S-1/A Filing
Filing Information
| Form Type | S-1/A |
| Accession Number | 0001493152-24-004604 |
| Period End Date | 20230930 |
| Filing Date | 20240201 |
| Fiscal Year | N/A |
| Fiscal Period | N/A |
| XBRL Instance | forms-1a_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
124 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$14.59M | USD | Point-in-time |
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$4.35M | USD | Point-in-time |
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$1.60M | USD | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$2.21M | USD | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$2.89M | USD | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$2.02M | USD | Point-in-time |
| Inventories, net |
InventoryNet
|
$4.04M | USD | Point-in-time |
| Inventories, net |
InventoryNet
|
$6.06M | USD | Point-in-time |
| Inventories, net |
InventoryNet
|
$6.69M | USD | Point-in-time |
| Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Prepaid and other current assets |
PrepaidExpenseCurrent
|
$1.03M | USD | Point-in-time |
| Prepaid and other current assets |
PrepaidExpenseCurrent
|
$1.29M | USD | Point-in-time |
| Prepaid and other current assets |
PrepaidExpenseCurrent
|
$832.19K | USD | Point-in-time |
| Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Notes receivable |
NotesReceivableNet
|
$185.00K | USD | Point-in-time |
| Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Notes receivable |
NotesReceivableNet
|
$185.00K | USD | Point-in-time |
| Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Notes receivable |
NotesReceivableNet
|
$185.00K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$10.70M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$14.46M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$23.00M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$597.96K | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$952.13K | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$791.15K | USD | Point-in-time |
| Right of use asset |
OperatingLeaseRightOfUseAsset
|
$3.95M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Right of use asset |
OperatingLeaseRightOfUseAsset
|
$2.02M | USD | Point-in-time |
| Right of use asset |
OperatingLeaseRightOfUseAsset
|
$3.50M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
250.00M | shares | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$11.51M | USD | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$9.24M | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
250.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
250.00M | shares | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$13.57M | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
117.88M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
88.47M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
75.31M | shares | Point-in-time |
| Goodwill |
Goodwill
|
$21.68M | USD | Point-in-time |
| Goodwill |
Goodwill
|
$64.87M | USD | Point-in-time |
| Goodwill |
Goodwill
|
$23.18M | USD | Point-in-time |
| Goodwill |
Goodwill
|
$3.11M | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
117.88M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
88.47M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
75.31M | shares | Point-in-time |
| Other assets |
OtherAssets
|
$291.07K | USD | Point-in-time |
| Other assets |
OtherAssets
|
$282.87K | USD | Point-in-time |
| Other assets |
OtherAssets
|
$336.09K | USD | Point-in-time |
| Total assets |
Assets
|
$54.18M | USD | Point-in-time |
| Total assets |
Assets
|
$46.05M | USD | Point-in-time |
| Total assets |
Assets
|
$104.68M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.85M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$2.53M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$2.13M | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$1.65M | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$1.68M | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$1.90M | USD | Point-in-time |
| Promissory note, net of debt discount |
PromissoryNote
|
$2.62M | USD | Point-in-time |
| Promissory note, net of debt discount |
PromissoryNote
|
- | USD | Point-in-time |
| Promissory note, net of debt discount |
PromissoryNote
|
$287.38K | USD | Point-in-time |
| Contract liabilities |
ContractWithCustomerLiabilityCurrent
|
$329.54K | USD | Point-in-time |
| Contract liabilities |
ContractWithCustomerLiabilityCurrent
|
$496.39K | USD | Point-in-time |
| Contract liabilities |
ContractWithCustomerLiabilityCurrent
|
$971.14K | USD | Point-in-time |
| Current portion of liabilities related to acquisition agreements |
BusinessCombinationContingentConsiderationLiabilityCurrent
|
- | USD | Point-in-time |
| Current portion of liabilities related to acquisition agreements |
BusinessCombinationContingentConsiderationLiabilityCurrent
|
$10.06M | USD | Point-in-time |
| Current portion of lease liabilities |
OperatingLeaseLiabilityCurrent
|
$628.11K | USD | Point-in-time |
| Current portion of lease liabilities |
OperatingLeaseLiabilityCurrent
|
$1.24M | USD | Point-in-time |
| Current portion of lease liabilities |
OperatingLeaseLiabilityCurrent
|
$840.53K | USD | Point-in-time |
| Current portion of COVID loan |
CurrentPortionOfCovidLoan
|
$451.89K | USD | Point-in-time |
| Current portion of COVID loan |
CurrentPortionOfCovidLoan
|
$446.46K | USD | Point-in-time |
| Current portion of COVID loan |
CurrentPortionOfCovidLoan
|
$306.72K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$5.38M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$17.15M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$7.88M | USD | Point-in-time |
| Long term portion of liabilities related to acquisition agreements |
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
$8.88M | USD | Point-in-time |
| Long term portion of liabilities related to acquisition agreements |
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
- | USD | Point-in-time |
| Long term portion of lease liabilities |
OperatingLeaseLiabilityNoncurrent
|
$2.76M | USD | Point-in-time |
| Long term portion of lease liabilities |
OperatingLeaseLiabilityNoncurrent
|
$3.16M | USD | Point-in-time |
| Long term portion of lease liabilities |
OperatingLeaseLiabilityNoncurrent
|
$942.40K | USD | Point-in-time |
| Long term portion of COVID loan |
LongTermDebtNoncurrent
|
$509.18K | USD | Point-in-time |
| Long term portion of COVID loan |
LongTermDebtNoncurrent
|
$808.02K | USD | Point-in-time |
| Long term portion of COVID loan |
LongTermDebtNoncurrent
|
$446.81K | USD | Point-in-time |
| Defined benefit plan obligation |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
$331.73K | USD | Point-in-time |
| Defined benefit plan obligation |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
- | USD | Point-in-time |
| Defined benefit plan obligation |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
$106.16K | USD | Point-in-time |
| Promissory note, net of debt discount |
LongTermPortionOfPromissoryNote
|
$1.86M | USD | Point-in-time |
| Promissory note, net of debt discount |
LongTermPortionOfPromissoryNote
|
$1.47M | USD | Point-in-time |
| Promissory note, net of debt discount |
LongTermPortionOfPromissoryNote
|
- | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$12.61M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$28.11M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$10.96M | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (SEE NOTE 14) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (SEE NOTE 14) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (SEE NOTE 14) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 5,863 shares issued and outstanding as of December 31, 2022, and no shares issued and outstanding as of December 31, 2021, respectively |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 5,863 shares issued and outstanding as of December 31, 2022, and no shares issued and outstanding as of December 31, 2021, respectively |
PreferredStockValue
|
$6.00 | USD | Point-in-time |
| Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 5,863 shares issued and outstanding as of December 31, 2022, and no shares issued and outstanding as of December 31, 2021, respectively |
PreferredStockValue
|
$1.00K | USD | Point-in-time |
| Preferred Stock, Series F Convertible, $0.001 par value, 35,000 shares authorized, 5,863 shares issued and outstanding as of December 31, 2022, and no shares issued and outstanding as of December 31, 2021, respectively |
PreferredStockValue
|
$6.00 | USD | Point-in-time |
| Common Stock, $0.001 par value, 250,000,000 shares authorized, 88,466,613 and 75,314,988 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
CommonStockValue
|
$88.47K | USD | Point-in-time |
| Common Stock, $0.001 par value, 250,000,000 shares authorized, 88,466,613 and 75,314,988 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
CommonStockValue
|
$75.31K | USD | Point-in-time |
| Common Stock, $0.001 par value, 250,000,000 shares authorized, 88,466,613 and 75,314,988 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
CommonStockValue
|
$117.88K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$167.52M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$127.63M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$154.68M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-111.55M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-51.05M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-134.37M | USD | Point-in-time |
| Accumulated other comprehensive income (loss) |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-70.59K | USD | Point-in-time |
| Accumulated other comprehensive income (loss) |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$170.14K | USD | Point-in-time |
| Accumulated other comprehensive income (loss) |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$10.08K | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$88.28M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$26.35M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$43.22M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$76.58M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$83.60M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$33.44M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$41.18M | USD | Point-in-time |
| Total liabilities and stockholders equity |
LiabilitiesAndStockholdersEquity
|
$104.68M | USD | Point-in-time |
| Total liabilities and stockholders equity |
LiabilitiesAndStockholdersEquity
|
$54.18M | USD | Point-in-time |
| Total liabilities and stockholders equity |
LiabilitiesAndStockholdersEquity
|
$46.05M | USD | Point-in-time |
Income Statement
166 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenues |
Revenues
|
$19.09M | USD | Annual |
| Revenues |
Revenues
|
$9.76M | USD | Annual |
| Revenues |
Revenues
|
$10.82M | USD | 3 Qtrs |
| Revenues |
Revenues
|
$14.62M | USD | 3 Qtrs |
| Revenues |
Revenues
|
$5.49M | USD | 1 Quarter |
| Revenues |
Revenues
|
$3.48M | USD | 1 Quarter |
| Cost of sales |
CostOfRevenue
|
$3.41M | USD | 1 Quarter |
| Cost of sales |
CostOfRevenue
|
$8.62M | USD | 3 Qtrs |
| Cost of sales |
CostOfRevenue
|
$5.50M | USD | Annual |
| Cost of sales |
CostOfRevenue
|
$2.27M | USD | 1 Quarter |
| Cost of sales |
CostOfRevenue
|
$10.88M | USD | Annual |
| Cost of sales |
CostOfRevenue
|
$6.59M | USD | 3 Qtrs |
| Gross Profit |
GrossProfit
|
$4.26M | USD | Annual |
| Gross Profit |
GrossProfit
|
$2.08M | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$4.22M | USD | 3 Qtrs |
| Gross Profit |
GrossProfit
|
$8.22M | USD | Annual |
| Gross Profit |
GrossProfit
|
$6.00M | USD | 3 Qtrs |
| Gross Profit |
GrossProfit
|
$1.21M | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$14.09M | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$17.76M | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$3.36M | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$4.18M | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$14.96M | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$10.44M | USD | 3 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$8.11M | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$4.32M | USD | 3 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$1.37M | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$6.19M | USD | 3 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$1.82M | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$4.08M | USD | Annual |
| Sales and marketing |
SellingAndMarketingExpense
|
$4.94M | USD | Annual |
| Sales and marketing |
SellingAndMarketingExpense
|
$978.24K | USD | 1 Quarter |
| Sales and marketing |
SellingAndMarketingExpense
|
$3.15M | USD | Annual |
| Sales and marketing |
SellingAndMarketingExpense
|
$1.24M | USD | 1 Quarter |
| Sales and marketing |
SellingAndMarketingExpense
|
$2.91M | USD | 3 Qtrs |
| Sales and marketing |
SellingAndMarketingExpense
|
$3.74M | USD | 3 Qtrs |
| Goodwill impairment |
AssetImpairmentCharges
|
- | USD | 1 Quarter |
| Goodwill impairment |
AssetImpairmentCharges
|
$1.50M | USD | 1 Quarter |
| Goodwill impairment |
AssetImpairmentCharges
|
$12.36M | USD | Annual |
| Goodwill impairment |
AssetImpairmentCharges
|
$41.69M | USD | Annual |
| Goodwill impairment |
AssetImpairmentCharges
|
- | USD | 3 Qtrs |
| Goodwill impairment |
AssetImpairmentCharges
|
$1.58M | USD | 3 Qtrs |
| Total Operating Expenses |
OperatingExpenses
|
$7.20M | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$7.23M | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$19.25M | USD | 3 Qtrs |
| Total Operating Expenses |
OperatingExpenses
|
$72.49M | USD | Annual |
| Total Operating Expenses |
OperatingExpenses
|
$24.02M | USD | 3 Qtrs |
| Total Operating Expenses |
OperatingExpenses
|
$34.55M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-18.02M | USD | 3 Qtrs |
| Loss from Operations |
OperatingIncomeLoss
|
$-5.99M | USD | 1 Quarter |
| Loss from Operations |
OperatingIncomeLoss
|
$-30.29M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-15.02M | USD | 3 Qtrs |
| Loss from Operations |
OperatingIncomeLoss
|
$-64.28M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-5.15M | USD | 1 Quarter |
| Interest expense |
InterestIncomeExpenseNet
|
$-399.65K | USD | 1 Quarter |
| Interest expense |
InterestIncomeExpenseNet
|
$-29.78K | USD | 3 Qtrs |
| Interest expense |
InterestIncomeExpenseNet
|
$-59.78K | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-7.85K | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-6.73K | USD | 1 Quarter |
| Interest expense |
InterestIncomeExpenseNet
|
$-994.75K | USD | 3 Qtrs |
| Paycheck Protection Program loan forgiveness |
PaycheckProtectionProgramLoanForgiveness
|
- | USD | Annual |
| Paycheck Protection Program loan forgiveness |
PaycheckProtectionProgramLoanForgiveness
|
$108.53K | USD | Annual |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$-1.52M | USD | 3 Qtrs |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$6.46M | USD | Annual |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$-1.52M | USD | 1 Quarter |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | Annual |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$6.49M | USD | 3 Qtrs |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$6.49M | USD | 1 Quarter |
| Loss on disposal of fixed assets |
GainLossOnSaleOfPropertyPlantEquipment
|
$-25.96K | USD | Annual |
| Loss on disposal of fixed assets |
GainLossOnSaleOfPropertyPlantEquipment
|
$-3.71K | USD | Annual |
| Other (expense) income, net |
OtherOperatingIncomeExpenseNet
|
$332.11K | USD | 1 Quarter |
| Other (expense) income, net |
OtherOperatingIncomeExpenseNet
|
$-354.24K | USD | Annual |
| Other (expense) income, net |
OtherOperatingIncomeExpenseNet
|
$-368.53K | USD | 3 Qtrs |
| Other (expense) income, net |
OtherOperatingIncomeExpenseNet
|
$27.37K | USD | 3 Qtrs |
| Other (expense) income, net |
OtherOperatingIncomeExpenseNet
|
$-106.50K | USD | 1 Quarter |
| Other (expense) income, net |
OtherOperatingIncomeExpenseNet
|
$87.12K | USD | Annual |
| Total Other Income |
NonoperatingIncomeExpense
|
$6.81M | USD | 1 Quarter |
| Total Other Income |
NonoperatingIncomeExpense
|
$-2.89M | USD | 3 Qtrs |
| Total Other Income |
NonoperatingIncomeExpense
|
$-2.03M | USD | 1 Quarter |
| Total Other Income |
NonoperatingIncomeExpense
|
$6.02M | USD | Annual |
| Total Other Income |
NonoperatingIncomeExpense
|
$6.48M | USD | 3 Qtrs |
| Total Other Income |
NonoperatingIncomeExpense
|
$184.09K | USD | Annual |
| Loss Before Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-30.11M | USD | Annual |
| Loss Before Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-58.25M | USD | Annual |
| Loss Before Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-8.02M | USD | 1 Quarter |
| Loss Before Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$1.66M | USD | 1 Quarter |
| Loss Before Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-17.91M | USD | 3 Qtrs |
| Loss Before Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-11.53M | USD | 3 Qtrs |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 3 Qtrs |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 3 Qtrs |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Net Loss attributable to common stockholders |
NetIncomeLoss
|
$-8.02M | USD | 1 Quarter |
| Net Loss attributable to common stockholders |
NetIncomeLoss
|
$1.66M | USD | 1 Quarter |
| Net Loss attributable to common stockholders |
NetIncomeLoss
|
$-58.25M | USD | Annual |
| Net Loss attributable to common stockholders |
NetIncomeLoss
|
$-17.91M | USD | 3 Qtrs |
| Net Loss attributable to common stockholders |
NetIncomeLoss
|
$-11.53M | USD | 3 Qtrs |
| Net Loss attributable to common stockholders |
NetIncomeLoss
|
$-30.11M | USD | Annual |
| Net Loss Per Common Share - Basic |
EarningsPerShareBasic
|
$-0.18 | USD | 3 Qtrs |
| Net Loss Per Common Share - Basic |
EarningsPerShareBasic
|
$0.02 | USD | 1 Quarter |
| Net Loss Per Common Share - Basic |
EarningsPerShareBasic
|
$-0.14 | USD | 3 Qtrs |
| Net Loss Per Common Share - Basic |
EarningsPerShareBasic
|
$-0.07 | USD | 1 Quarter |
| Net Loss Per Common Share - Basic |
EarningsPerShareBasic
|
$-0.43 | USD | Annual |
| Net Loss Per Common Share - Basic |
EarningsPerShareBasic
|
$-0.70 | USD | Annual |
| Net Loss Per Common Share - Diluted |
EarningsPerShareDiluted
|
$-0.07 | USD | 1 Quarter |
| Net Loss Per Common Share - Diluted |
EarningsPerShareDiluted
|
$-0.43 | USD | Annual |
| Net Loss Per Common Share - Diluted |
EarningsPerShareDiluted
|
$-0.14 | USD | 3 Qtrs |
| Net Loss Per Common Share - Diluted |
EarningsPerShareDiluted
|
$-0.18 | USD | 3 Qtrs |
| Net Loss Per Common Share - Diluted |
EarningsPerShareDiluted
|
$-0.70 | USD | Annual |
| Net Loss Per Common Share - Diluted |
EarningsPerShareDiluted
|
$0.01 | USD | 1 Quarter |
| Weighted Average Number of Shares Outstanding During the Period - Basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
85.97M | shares | 1 Quarter |
| Weighted Average Number of Shares Outstanding During the Period - Basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
111.08M | shares | 1 Quarter |
| Weighted Average Number of Shares Outstanding During the Period - Basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
98.98M | shares | 3 Qtrs |
| Weighted Average Number of Shares Outstanding During the Period - Basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
70.06M | shares | Annual |
| Weighted Average Number of Shares Outstanding During the Period - Basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
83.37M | shares | Annual |
| Weighted Average Number of Shares Outstanding During the Period - Basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
81.00M | shares | 3 Qtrs |
| Weighted Average Number of Shares Outstanding During the Period - Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
81.00M | shares | 3 Qtrs |
| Weighted Average Number of Shares Outstanding During the Period - Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
83.37M | shares | Annual |
| Weighted Average Number of Shares Outstanding During the Period - Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
111.08M | shares | 1 Quarter |
| Weighted Average Number of Shares Outstanding During the Period - Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
98.98M | shares | 3 Qtrs |
| Weighted Average Number of Shares Outstanding During the Period - Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
70.06M | shares | Annual |
| Weighted Average Number of Shares Outstanding During the Period - Diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
113.62M | shares | 1 Quarter |
| Net Loss attributable to common stockholders |
NetLossAttributableToCommonStockholders
|
$-11.53M | USD | 3 Qtrs |
| Net Loss attributable to common stockholders |
NetLossAttributableToCommonStockholders
|
$-30.11M | USD | Annual |
| Net Loss attributable to common stockholders |
NetLossAttributableToCommonStockholders
|
$-17.91M | USD | 3 Qtrs |
| Net Loss attributable to common stockholders |
NetLossAttributableToCommonStockholders
|
$1.66M | USD | 1 Quarter |
| Net Loss attributable to common stockholders |
NetLossAttributableToCommonStockholders
|
$-58.25M | USD | Annual |
| Net Loss attributable to common stockholders |
NetLossAttributableToCommonStockholders
|
$-8.02M | USD | 1 Quarter |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts1
|
$67.90K | USD | Annual |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts1
|
$-135.44K | USD | Annual |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts1
|
$742.00 | USD | 1 Quarter |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts1
|
$-97.85K | USD | 1 Quarter |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts1
|
$-100.49K | USD | 3 Qtrs |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts1
|
$-43.30K | USD | 3 Qtrs |
| Foreign currency cumulative translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
$-116.76K | USD | 3 Qtrs |
| Foreign currency cumulative translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
$372.37K | USD | 1 Quarter |
| Foreign currency cumulative translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
$220.06K | USD | 3 Qtrs |
| Foreign currency cumulative translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
$7.03K | USD | 1 Quarter |
| Foreign currency cumulative translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
$54.76K | USD | Annual |
| Foreign currency cumulative translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
|
$2.69K | USD | Annual |
| Total comprehensive loss, net of tax |
ComprehensiveIncomeNetOfTax
|
$1.39M | USD | 1 Quarter |
| Total comprehensive loss, net of tax |
ComprehensiveIncomeNetOfTax
|
$-11.65M | USD | 3 Qtrs |
| Total comprehensive loss, net of tax |
ComprehensiveIncomeNetOfTax
|
$-8.03M | USD | 1 Quarter |
| Total comprehensive loss, net of tax |
ComprehensiveIncomeNetOfTax
|
$-58.17M | USD | Annual |
| Total comprehensive loss, net of tax |
ComprehensiveIncomeNetOfTax
|
$-30.18M | USD | Annual |
| Total comprehensive loss, net of tax |
ComprehensiveIncomeNetOfTax
|
$-17.75M | USD | 3 Qtrs |
| Accrued dividends on Series F Preferred Stock |
AccruedDividendsOnSeriesFPreferredStock
|
$-170.28K | USD | 3 Qtrs |
| Accrued dividends on Series F Preferred Stock |
AccruedDividendsOnSeriesFPreferredStock
|
- | USD | Annual |
| Accrued dividends on Series F Preferred Stock |
AccruedDividendsOnSeriesFPreferredStock
|
$-172.60K | USD | Annual |
| Accrued dividends on Series F Preferred Stock |
AccruedDividendsOnSeriesFPreferredStock
|
$-49.12K | USD | 1 Quarter |
| Accrued dividends on Series F Preferred Stock |
AccruedDividendsOnSeriesFPreferredStock
|
$-94.69K | USD | 1 Quarter |
| Accrued dividends on Series F Preferred Stock |
AccruedDividendsOnSeriesFPreferredStock
|
$-94.69K | USD | 3 Qtrs |
| Deemed dividends on Series F Preferred Stock |
DeemedDividendsOnSeriesFPreferredStock
|
- | USD | 1 Quarter |
| Deemed dividends on Series F Preferred Stock |
DeemedDividendsOnSeriesFPreferredStock
|
- | USD | 1 Quarter |
| Deemed dividends on Series F Preferred Stock |
DeemedDividendsOnSeriesFPreferredStock
|
- | USD | Annual |
| Deemed dividends on Series F Preferred Stock |
DeemedDividendsOnSeriesFPreferredStock
|
$-2.25M | USD | Annual |
| Deemed dividends on Series F Preferred Stock |
DeemedDividendsOnSeriesFPreferredStock
|
- | USD | 3 Qtrs |
| Deemed dividends on Series F Preferred Stock |
DeemedDividendsOnSeriesFPreferredStock
|
$-4.91M | USD | 3 Qtrs |
| Total comprehensive loss available to common stockholders |
TotalComprehensiveLossAvailableToCommonStockholders
|
$-11.75M | USD | 3 Qtrs |
| Total comprehensive loss available to common stockholders |
TotalComprehensiveLossAvailableToCommonStockholders
|
$1.30M | USD | 1 Quarter |
| Total comprehensive loss available to common stockholders |
TotalComprehensiveLossAvailableToCommonStockholders
|
$-22.83M | USD | 3 Qtrs |
| Total comprehensive loss available to common stockholders |
TotalComprehensiveLossAvailableToCommonStockholders
|
$-8.08M | USD | 1 Quarter |
| Total comprehensive loss available to common stockholders |
TotalComprehensiveLossAvailableToCommonStockholders
|
$-30.18M | USD | Annual |
| Total comprehensive loss available to common stockholders |
TotalComprehensiveLossAvailableToCommonStockholders
|
$-60.59M | USD | Annual |
Cash Flow Statement
183 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-8.02M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$1.66M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-58.25M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-17.91M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-11.53M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-30.11M | USD | Annual |
| Stock-based compensation |
ShareBasedCompensation
|
$4.51M | USD | Annual |
| Stock-based compensation |
ShareBasedCompensation
|
$3.06M | USD | 3 Qtrs |
| Stock-based compensation |
ShareBasedCompensation
|
$3.42M | USD | Annual |
| Stock-based compensation |
ShareBasedCompensation
|
$1.13M | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$3.94M | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$2.89M | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$3.03M | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$1.50M | USD | Annual |
| Common stock issued in exchange for professional services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
- | USD | Annual |
| Common stock issued in exchange for professional services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$2.91M | USD | Annual |
| Paycheck Protection Program loan forgiveness |
PaycheckProtectionProgramLoanForgiveness
|
- | USD | Annual |
| Paycheck Protection Program loan forgiveness |
PaycheckProtectionProgramLoanForgiveness
|
$108.53K | USD | Annual |
| Provision for inventory obsolescence |
ProvisionForInventoryObsolescence
|
- | USD | Annual |
| Provision for inventory obsolescence |
ProvisionForInventoryObsolescence
|
$-305.40K | USD | Annual |
| Loss on disposal of fixed assets |
GainLossOnSaleOfPropertyPlantEquipment
|
$-25.96K | USD | Annual |
| Loss on disposal of fixed assets |
GainLossOnSaleOfPropertyPlantEquipment
|
$-3.71K | USD | Annual |
| Defined benefit plan obligation |
DefinedBenefitPlanOtherChanges
|
$215.80K | USD | Annual |
| Defined benefit plan obligation |
DefinedBenefitPlanOtherChanges
|
$148.85K | USD | 3 Qtrs |
| Defined benefit plan obligation |
DefinedBenefitPlanOtherChanges
|
$188.65K | USD | 3 Qtrs |
| Defined benefit plan obligation |
DefinedBenefitPlanOtherChanges
|
$17.69K | USD | Annual |
| Amortization on debt discount |
AmortizationOfDebtDiscountPremium
|
$46.27K | USD | Annual |
| Amortization on debt discount |
AmortizationOfDebtDiscountPremium
|
- | USD | Annual |
| Amortization on debt discount |
AmortizationOfDebtDiscountPremium
|
$612.71K | USD | 3 Qtrs |
| Amortization on debt discount |
AmortizationOfDebtDiscountPremium
|
- | USD | 3 Qtrs |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$-1.52M | USD | 3 Qtrs |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$6.46M | USD | Annual |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$-1.52M | USD | 1 Quarter |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | Annual |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$6.49M | USD | 3 Qtrs |
| Gain on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$6.49M | USD | 1 Quarter |
| Goodwill impairment |
GoodwillImpairmentLoss
|
$41.69M | USD | Annual |
| Goodwill impairment |
GoodwillImpairmentLoss
|
$1.50M | USD | 3 Qtrs |
| Goodwill impairment |
GoodwillImpairmentLoss
|
- | USD | 3 Qtrs |
| Goodwill impairment |
GoodwillImpairmentLoss
|
$12.36M | USD | Annual |
| Lease impairment |
OperatingLeaseImpairmentLoss
|
$79.29K | USD | 3 Qtrs |
| Lease impairment |
OperatingLeaseImpairmentLoss
|
- | USD | 3 Qtrs |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$-637.16K | USD | Annual |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$396.62K | USD | 3 Qtrs |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$-223.21K | USD | 3 Qtrs |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$-514.26K | USD | Annual |
| Inventories, net |
IncreaseDecreaseInInventories
|
$1.98M | USD | Annual |
| Inventories, net |
IncreaseDecreaseInInventories
|
$2.61M | USD | Annual |
| Inventories, net |
IncreaseDecreaseInInventories
|
$2.22M | USD | 3 Qtrs |
| Inventories, net |
IncreaseDecreaseInInventories
|
$-660.21K | USD | 3 Qtrs |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-230.69K | USD | Annual |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-237.81K | USD | 3 Qtrs |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-22.58K | USD | 3 Qtrs |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$218.49K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$264.12K | USD | 3 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$552.74K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-681.56K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-281.94K | USD | 3 Qtrs |
| Accrued expenses and other liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$-193.82K | USD | 3 Qtrs |
| Accrued expenses and other liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$-2.89M | USD | Annual |
| Accrued expenses and other liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$-716.96K | USD | Annual |
| Accrued expenses and other liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$-28.13K | USD | 3 Qtrs |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$-169.35K | USD | 3 Qtrs |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$-472.60K | USD | Annual |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$393.52K | USD | Annual |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$-307.61K | USD | 3 Qtrs |
| COVID loan |
IncreaseDecreaseInCovidLoan
|
$-179.91K | USD | Annual |
| COVID loan |
IncreaseDecreaseInCovidLoan
|
$-345.48K | USD | Annual |
| Other |
IncreaseDecreaseInOtherOperatingLiabilities
|
$212.61K | USD | 3 Qtrs |
| Other |
IncreaseDecreaseInOtherOperatingLiabilities
|
$-340.89K | USD | Annual |
| Other |
IncreaseDecreaseInOtherOperatingLiabilities
|
$433.36K | USD | 3 Qtrs |
| Other |
IncreaseDecreaseInOtherOperatingLiabilities
|
- | USD | Annual |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-20.11M | USD | Annual |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-15.17M | USD | 3 Qtrs |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-8.83M | USD | 3 Qtrs |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-12.46M | USD | Annual |
| Payment on notes receivable |
PaymentsForProceedsFromLoansReceivable
|
- | USD | Annual |
| Payment on notes receivable |
PaymentsForProceedsFromLoansReceivable
|
$-315.00K | USD | Annual |
| Acquisition of MicaSense, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
$3.65M | USD | Annual |
| Acquisition of MicaSense, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
$14.57M | USD | Annual |
| Acquisition of Measure, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquiredOne
|
- | USD | Annual |
| Acquisition of Measure, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquiredOne
|
$14.92M | USD | Annual |
| Acquisition of senseFly, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquiredTwo
|
$2.96M | USD | Annual |
| Acquisition of senseFly, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquiredTwo
|
$11.43M | USD | Annual |
| Purchases of fixed assets |
PaymentsToAcquirePropertyPlantAndEquipment
|
$525.31K | USD | Annual |
| Purchases of fixed assets |
PaymentsToAcquirePropertyPlantAndEquipment
|
$313.77K | USD | Annual |
| Purchases of fixed assets |
PaymentsToAcquirePropertyPlantAndEquipment
|
$95.00K | USD | 3 Qtrs |
| Purchases of fixed assets |
PaymentsToAcquirePropertyPlantAndEquipment
|
$250.38K | USD | 3 Qtrs |
| Payment of acquisition-related liabilities |
PaymentOfAcquisitionrelatedLiabilities
|
- | USD | 3 Qtrs |
| Payment of acquisition-related liabilities |
PaymentOfAcquisitionrelatedLiabilities
|
$6.61M | USD | 3 Qtrs |
| Platform development costs |
CapitalizationOfPlatformDevelopmentCosts
|
$817.03K | USD | Annual |
| Platform development costs |
CapitalizationOfPlatformDevelopmentCosts
|
$1.10M | USD | Annual |
| Platform development costs |
CapitalizationOfPlatformDevelopmentCosts
|
$635.57K | USD | 3 Qtrs |
| Platform development costs |
CapitalizationOfPlatformDevelopmentCosts
|
$297.60K | USD | 3 Qtrs |
| Internal use software costs |
PaymentsForSoftware
|
$565.89K | USD | 3 Qtrs |
| Internal use software costs |
PaymentsForSoftware
|
$618.06K | USD | Annual |
| Internal use software costs |
PaymentsForSoftware
|
$171.52K | USD | 3 Qtrs |
| Internal use software costs |
PaymentsForSoftware
|
$278.26K | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-564.12K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-8.36M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-42.50M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-8.06M | USD | 3 Qtrs |
| Sales of Common Stock, net of issuance costs |
ProceedsFromIssuanceOfCommonStock
|
$37.18M | USD | Annual |
| Sales of Common Stock, net of issuance costs |
ProceedsFromIssuanceOfCommonStock
|
$4.58M | USD | 3 Qtrs |
| Sales of Common Stock, net of issuance costs |
ProceedsFromIssuanceOfCommonStock
|
$3.82M | USD | 3 Qtrs |
| Sales of Common Stock, net of issuance costs |
ProceedsFromIssuanceOfCommonStock
|
$4.58M | USD | Annual |
| Sale of Common Stock from exercise of warrants |
ProceedsFromWarrantExercises
|
$8.31M | USD | Annual |
| Sale of Common Stock from exercise of warrants |
ProceedsFromWarrantExercises
|
- | USD | Annual |
| Sale of Preferred Stock, Series F Convertible, net of issuance costs |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
$3.00M | USD | 3 Qtrs |
| Sale of Preferred Stock, Series F Convertible, net of issuance costs |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
$9.92M | USD | Annual |
| Sale of Preferred Stock, Series F Convertible, net of issuance costs |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
- | USD | Annual |
| Sale of Preferred Stock, Series F Convertible, net of issuance costs |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
$9.92M | USD | 3 Qtrs |
| Promissory note |
ProceedsFromNotesPayable
|
- | USD | Annual |
| Promissory note |
ProceedsFromNotesPayable
|
$3.29M | USD | Annual |
| Promissory note |
ProceedsFromNotesPayable
|
$3.29M | USD | Point-in-time |
| Exercise of stock options |
ProceedsFromStockOptionsExercised
|
- | USD | 3 Qtrs |
| Exercise of stock options |
ProceedsFromStockOptionsExercised
|
$74.35K | USD | Annual |
| Exercise of stock options |
ProceedsFromStockOptionsExercised
|
$74.35K | USD | 3 Qtrs |
| Exercise of stock options |
ProceedsFromStockOptionsExercised
|
$122.97K | USD | Annual |
| Repayments on COVID loans |
RepaymentsOnCovidLoans
|
$173.31K | USD | 3 Qtrs |
| Repayments on COVID loans |
RepaymentsOnCovidLoans
|
$87.05K | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$45.61M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$14.40M | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$6.73M | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$17.86M | USD | Annual |
| Effects of foreign exchange rates on cash flows |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$-86.26K | USD | 3 Qtrs |
| Effects of foreign exchange rates on cash flows |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
- | USD | Annual |
| Effects of foreign exchange rates on cash flows |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$-460.98K | USD | 3 Qtrs |
| Effects of foreign exchange rates on cash flows |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$364.01K | USD | Annual |
| Net decrease in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-9.29M | USD | 3 Qtrs |
| Net decrease in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-10.24M | USD | Annual |
| Net decrease in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-2.75M | USD | 3 Qtrs |
| Net decrease in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-9.35M | USD | Annual |
| Cash at beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$5.30M | USD | Point-in-time |
| Cash at beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$14.59M | USD | Point-in-time |
| Cash at beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$23.94M | USD | Point-in-time |
| Cash at beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$4.35M | USD | Point-in-time |
| Cash at beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$1.60M | USD | Point-in-time |
| Cash at end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$5.30M | USD | Point-in-time |
| Cash at end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$14.59M | USD | Point-in-time |
| Cash at end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$23.94M | USD | Point-in-time |
| Cash at end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$4.35M | USD | Point-in-time |
| Cash at end of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$1.60M | USD | Point-in-time |
| Interest cash paid |
InterestPaidNet
|
$7.59K | USD | Annual |
| Interest cash paid |
InterestPaidNet
|
- | USD | 3 Qtrs |
| Interest cash paid |
InterestPaidNet
|
- | USD | Annual |
| Interest cash paid |
InterestPaidNet
|
- | USD | 3 Qtrs |
| Income taxes paid |
IncomeTaxesPaid
|
- | USD | Annual |
| Income taxes paid |
IncomeTaxesPaid
|
- | USD | 3 Qtrs |
| Income taxes paid |
IncomeTaxesPaid
|
- | USD | 3 Qtrs |
| Income taxes paid |
IncomeTaxesPaid
|
- | USD | Annual |
| Conversion of Preferred Stock, Series F Convertible to Common Stock |
ConversionOfPreferredStockSeriesFToCommonStock
|
- | USD | Annual |
| Conversion of Preferred Stock, Series F Convertible to Common Stock |
ConversionOfPreferredStockSeriesFToCommonStock
|
$7.30K | USD | 3 Qtrs |
| Conversion of Preferred Stock, Series F Convertible to Common Stock |
ConversionOfPreferredStockSeriesFToCommonStock
|
$6.80K | USD | Annual |
| Conversion of Preferred Stock, Series F Convertible to Common Stock |
ConversionOfPreferredStockSeriesFToCommonStock
|
$5.95K | USD | 3 Qtrs |
| Issuance of restricted Common Stock |
StockIssued1
|
$388.00 | USD | 3 Qtrs |
| Issuance of restricted Common Stock |
StockIssued1
|
- | USD | Annual |
| Issuance of restricted Common Stock |
StockIssued1
|
$316.00 | USD | 3 Qtrs |
| Issuance of restricted Common Stock |
StockIssued1
|
$483.00 | USD | Annual |
| Dividends on Series F Preferred Stock |
DividendsOnPreferredStockSeriesF
|
$172.60K | USD | Annual |
| Dividends on Series F Preferred Stock |
DividendsOnPreferredStockSeriesF
|
- | USD | Annual |
| Dividends on Series F Preferred Stock |
DividendsOnPreferredStockSeriesF
|
$170.28K | USD | 3 Qtrs |
| Dividends on Series F Preferred Stock |
DividendsOnPreferredStockSeriesF
|
$94.69K | USD | 3 Qtrs |
| Deemed dividend on Series F Preferred stock |
DeemedDividendOnSeriesFPreferredStockAndWarrant
|
- | USD | Annual |
| Deemed dividend on Series F Preferred stock |
DeemedDividendOnSeriesFPreferredStockAndWarrant
|
- | USD | 3 Qtrs |
| Deemed dividend on Series F Preferred stock |
DeemedDividendOnSeriesFPreferredStockAndWarrant
|
$2.25M | USD | Annual |
| Deemed dividend on Series F Preferred stock |
DeemedDividendOnSeriesFPreferredStockAndWarrant
|
$4.91M | USD | 3 Qtrs |
| Stock consideration for the senseFly Acquisition |
StockConsiderationForSenseflyAcquisition
|
- | USD | Annual |
| Stock consideration for the senseFly Acquisition |
StockConsiderationForSenseflyAcquisition
|
$3.00M | USD | Annual |
| Stock consideration for the senseFly Acquisition |
StockConsiderationForSenseflyAcquisition
|
$3.00M | USD | 3 Qtrs |
| Stock consideration for the senseFly Acquisition |
StockConsiderationForSenseflyAcquisition
|
- | USD | 3 Qtrs |
| Settlement of Common Stock from contingent liability related to Measure |
SettlementOfCommonStockFromContingentLiabilityRelatedToMeasure
|
- | USD | Annual |
| Settlement of Common Stock from contingent liability related to Measure |
SettlementOfCommonStockFromContingentLiabilityRelatedToMeasure
|
- | USD | 3 Qtrs |
| Settlement of Common Stock from contingent liability related to Measure |
SettlementOfCommonStockFromContingentLiabilityRelatedToMeasure
|
$2.81M | USD | Annual |
| Settlement of Common Stock from contingent liability related to Measure |
SettlementOfCommonStockFromContingentLiabilityRelatedToMeasure
|
$2.81M | USD | 3 Qtrs |
| Acquisition liability related to the MicaSense Acquisition |
AcquisitionLiabilityRelatedToMicasenseAcquisition
|
$5.00M | USD | Annual |
| Acquisition liability related to the MicaSense Acquisition |
AcquisitionLiabilityRelatedToMicasenseAcquisition
|
- | USD | Annual |
| Stock consideration for the MicaSense Acquisition |
StockConsiderationForMicasenseAcquisition
|
- | USD | Annual |
| Stock consideration for the MicaSense Acquisition |
StockConsiderationForMicasenseAcquisition
|
$3.00M | USD | Annual |
| Acquisition liability related to the Measure Acquisition |
AcquisitionLiabilityRelatedToMeasureAcquisition
|
$5.62M | USD | Annual |
| Acquisition liability related to the Measure Acquisition |
AcquisitionLiabilityRelatedToMeasureAcquisition
|
- | USD | Annual |
| Stock consideration for the Measure Acquisition |
StockConsiderationForMeasureAcquisition
|
$24.38M | USD | Annual |
| Stock consideration for the Measure Acquisition |
StockConsiderationForMeasureAcquisition
|
- | USD | Annual |
Stockholders Equity
81 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$88.28M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$26.35M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$43.22M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$76.58M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$83.60M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$33.44M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$41.18M | USD | Point-in-time |
| Conversion of Preferred Stock, Series F Convertible shares to Common Stock |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
- | USD | 3 Qtrs |
| Conversion of Preferred Stock, Series F Convertible shares to Common Stock |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
- | USD | 1 Quarter |
| Conversion of Preferred Stock, Series F Convertible shares to Common Stock |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
- | USD | 1 Quarter |
| Conversion of Preferred Stock, Series F Convertible shares to Common Stock |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
- | USD | 3 Qtrs |
| Conversion of Preferred Stock, Series F Convertible shares to Common Stock |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
- | USD | Annual |
| Dividends on Series F Preferred Stock |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings
|
$-170.28K | USD | 3 Qtrs |
| Dividends on Series F Preferred Stock |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings
|
$-172.60K | USD | Annual |
| Dividends on Series F Preferred Stock |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings
|
$-94.69K | USD | 3 Qtrs |
| Dividends on Series F Preferred Stock |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings
|
$-49.12K | USD | 1 Quarter |
| Dividends on Series F Preferred Stock |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings
|
$-94.69K | USD | 1 Quarter |
| Conversion of warrants issued with promissory note and incremental value modification |
StockIssuedDuringPeriodValueConversionOfWarrantsIssuedWithPromissoryNoteAndIncrementalValueModification
|
$190.50K | USD | 1 Quarter |
| Conversion of warrants issued with promissory note and incremental value modification |
StockIssuedDuringPeriodValueConversionOfWarrantsIssuedWithPromissoryNoteAndIncrementalValueModification
|
$190.50K | USD | 3 Qtrs |
| Issuance of restricted Common Stock |
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
- | USD | 1 Quarter |
| Issuance of restricted Common Stock |
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
- | USD | 3 Qtrs |
| Issuance of restricted Common Stock |
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
- | USD | 1 Quarter |
| Issuance of restricted Common Stock |
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
- | USD | 3 Qtrs |
| Issuance of restricted Common Stock |
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
- | USD | Annual |
| Stock-based compensation expense |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$1.13M | USD | 3 Qtrs |
| Stock-based compensation expense |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$3.42M | USD | Annual |
| Stock-based compensation expense |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$142.84K | USD | 1 Quarter |
| Stock-based compensation expense |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$3.06M | USD | 3 Qtrs |
| Stock-based compensation expense |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$4.51M | USD | Annual |
| Stock-based compensation expense |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$556.84K | USD | 1 Quarter |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts
|
$135.44K | USD | Annual |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts
|
$-742.00 | USD | 1 Quarter |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts
|
$43.30K | USD | 3 Qtrs |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts
|
$97.85K | USD | 1 Quarter |
| Amortization of unrecognized periodic pension costs |
AmortizationOfUnrecognizedPeriodicPensionCosts
|
$100.49K | USD | 3 Qtrs |
| Foreign currency cumulative translation adjustment |
TemporaryEquityForeignCurrencyTranslationAdjustments
|
$-2.69K | USD | Annual |
| Foreign currency cumulative translation adjustment |
TemporaryEquityForeignCurrencyTranslationAdjustments
|
$116.76K | USD | 3 Qtrs |
| Foreign currency cumulative translation adjustment |
TemporaryEquityForeignCurrencyTranslationAdjustments
|
$-372.37K | USD | 1 Quarter |
| Foreign currency cumulative translation adjustment |
TemporaryEquityForeignCurrencyTranslationAdjustments
|
$-54.76K | USD | Annual |
| Foreign currency cumulative translation adjustment |
TemporaryEquityForeignCurrencyTranslationAdjustments
|
$-7.03K | USD | 1 Quarter |
| Foreign currency cumulative translation adjustment |
TemporaryEquityForeignCurrencyTranslationAdjustments
|
$-220.06K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-8.02M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$1.66M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-58.25M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-17.91M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-11.53M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-30.11M | USD | Annual |
| Sale of Common Stock, net of issuance costs |
StockIssuedDuringPeriodValueNewIssues
|
$4.58M | USD | 3 Qtrs |
| Sale of Common Stock, net of issuance costs |
StockIssuedDuringPeriodValueNewIssues
|
$37.18M | USD | Annual |
| Sale of Common Stock, net of issuance costs |
StockIssuedDuringPeriodValueNewIssues
|
$4.58M | USD | Annual |
| Sale of Common Stock, net of issuance costs |
StockIssuedDuringPeriodValueNewIssues
|
$3.82M | USD | 3 Qtrs |
| Issuance of Preferred Stock, Series F Convertible, net of issuance cost |
StockIssuedDuringPeriodValueOther
|
$3.00M | USD | 3 Qtrs |
| Issuance of Preferred Stock, Series F Convertible, net of issuance cost |
StockIssuedDuringPeriodValueOther
|
$9.92M | USD | Annual |
| Issuance of Preferred Stock, Series F Convertible, net of issuance cost |
StockIssuedDuringPeriodValueOther
|
$9.92M | USD | 3 Qtrs |
| Deemed dividend on Series F Preferred Stock and warrant |
StockIssuedDuringPeriodValueStockDividend
|
- | USD | 3 Qtrs |
| Settlement of heldback shares from contingent liability related to Measure acquisition |
StockIssuedDuringPeriodValueSettlementOfHeldbackSharesFromContingentLiabilityRelatedToMeasureAcquisition
|
$2.81M | USD | Annual |
| Settlement of heldback shares from contingent liability related to Measure acquisition |
StockIssuedDuringPeriodValueSettlementOfHeldbackSharesFromContingentLiabilityRelatedToMeasureAcquisition
|
$2.81M | USD | 1 Quarter |
| Settlement of heldback shares from contingent liability related to Measure acquisition |
StockIssuedDuringPeriodValueSettlementOfHeldbackSharesFromContingentLiabilityRelatedToMeasureAcquisition
|
$2.81M | USD | 3 Qtrs |
| Exercise of stock options |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$74.35K | USD | Annual |
| Exercise of stock options |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$12.85K | USD | 1 Quarter |
| Exercise of stock options |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$74.35K | USD | 3 Qtrs |
| Exercise of stock options |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$122.97K | USD | Annual |
| Exercise of stock options, shares |
StockIssuedDuringPeriodSharesStockOptionsExercised
|
185,000.00 | shares | 3 Qtrs |
| Exercise of stock options, shares |
StockIssuedDuringPeriodSharesStockOptionsExercised
|
513,500.00 | shares | Annual |
| Exercise of stock options, shares |
StockIssuedDuringPeriodSharesStockOptionsExercised
|
185,000.00 | shares | Annual |
| Issuance of Common Stock for acquisition of senseFly |
StockIssuedDuringPeriodValueAcquisitions
|
$3.00M | USD | Annual |
| Issuance of Common Stock for acquisition of senseFly |
StockIssuedDuringPeriodValueAcquisitions
|
$3.00M | USD | 3 Qtrs |
| Sales of Common stock from exercise of warrants |
SalesOfCommonStockFromExerciseOfWarrantsAmount
|
$8.31M | USD | Annual |
| Issuance of Common Stock for acquisition of MicaSense |
IssuanceOfCommonStockForAcquisitionOfMicasenseAmount
|
$3.00M | USD | Annual |
| Issuance of Common Stock for acquisition of Measure |
IssuanceOfCommonStockForAcquisitionOfMeasureAmount
|
$24.38M | USD | Annual |
| Issuance of Common stock in exchange for professional services |
StockIssuedDuringPeriodValueIssuedForServices
|
$2.91M | USD | Annual |
| Defined benefit plan obligation adjustment, net of tax |
DefinedBenefitPlanObligationAdjustmentNetOfTax
|
$-67.90K | USD | Annual |
| Deemed dividend on Series F Preferred Stock |
DeemedDividendOnSeriesFPreferredStock
|
- | USD | Annual |
| Relative fair value of warrants issued with promissory note |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
$1.18M | USD | Annual |
| Balance |
StockholdersEquity
|
$88.28M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$26.35M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$43.22M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$76.58M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$83.60M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$33.44M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$41.18M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.