General form of registration statement for all companies including face-amount certificate companies

Quarterly Unaudited Financial Statements - Consolidated Statements of Cash Flows (unaudited) (Details)

v3.23.1
Quarterly Unaudited Financial Statements - Consolidated Statements of Cash Flows (unaudited) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2022
Jun. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2022
Dec. 31, 2021
Cash flows provided by (used in) operating activities                          
Net loss $ (18,490) $ (14,277) $ (10,790) $ (11,572) $ (4,373) $ (6,202) $ (1,999) $ (22,362) $ (8,201) $ (36,639) $ (12,574) $ (106,200) $ (24,776)
Adjustments to reconcile net loss to net cash provided (used in) by operating activities                          
Depreciation and amortization 14,125     13,175     13,093 26,928 25,465 40,616 37,884 54,499 50,331
Amortization of deferred financing costs 625     587     524 1,188 1,047 1,806 1,569 2,427 2,097
Non-cash reduction to the operating lease right-of-use assets       587       1,129   1,678      
Amortization of discount on Backstop Notes                       0 424
Deferred income taxes (1,994)     (3,296)     (1,387) (6,421) (3,377) (8,583) (7,441) (16,189) (9,691)
Non-cash foreign currency loss (395)     (3)     (70) 489 77 1,566 (163) 14 344
Stock-based compensation 2,570     2,050     315 4,551 630 7,570 4,564 10,296 4,564
Provision for doubtful accounts (129)     55     (18) 183 11 424 117 415 322
Change in fair value of warrant liability (3) (120) (106) (27) (2,898) 41 (2,424) (133) (2,383) (253) (5,281) (254) (5,267)
Change in operating assets and liabilities, net of operating assets and liabilities acquired:                          
Accounts receivable (3,227)     (2,635)     (1,910) 2,454 (7,158) 10,991 (12,956) 8,962 (12,102)
Inventories 1,302     4,994     (878) 6,661 (4,089) 8,192 (6,461) 6,542 (9,875)
Prepaid expenses and other current assets 926     1,591     (4,101) (664) (9,125) (1,633) (5,105) (1,992) (1,244)
Accounts payable and accrued liabilities 5,589     (8,511)     (13,562) (2,518) (6,272) (3,334) (2,364) (2,116) (8,419)
Deferred revenue (108)     132     (81) 188 (671) 252 (911) 980 (805)
Income taxes payable 1,079     (213)     178 (442) (299) (1,078) (317) 148 (661)
Operating lease liabilities (496)     (894)       (540)   (1,048)   (1,468)  
Cash provided by (used in) operating activities 1,912     (3,980)     (12,320) 10,691 (14,345) 20,527 (9,439) 16,356 (14,758)
Net cash used in investing activities (4,839)     (48,503)     (3,091) (53,201) (5,973) (57,974) (9,782) (62,547) (13,419)
Cash used in financing activities (1,324)     (1,550)     18,291 (2,454) 18,375 (3,599) 81,772 (4,694) 104,053
Effect of exchange rate change on cash 202     (26)     (67) (575) (82) (2,014) (188) (451) (226)
Change in Cash and Restricted cash (4,049)     (54,059)     2,813 (45,539) (2,025) (43,060) 62,363 (51,336) 75,650
Cash and Restricted Cash, beginning of period 35,007 40,804 32,284 86,343 8,668 13,506 10,693 86,343 10,693 86,343 10,693 86,343 10,693
Cash and Restricted Cash, end of period $ 30,961 43,283 40,804 32,284 73,056 8,668 13,506 40,804 8,668 43,283 73,056 35,007 86,343
As previously reported                          
Cash flows provided by (used in) operating activities                          
Net loss   (13,025) (11,141) (10,907) (4,508) (6,885) (1,081) (22,048) (7,966) (35,073) (12,474)   (24,453)
Adjustments to reconcile net loss to net cash provided (used in) by operating activities                          
Depreciation and amortization       13,196     13,114 26,970 25,507 40,679 37,947   50,414
Amortization of deferred financing costs       587     524 1,188 1,047 1,806 1,569   2,097
Non-cash reduction to the operating lease right-of-use assets       587       1,129   1,678      
Amortization of discount on Backstop Notes                         424
Deferred income taxes       (3,851)     (1,366) (7,666) (4,308) (10,875) (8,197)   (9,871)
Non-cash foreign currency loss       (3)     (70) 489 77 1,566 (163)   344
Stock-based compensation       2,050     315 4,551 630 7,570 4,564   4,564
Provision for doubtful accounts       55     (18) 183 11 424 117   322
Change in fair value of warrant liability   (120) (106) (27) (2,898) 41 (2,424) (133) (2,383) (253) (5,281)   (5,267)
Change in operating assets and liabilities, net of operating assets and liabilities acquired:                          
Accounts receivable       (2,580)     (1,855) 2,421 (7,049) 11,155 (12,792)   (11,884)
Inventories       4,714     (878) 6,661 (4,089) 8,192 (6,461)   (9,875)
Prepaid expenses and other current assets       806     (5,375) (769) (9,016) (1,934) (5,054)   (1,700)
Accounts payable and accrued liabilities       (8,428)     (13,311) (2,674) (6,103) (3,756) (2,366)   (8,371)
Deferred revenue       132     (81) 872 (671) 252 (911)   (805)
Income taxes payable       199     186 269 (32) 144 63   (697)
Operating lease liabilities       (510)       (752)   (1,048)      
Cash provided by (used in) operating activities       (3,980)     (12,320) 10,691 (14,345) 20,527 (9,439)   (14,758)
Net cash used in investing activities       (48,503)     (3,091) (53,201) (5,973) (57,974) (9,782)   (13,419)
Cash used in financing activities       (1,550)     18,291 (2,454) 18,375 (3,599) 81,772   104,053
Effect of exchange rate change on cash       (26)     (67) (575) (82) (2,014) (188)   (226)
Change in Cash and Restricted cash       (54,059)     2,813 (45,539) (2,025) (43,060) 62,363   75,650
Cash and Restricted Cash, beginning of period   40,804 32,284 86,343 8,668 13,506 10,693 86,343 10,693 86,343 10,693 $ 86,343 10,693
Cash and Restricted Cash, end of period   43,283 40,804 32,284 73,056 8,668 13,506 40,804 8,668 43,283 73,056   86,343
Adjustments                          
Cash flows provided by (used in) operating activities                          
Net loss   (1,252) 351 (665) 135 683 (918)           (323)
Adjustments | Income tax adjustments                          
Cash flows provided by (used in) operating activities                          
Net loss   (808) (350) (371) (299) (165) (238) (721) (403) (1,529) (702)   (732)
Adjustments to reconcile net loss to net cash provided (used in) by operating activities                          
Deferred income taxes       196     238 398 237 1,028 293   323
Change in operating assets and liabilities, net of operating assets and liabilities acquired:                          
Accounts payable and accrued liabilities       175       323 166 501 409   409
Adjustments | Indirect tax adjustments                          
Cash flows provided by (used in) operating activities                          
Net loss   (79) (79) (79) (114) (114) (114) (158) (228) (237) (342)   (457)
Change in operating assets and liabilities, net of operating assets and liabilities acquired:                          
Accounts payable and accrued liabilities       79     114 158 228 237 342   457
Adjustments | Other Adjustments                          
Cash flows provided by (used in) operating activities                          
Net loss   $ (365) $ 780 (215) $ 548 $ 962 (566) 565 396 200 944   866
Adjustments to reconcile net loss to net cash provided (used in) by operating activities                          
Depreciation and amortization       (21)     (21) (42) (42) (63) (63)   (83)
Deferred income taxes       359     (259) 847 694 1,264 463   (143)
Change in operating assets and liabilities, net of operating assets and liabilities acquired:                          
Accounts receivable       (55)     (55) 33 (109) (164) (164)   (218)
Inventories       280                  
Prepaid expenses and other current assets       785     1,274 105 (109) 301 (51)   456
Accounts payable and accrued liabilities       (337)     (365) (325) (563) (316) (749)   (914)
Deferred revenue               (684)          
Income taxes payable       (412)     $ (8) (711) $ (267) $ (1,222) $ (380)   $ 36
Operating lease liabilities       $ (384)       $ 212