XML 123 R95.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Quarterly Financial Data - Effects of the Restatement on the Condensed Consolidated Statement of Cash Flow (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jan. 30, 2023
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities                                
Net loss   $ (22,323) $ (11,151) $ (13,248) $ (10,812) $ (38,479) $ (8,547) $ (8,782) $ (9,841) $ (24,060) $ (18,623) $ (35,211) $ (27,170) $ (57,534) $ (65,649) $ (13,693)
Adjustments to reconcile net loss to net cash provided by operating activities:                                
Depreciation and amortization         3,117       3,030 6,414 6,566 10,602 9,624 15,542 13,728 8,961
Allowance for doubtful accounts                 600 147   147   614 155 1,022
Provision for (reversal of) excess and obsolete inventories         293       (643) 923 (446) 3,204 (91) 4,037 485 2,821
Stock-based compensation         3,182       2,122 6,782 4,465 10,294 7,052 12,364 10,365 4,948
Change in fair value of financial instruments         517       605 366 (414) (57) (1,303) 546 (57) 440
Other         100       387 394 (1,514) (34) (1,295) 984 704 1,014
Changes in other assets and liabilities, net of acquisitions:                                
Accounts receivable         (441)       (2,240) (3,138) (6,825) (3,706) (10,227) (161) (12,013) (6,461)
Inventories         (7,112)       (2,329) (20,959) (11,320) (31,117) (15,406) (32,628) (21,852) (11,098)
Other current assets                 (3)              
Accounts payable         5,592       (1,178) 14,745 1,537 12,468 951 6,742 1,895 3,431
Accrued expenses and other current liabilities                 (682)              
Accrued expenses         (877)         1,845 1,992 3,718 176 6,428 2,317 7,095
Accrued legal settlement         (9,000)         (22,000)   (22,000)   (22,000) 22,000  
Income tax receivable/payable         132       669 (359) 454 (533) 297 (50) 391 671
Other assets and liabilities         (367)         (779) 289 (2,704) 1,442 (655) (1,650) (2,468)
Net cash used in operating activities         (14,060)       (9,503) (33,403) (23,839) (47,517) (35,950) (63,890) (49,181) (3,317)
Cash flows from investing activities                                
Purchase of office building                         (18,300)   (18,300)  
Purchases of property and equipment         (7,521)       (23,036) (15,354) (29,204) (21,893) (15,637) (26,716) (22,813) (18,296)
Proceeds from sale of property and equipment         223       305 635 519 795 642 1,043 897 799
Purchases of intangible assets         (254)       (704) (544) (783) (933) (1,720) (1,314) (1,973) (2,993)
Acquisition, net of cash received                 (18,201)   (18,504)   (18,504)   (18,504) (15,000)
Net cash used in investing activities         (7,552)       (41,636) (15,263) (47,972) (22,031) (53,519) (26,987) (60,693) (35,490)
Cash flows from financing activities                                
Proceeds from draw on term loan                 20,000   20,000   20,000   20,000  
Proceeds from issuance of long-term debt                 16,000   16,000   16,000 100,000 16,000 10,000
Payments on long-term debt         (197)       (37) (396) (178) (568) (367) (30,727) (570) (6,034)
Payments of debt issuance costs         (7)       (405)   (405)   (420) (4,423) (732) (3,139)
Proceeds from issuance of common stock, net of issuance costs $ 68,453       68,449         68,453   68,453   68,453   1,001
Payments on treasury stock repurchased                               (561)
Proceeds from exercise of stock options         1,622       12 2,464 300 2,535 2,224 2,406 5,271 445
Proceeds from employee stock purchase plan                   560   560   944 518  
Payments on earnout liability         (500)         (4,250)   (5,500) (500) (8,000) (1,000)  
Net cash provided by financing activities         69,367       35,570 66,831 35,717 65,480 36,937 128,653 39,487 131,096
Effect of exchange rate changes on cash and cash equivalents         (340)       (136) 114 (256) 549 (495) (605) (497) (438)
Net increase (decrease) in cash and cash equivalents         47,415       (15,705) 18,279 (36,350) (3,519) (53,027) 37,171 (70,884) 91,851
Cash and cash equivalents at beginning of period   34,949 56,747 85,883 38,468 56,325 73,002 93,647 109,352 38,468 109,352 38,468 109,352 38,468 109,352 17,501
Cash and cash equivalents at end of period   75,639 34,949 56,747 85,883 38,468 56,325 73,002 93,647 56,747 73,002 34,949 56,325 75,639 38,468 109,352
Supplemental disclosures of cash flow information:                                
Restricted cash   1,000 1,000 2,250           2,250   1,000   1,000    
Cash paid for income taxes                   456 386 610 788 908 1,103 678
Cash paid for interest         601       273 2,068 1,520 3,342 2,111 4,271 3,073 1,086
Purchase of property and equipment included in accounts payable         4,026       1,804 5,617 3,088 4,842 2,363 3,402 3,402 881
As Previously Reported                                
Cash flows from operating activities                                
Net loss   (19,559) (8,332) (10,898) (9,052) (38,763) (9,724) (9,603) (9,236) (19,950) (18,839) (28,282) (28,563) (47,841) (67,326)  
Adjustments to reconcile net loss to net cash provided by operating activities:                                
Depreciation and amortization         3,117       3,030 6,414 6,566 10,602 9,624 15,542 13,728  
Allowance for doubtful accounts                 600 147   147   614 155  
Provision for (reversal of) excess and obsolete inventories         293       (643) (205) (446) 2,053 (91) (352) 485  
Stock-based compensation         3,182       2,122 6,782 4,465 10,294 7,052 12,364 10,365  
Change in fair value of financial instruments         80                 (791) 1,280  
Other         100       387 714 (1,514) (1,428) (1,295) 984 704  
Changes in other assets and liabilities, net of acquisitions:                                
Accounts receivable         (441)       (2,240) (3,138) (6,825) (3,706) (10,227) (161) (12,013)  
Inventories         (8,435)       (2,329) (23,895) (11,518) (35,558) (15,316) (36,595) (21,512)  
Other current assets                 (3)              
Accounts payable         5,592       (1,178) 14,745 1,537 12,468 951 6,742 1,895  
Accrued expenses and other current liabilities                 (682)              
Accrued expenses         (877)         1,845 1,992 3,718 176 6,428 2,317  
Accrued legal settlement         (9,000)         (22,000)   (22,000)   (22,000) 22,000  
Income tax receivable/payable         132       669 (359) 454 (533) 297 (50) 391  
Other assets and liabilities         (367)         (779) 289 (2,704) 1,442 (655) (1,650)  
Net cash used in operating activities         (14,060)       (9,503) (33,403) (23,839) (47,517) (35,950) (63,890) (49,181)  
Cash flows from investing activities                                
Purchase of office building                         (18,300)   (18,300)  
Purchases of property and equipment         (7,521)       (23,036) (15,354) (29,204) (21,893) (15,637) (26,716) (22,813)  
Proceeds from sale of property and equipment         223       305 635 519 795 642 1,043 897  
Purchases of intangible assets         (254)       (704) (544) (783) (933) (1,720) (1,314) (1,973)  
Acquisition, net of cash received                 (18,201)   (18,504)   (18,504)   (18,504)  
Net cash used in investing activities         (7,552)       (41,636) (15,263) (47,972) (22,031) (53,519) (26,987) (60,693)  
Cash flows from financing activities                                
Proceeds from draw on term loan                 20,000   20,000   20,000   20,000  
Proceeds from issuance of long-term debt                 16,000   16,000   16,000 100,000 16,000  
Payments on long-term debt         (197)       (37) (396) (178) (568) (367) (30,727) (570)  
Payments of debt issuance costs         (7)       (405)   (405)   (420) (4,423) (732)  
Proceeds from issuance of common stock, net of issuance costs         68,449         68,453   68,453   68,453    
Proceeds from exercise of stock options         1,622       12 2,464 300 2,535 2,224 2,406 5,271  
Proceeds from employee stock purchase plan                   560   560   944 518  
Payments on earnout liability         (500)         (4,250)   (5,500) (500) (8,000) (1,000)  
Net cash provided by financing activities         69,367       35,570 66,831 35,717 65,480 36,937 128,653 39,487  
Effect of exchange rate changes on cash and cash equivalents         (340)       (136) 114 (256) 549 (495) (605) (497)  
Net increase (decrease) in cash and cash equivalents         47,415       (15,705) 18,279 (36,350) (3,519) (53,027) 37,171 (70,884)  
Cash and cash equivalents at beginning of period   34,949 56,747 85,883 38,468 56,325 73,002 93,647 109,352 38,468 109,352 38,468 109,352 38,468 109,352  
Cash and cash equivalents at end of period   75,639 34,949 56,747 85,883 $ 38,468 56,325 73,002 93,647 56,747 73,002 34,949 56,325 75,639 38,468 $ 109,352
Supplemental disclosures of cash flow information:                                
Restricted cash   $ 1,000 1,000 2,250           2,250   1,000   1,000    
Cash paid for income taxes                   456 386 610 788 908 1,103  
Cash paid for interest         601       273 2,068 1,520 3,342 2,111 4,271 3,073  
Purchase of property and equipment included in accounts payable         4,026       1,804 5,617 3,088 4,842 2,363 3,402 3,402  
Adjustments                                
Cash flows from operating activities                                
Net loss     $ (2,819) $ (2,350) (1,760)   $ 1,177 $ 821 (605) (4,110) 216 (6,929) 1,393 (9,693) 1,677  
Adjustments to reconcile net loss to net cash provided by operating activities:                                
Provision for (reversal of) excess and obsolete inventories                   1,128   1,151   4,389    
Change in fair value of financial instruments         437       605 46 (414) 1,337 (1,303) 1,337 (1,337)  
Other         0       $ 0 0 0 0 0      
Changes in other assets and liabilities, net of acquisitions:                                
Inventories         $ 1,323         2,936 $ 198 4,441 $ (90) $ 3,967 $ (340)  
Effect of Reclassification                                
Adjustments to reconcile net loss to net cash provided by operating activities:                                
Change in fair value of financial instruments                   320   (1,394)        
Other                   $ (320)   $ 1,394