XML 55 R43.htm IDEA: XBRL DOCUMENT v3.24.0.1
Schedule of Restatement Items on Consolidated Statements of Cashflows (Details)
$ in Thousands, € in Millions
1 Months Ended 3 Months Ended 6 Months Ended
Jan. 31, 2022
USD ($)
Jan. 31, 2022
EUR (€)
Jun. 30, 2023
USD ($)
Mar. 31, 2023
USD ($)
Jun. 30, 2022
USD ($)
Mar. 31, 2022
USD ($)
Jun. 30, 2023
USD ($)
Jun. 30, 2022
USD ($)
Cash flows from operating activities:                
Net income (loss)     $ 5,600 $ (1,400) $ 6,400 $ 1,500 $ 4,200 $ 7,900
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization     10,100   10,200   19,500 20,900
Amortization of right of use asset             1,900 2,000
Profit on disposal of trade and assets $ (900) € (0.8)         (900)
Stock-based compensation expense     3,100   2,600   6,000 5,400
Contract cost expense             (5,200) (2,800)
Reclassification of loss on hedging instrument to comprehensive income             300 400
Non-cash interest expense relating to senior debt             1,000 800
Changes in assets and liabilities:                
Accounts receivable             3,200 (200)
Inventory             (14,600) (9,900)
Prepaid expenses and other assets             2,500 900
Corporate tax and other current taxes payable             (1,500) (6,500)
Accounts payable and accrued expenses             (7,600) (1,900)
Deferred revenues and customer prepayment             24,700 (1,700)
Operating lease liabilities             (1,800) (1,900)
Other long-term liabilities             (100) (1,500)
Net cash provided by operating activities             32,500 11,000
Cash flows from investing activities:                
Purchases of property and equipment             (8,700) (12,000)
Acquisition of subsidiary company assets             (600)
Disposal of trade and assets               1,300
Acquisition of third-party company trade and assets             (600)
Purchases of capital software             (6,700) (6,900)
Net cash used in investing activities             (16,000) (18,200)
Cash flows from financing activities:                
Repurchase of common stock             (100) (5,100)
Repayments of finance leases             (700) (300)
Net cash used in financing activities             (800) (5,400)
Effect of exchange rate changes on cash             1,400 (3,500)
Net increase (decrease) in cash             17,100 (16,100)
Cash, beginning of period 47,800     25,000   47,800 25,000 47,800
Cash, end of period     42,100   31,700   42,100 31,700
Supplemental cash flow disclosures                
Cash paid during the period for interest             11,900 11,700
Cash paid during the period for income taxes             4,500 100
Cash paid during the period for operating leases             3,900 3,800
Supplemental disclosure of noncash investing and financing activities                
Lease liabilities arising from obtaining right of use assets             200
Additional paid in capital from net settlement of RSUs             (200) (200)
Property and equipment acquired through finance lease             1,200
Property and equipment transferred to inventory             800
Accounting Standards Update [Member]                
Cash flows from operating activities:                
Net income (loss)             4,200 7,900
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization             19,500 20,900
Amortization of right of use asset             1,900 2,000
Profit on disposal of trade and assets               (1,000)
Stock-based compensation expense             6,000 5,400
Contract cost expense             (5,200) (2,800)
Reclassification of loss on hedging instrument to comprehensive income             300 400
Non-cash interest expense relating to senior debt             1,000 800
Changes in assets and liabilities:                
Accounts receivable             3,200 (200)
Inventory             (14,600) (9,900)
Prepaid expenses and other assets             2,500 900
Corporate tax and other current taxes payable             (1,500) (6,500)
Accounts payable and accrued expenses             (7,600) (1,800)
Deferred revenues and customer prepayment             24,700 (1,700)
Operating lease liabilities             (1,800) (1,900)
Other long-term liabilities             (100) (1,500)
Net cash provided by operating activities             32,500 11,000
Cash flows from investing activities:                
Purchases of property and equipment             (8,700) (12,000)
Acquisition of subsidiary company assets               (600)
Disposal of trade and assets               1,300
Acquisition of third-party company trade and assets             (600)  
Purchases of capital software             (6,700) (6,900)
Net cash used in investing activities             (16,000) (18,200)
Cash flows from financing activities:                
Repurchase of common stock             (100) (5,100)
Repayments of finance leases             (700) (300)
Net cash used in financing activities             (800) (5,400)
Effect of exchange rate changes on cash             1,400 (3,500)
Net increase (decrease) in cash             17,100 (16,100)
Cash, beginning of period 47,800     25,000   47,800 25,000 47,800
Cash, end of period     42,100   31,700   42,100 31,700
Supplemental cash flow disclosures                
Cash paid during the period for interest             11,900 11,700
Cash paid during the period for income taxes             4,500 100
Cash paid during the period for operating leases             3,900 3,800
Supplemental disclosure of noncash investing and financing activities                
Lease liabilities arising from obtaining right of use assets             200  
Additional paid in capital from net settlement of RSUs             (200) (200)
Property and equipment acquired through finance lease             1,200
Property and equipment transferred to inventory             800
Previously Reported [Member]                
Cash flows from operating activities:                
Net income (loss)     4,100   7,500   3,900 9,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization     10,400   9,800   19,300 19,900
Previously Reported [Member] | Accounting Standards Update [Member]                
Cash flows from operating activities:                
Net income (loss)             3,900 8,400
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization             19,300 20,500
Amortization of right of use asset             1,200 1,400
Stock-based compensation expense             6,100 5,400
Contract cost expense              
Reclassification of loss on hedging instrument to comprehensive income             300 400
Non-cash interest expense relating to senior debt             1,000 800
Changes in assets and liabilities:                
Accounts receivable             3,300 (100)
Inventory             (15,000) (10,400)
Prepaid expenses and other assets             2,900 2,300
Corporate tax and other current taxes payable             1,000 (6,500)
Accounts payable and accrued expenses             (9,800) (1,500)
Deferred revenues and customer prepayment             24,600 (2,200)
Operating lease liabilities             (1,200) (1,200)
Other long-term liabilities             (100) (1,400)
Net cash provided by operating activities             37,500 15,900
Cash flows from investing activities:                
Purchases of property and equipment             (9,300) (11,500)
Acquisition of subsidiary company assets               (600)
Disposal of trade and assets              
Acquisition of third-party company trade and assets             (600)  
Purchases of capital software             (10,700) (9,900)
Net cash used in investing activities             (20,600) (22,000)
Cash flows from financing activities:                
Repurchase of common stock             (100) (5,100)
Repayments of finance leases             (700) (300)
Net cash used in financing activities             (800) (5,400)
Effect of exchange rate changes on cash             1,000 (4,500)
Net increase (decrease) in cash             17,100 (16,000)
Cash, beginning of period 47,800     25,000   47,800 25,000 47,800
Cash, end of period     42,100   31,800   42,100 31,800
Supplemental cash flow disclosures                
Cash paid during the period for interest             11,900 11,700
Cash paid during the period for income taxes             4,500 100
Cash paid during the period for operating leases             1,700 1,900
Supplemental disclosure of noncash investing and financing activities                
Lease liabilities arising from obtaining right of use assets             200  
Additional paid in capital from net settlement of RSUs             (200) (200)
Property and equipment acquired through finance lease             1,200
Property and equipment transferred to inventory             800
Revision of Prior Period, Reclassification, Adjustment [Member]                
Cash flows from operating activities:                
Net income (loss)     1,500   (800)   300 (500)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization     (300)   100   200 400
Revision of Prior Period, Reclassification, Adjustment [Member] | Accounting Standards Update [Member]                
Cash flows from operating activities:                
Net income (loss)             300 (1,100)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization             200 1,000
Amortization of right of use asset             700 600
Profit on disposal of trade and assets               (1,000)
Stock-based compensation expense             (100)
Contract cost expense             (5,200) (2,800)
Reclassification of loss on hedging instrument to comprehensive income            
Non-cash interest expense relating to senior debt            
Changes in assets and liabilities:                
Accounts receivable             (100) (100)
Inventory             400 500
Prepaid expenses and other assets             (400) (1,400)
Corporate tax and other current taxes payable             (2,500)
Accounts payable and accrued expenses             2,200 (300)
Deferred revenues and customer prepayment             100 500
Operating lease liabilities             (600) (700)
Other long-term liabilities             (100)
Net cash provided by operating activities             (5,000) (4,900)
Cash flows from investing activities:                
Purchases of property and equipment             600 (500)
Acquisition of subsidiary company assets              
Disposal of trade and assets               1,300
Acquisition of third-party company trade and assets              
Purchases of capital software             4,000 3,000
Net cash used in investing activities             4,600 3,800
Cash flows from financing activities:                
Repurchase of common stock            
Repayments of finance leases            
Net cash used in financing activities            
Effect of exchange rate changes on cash             400 1,000
Net increase (decrease) in cash             (100)
Cash, beginning of period      
Cash, end of period       (100)   (100)
Supplemental cash flow disclosures                
Cash paid during the period for interest            
Cash paid during the period for income taxes            
Cash paid during the period for operating leases             2,200 1,900
Supplemental disclosure of noncash investing and financing activities                
Lease liabilities arising from obtaining right of use assets              
Additional paid in capital from net settlement of RSUs            
Property and equipment acquired through finance lease            
Property and equipment transferred to inventory            
Previous Revision [Member]                
Cash flows from operating activities:                
Net income (loss)         (300)     (600)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization         300     600
Previous Revision [Member] | Accounting Standards Update [Member]                
Cash flows from operating activities:                
Net income (loss)               600
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                
Depreciation and amortization               (600)
Amortization of right of use asset              
Stock-based compensation expense              
Reclassification of loss on hedging instrument to comprehensive income              
Non-cash interest expense relating to senior debt              
Changes in assets and liabilities:                
Accounts receivable              
Inventory              
Prepaid expenses and other assets              
Corporate tax and other current taxes payable              
Accounts payable and accrued expenses              
Deferred revenues and customer prepayment              
Operating lease liabilities              
Other long-term liabilities              
Net cash provided by operating activities              
Cash flows from investing activities:                
Purchases of property and equipment              
Acquisition of subsidiary company assets              
Purchases of capital software              
Net cash used in investing activities              
Cash flows from financing activities:                
Repurchase of common stock              
Repayments of finance leases              
Net cash used in financing activities              
Effect of exchange rate changes on cash              
Net increase (decrease) in cash              
Cash, beginning of period          
Cash, end of period            
Supplemental cash flow disclosures                
Cash paid during the period for interest              
Cash paid during the period for income taxes              
Cash paid during the period for operating leases              
Supplemental disclosure of noncash investing and financing activities                
Additional paid in capital from net settlement of RSUs              
Property and equipment acquired through finance lease              
Property and equipment transferred to inventory