XML 15 R4.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Comprehensive Income (Loss) (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Income Statement [Abstract]    
Revenue $ 40,541 $ 30,534
Cost of revenue [1],[2],[3] 28,544 17,123
Gross profit 11,997 13,411
Operating expenses    
Selling, general, and administrative [4] 14,763 7,670
Depreciation and amortization 4,517 2,672
Total operating expenses 19,280 10,342
Operating (loss) income (7,283) 3,069
Interest expense and other (income) expense    
Interest expense 1,473 2,114
Other expense 116 1,540
Other income (27,165) (94)
Total interest expense and other (income) expense, net (25,576) 3,560
Net income (loss) before income tax 18,293 (491)
Income tax expense 454 9
Net income (loss) 17,839 (500)
Net loss attributable to Fathom OpCo non-controlling interest (Note 14) (5,259)  
Net income attributable to controlling interest 23,098 (500)
Comprehensive income (loss):    
Loss from foreign currency translation adjustments (107) (107)
Comprehensive income (loss), net of tax $ 22,991 $ (607)
Net income (loss) per unit attributable to Class A and Class B common unit holders    
Basic and Diluted [5]   $ (0.36)
Weighted average Class A and Class B units outstanding    
Basic and Diluted   7,723,592
Net income per share attributable to shares of Class A common stock    
Basic $ 0.45  
Diluted $ 0.13  
Weighted average Class A common shares outstanding    
Basic 50,785,656  
Diluted 135,839,973  
[1] Inclusive of $1,695 and $854 of depreciation and amortization for the three months ended March 31, 2022 and March 31, 2021, respectively;
[2] Inclusive of $3,241 and $277 of inventory step-up amortization for the three months ended March 31, 2022 and March 31, 2021, respectively;
[3] Inclusive of $1,108 and $580 of cost of revenue related to inventory purchases from a related party for the three months ended March 31, 2022 and March 31, 2021, respectively;
[4] Inclusive of $71 and $353 of management fees incurred to a related party for the three months ended March 31, 2022 and March 31, 2021, respectively;
[5] Basic and diluted net loss per unit amounts are the same for both Class A common units and Class B common units. See Note 13.