XML 67 R51.htm IDEA: XBRL DOCUMENT v3.20.1
RESTATEMENTS Consolidated Statements of Operations (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Aug. 30, 2018
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Sales   $ 8,382 $ 7,575 $ 6,649 $ 5,629 $ 5,845 $ 3,672 $ 3,691 $ 3,397 $ 12,278 $ 19,853 $ 10,760 $ 28,235 $ 16,605 $ 10,234
Cost of sales     2,281 1,975 2,066   1,151     4,041 6,322 3,490 9,141 5,779 3,276
Gross profit   5,563 5,294 4,674 3,563 3,556 2,521 2,537 2,212 8,237 13,531 7,270 19,094 10,826 6,958
Other costs and expenses:                              
Research and development     1,016   730   613     1,618 2,634 1,890 3,731 2,549 1,941
Professional services     2,039 1,661 2,118   628     3,779 5,818 1,815 8,507 3,133 1,769
Salaries and related costs     3,159 3,510 3,488   2,170     6,998 10,157 5,785 14,025 9,272 6,920
Selling, general and administrative     3,836 3,037 2,957   1,898     5,994 9,830 6,221 13,700 9,407 8,689
Severance and related expense           700             0 741 1,524
Total other costs and expenses         9,293   5,309         15,711 39,963 25,102 20,843
Loss from operations         (5,730)   (2,788)         (8,441) (20,869) (14,276) (13,885)
Interest income (expense), net             105         33      
Interest income         423               1,392 616 0
Interest expense                         (8) (104) (136)
Other losses, net         (295)   (868)     $ (495) $ (265) (868) (351) (947) 0
Change in fair value of derivative liabilities                       20 0 20 183
Total other income, net         128   (763)         (815) 1,033 (415) 47
Loss from continuing operations before income taxes         (5,602)   (3,551)         (9,256) (19,836) (14,691) (13,838)
Income tax benefit         6   (2,408)         (2,384) (130) (3,907) (156)
Net loss from continuing operations   $ (5,433) $ (4,370) $ (4,295) $ (5,608) $ (3,912) (1,143) $ (2,938) $ (2,791)     (6,872) (19,706) (10,784) (13,682)
Income from discontinued operations, net of tax             540         5,062 0 5,099 8,620
Gain on sale of the Core Business, net of tax $ 68,404           69,072         69,072 0 68,404 0
Total income from discontinued operations, net of tax             69,612         74,134 0 73,503 8,620
Net income (loss)             $ 68,469         $ 67,262 $ (19,706) $ 62,719 $ (5,062)
Loss per share from continuing operations                              
Basic and diluted (in dollars per share)             $ (0.03)         $ (0.21) $ (0.58) $ (0.32) $ (0.44)
Income per share from discontinued operations                              
Basic (in dollars per share)             2.09         2.25 0.00 2.21 0.27
Diluted (in dollars per share)             1.99         2.19 0.00 2.14 0.27
Income (loss) per share from all operations                              
Basic (in dollars per share)             2.06         2.04 (0.58) 1.89 (0.16)
Diluted (in dollars per share)             $ 1.96         $ 1.98 $ (0.58) $ 1.83 $ (0.17)
Loss per share, Basic and Diluted (in dollars per share)     $ (0.13) $ (0.13) $ (0.17)         $ (0.30) $ (0.42)        
Weighted average number of shares outstanding basic (in shares)             33,275         33,014 34,069 33,185 31,420
Weighted average number of shares outstanding dilutive (in shares)             34,934         33,952 34,069 34,366 31,427
Weighted average number of shares outstanding basic and diluted (in shares)         33,343                    
As Originally Reported                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Sales       $ 6,568 $ 5,823   $ 3,672     $ 12,197 $ 19,772 $ 10,760   $ 16,686  
Cost of sales     $ 2,558 2,096 2,103   1,151     4,199 6,757 3,490   5,893  
Gross profit     5,017 4,472 3,720   2,521     7,998 13,015 7,270   10,793  
Other costs and expenses:                              
Research and development     936   810   613     1,698 2,634 1,890   2,469  
Professional services     1,996 1,633 1,791   628     3,760 5,756 1,815   3,072  
Salaries and related costs     3,020 3,333 3,221   2,119     6,671 9,691 5,734   8,673  
Selling, general and administrative     $ 3,762 $ 3,083 3,101   1,957     6,107 9,869 6,280   9,438  
Severance and related expense                           741  
Total other costs and expenses         8,923   5,317         15,719   24,393  
Loss from operations         (5,203)   (2,796)         (8,449)   (13,600)  
Interest income (expense), net             105         33      
Interest income         423                 616  
Interest expense                           (104)  
Other losses, net         (25)   (155)     $ (225) $ 5 (155)   (203)  
Change in fair value of derivative liabilities                       20   20  
Total other income, net         398   (50)         (102)   329  
Loss from continuing operations before income taxes         (4,805)   (2,846)         (8,551)   (13,271)  
Income tax benefit         (124)   (2,408)         (2,384)   (3,777)  
Net loss from continuing operations         $ (4,681)   (438)         (6,167)   (9,494)  
Income from discontinued operations, net of tax             540         5,062   5,099  
Gain on sale of the Core Business, net of tax             69,072         69,072   68,404  
Total income from discontinued operations, net of tax             69,612         74,134   73,503  
Net income (loss)             $ 69,174         $ 67,967   $ 64,009  
Loss per share from continuing operations                              
Basic and diluted (in dollars per share)             $ (0.01)         $ (0.19)   $ (0.29)  
Income per share from discontinued operations                              
Basic (in dollars per share)             2.09         2.25   2.21  
Diluted (in dollars per share)             1.99         2.19   2.14  
Income (loss) per share from all operations                              
Basic (in dollars per share)             2.08         2.06   1.93  
Diluted (in dollars per share)             $ 1.98         $ 2.00   $ 1.86  
Loss per share, Basic and Diluted (in dollars per share)     $ (0.13) $ (0.13) $ (0.14)         $ (0.29) $ (0.41)        
Weighted average number of shares outstanding basic (in shares)             33,275         33,014   33,185  
Weighted average number of shares outstanding dilutive (in shares)             34,934         33,952   34,366  
Weighted average number of shares outstanding basic and diluted (in shares)         33,343                    
Adjustments | Material Corrections                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Sales         $ (194)   $ 0         $ 0   $ (81)  
Cost of sales         (37)   0         0   (114)  
Gross profit         (157)   0         0   33  
Other costs and expenses:                              
Research and development         (80)   0         0   80  
Professional services         327   0         0   61  
Salaries and related costs         267   51         51   599  
Selling, general and administrative         (144)   (59)         (59)   (31)  
Severance and related expense                           0  
Total other costs and expenses         370   (8)         (8)   709  
Loss from operations         (527)   8         8   (676)  
Interest income (expense), net             0         0      
Interest income         0                 0  
Interest expense                           0  
Other losses, net         (270)   (713)         (713)   (744)  
Change in fair value of derivative liabilities                       0   0  
Total other income, net         (270)   (713)         (713)   (744)  
Loss from continuing operations before income taxes         (797)   (705)         (705)   (1,420)  
Income tax benefit         130   0         0   (130)  
Net loss from continuing operations         $ (927)   (705)         (705)   (1,290)  
Income from discontinued operations, net of tax             0         0   0  
Gain on sale of the Core Business, net of tax             0         0   0  
Total income from discontinued operations, net of tax             0         0   0  
Net income (loss)             $ (705)         $ (705)   $ (1,290)  
Loss per share from continuing operations                              
Basic and diluted (in dollars per share)             $ (0.02)         $ (0.02)   $ (0.04)  
Income per share from discontinued operations                              
Basic (in dollars per share)             0.00         0.00      
Diluted (in dollars per share)             0.00         0.00   0.00  
Income (loss) per share from all operations                              
Basic (in dollars per share)             (0.02)         (0.02)   (0.04)  
Diluted (in dollars per share)             $ (0.02)         $ (0.02)   $ (0.04)  
Loss per share, Basic and Diluted (in dollars per share)         $ (0.03)                    
Weighted average number of shares outstanding basic (in shares)             33,275         33,014   33,185  
Weighted average number of shares outstanding dilutive (in shares)             34,934         33,952   34,366  
Weighted average number of shares outstanding basic and diluted (in shares)         33,343