12,418 823 (5,422)
Net income (loss) (7,518)         (7,518)    
Issuance of common stock, shares       151,515        
Issuance of common stock 1,000     $ 1 999      
Common stock repurchase, shares       (85,049)        
Common stock repurchase (561)             (561)
Issuance of series B convertible preferred stock, net of issuance costs     $ 1,516          
Series B convertible preferred stock dividend, permanent equity $ (1,516)         (1,516)    
Options exercised, shares 234,205     234,206        
Options exercised $ 443     $ 2 441      
Foreign currency translation (575)           (575)  
Stock-based compensation 2,747       2,747      
Temporary equity, ending balance, shares at Sep. 30, 2021   13,812,500 6,608,700          
Temporary equity, ending balance at Sep. 30, 2021   $ 4,250 $ 38,358          
Ending balance, shares at Sep. 30, 2021       47,039,212        
Ending balance at Sep. 30, 2021 24,413     $ 470 26,294 3,384 248 (5,983)
Temporary equity, beginning balance, shares at Jun. 30, 2021   13,812,500 6,608,700          
Temporary equity, beginning balance at Jun. 30, 2021   $ 4,250 $ 37,784          
Beginning balance, shares at Jun. 30, 2021       46,969,305        
Beginning balance at Jun. 30, 2021 29,092     $ 470 25,171 9,065 369 (5,983)
Net income (loss) (5,107)         (5,107)    
Series B convertible preferred stock dividend     $ 574          
Series B convertible preferred stock dividend, permanent equity (574)         (574)    
Options exercised, shares       69,907        
Options exercised 91       91      
Foreign currency translation (121)           (121)  
Stock-based compensation 1,032       1,032      
Temporary equity, ending balance, shares at Sep. 30, 2021   13,812,500 6,608,700          
Temporary equity, ending balance at Sep. 30, 2021   $ 4,250 $ 38,358          
Ending balance, shares at Sep. 30, 2021       47,039,212        
Ending balance at Sep. 30, 2021 $ 24,413     $ 470 $ 26,294 $ 3,384 $ 248 $ (5,983)