10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0000950170-24-023043 |
| Period End Date | 20231231 |
| Filing Date | 20240229 |
| Fiscal Year | 2023 |
| Fiscal Period | FY |
| XBRL Instance | meg-20231231_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
76 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Cash, cash equivalents and restricted cash |
CashAndCashEquivalentsAtCarryingValue
|
$89.83M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Cash, cash equivalents and restricted cash |
CashAndCashEquivalentsAtCarryingValue
|
$23.24M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
190.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
190.00M | shares | Point-in-time |
| Accounts receivablenet |
AccountsReceivableNetCurrent
|
$112.36M | USD | Point-in-time |
| Accounts receivablenet |
AccountsReceivableNetCurrent
|
$94.71M | USD | Point-in-time |
| Contract assets |
UnbilledReceivablesCurrent
|
$52.40M | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
29.75M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
30.19M | shares | Point-in-time |
| Contract assets |
UnbilledReceivablesCurrent
|
$51.63M | USD | Point-in-time |
| Prepaid and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$13.67M | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
30.19M | shares | Point-in-time |
| Prepaid and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$10.29M | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
29.75M | shares | Point-in-time |
| Income tax receivable |
IncomeTaxesReceivable
|
$694.00K | USD | Point-in-time |
| Income tax receivable |
IncomeTaxesReceivable
|
$27.00K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$200.92M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$247.93M | USD | Point-in-time |
| Property and equipmentnet |
PropertyPlantAndEquipmentNet
|
$56.83M | USD | Point-in-time |
| Property and equipmentnet |
PropertyPlantAndEquipmentNet
|
$36.05M | USD | Point-in-time |
| Operating lease right-of-use assetnet |
OperatingLeaseRightOfUseAsset
|
$32.26M | USD | Point-in-time |
| Operating lease right-of-use assetnet |
OperatingLeaseRightOfUseAsset
|
$26.04M | USD | Point-in-time |
| Finance lease right-of-use assetnet |
FinanceLeaseRightOfUseAsset
|
$9.84M | USD | Point-in-time |
| Finance lease right-of-use assetnet |
FinanceLeaseRightOfUseAsset
|
$13.25M | USD | Point-in-time |
| Goodwill |
Goodwill
|
$323.87M | USD | Point-in-time |
| Goodwill |
Goodwill
|
$364.45M | USD | Point-in-time |
| Other intangible assetsnet |
FiniteLivedIntangibleAssetsNet
|
$140.81M | USD | Point-in-time |
| Other intangible assetsnet |
FiniteLivedIntangibleAssetsNet
|
$142.11M | USD | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
$6.09M | USD | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
$8.27M | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$791.91M | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$816.79M | USD | Point-in-time |
| Accounts payable and other accrued liabilities |
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
$59.92M | USD | Point-in-time |
| Accounts payable and other accrued liabilities |
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
$63.41M | USD | Point-in-time |
| Accrued payroll and benefits |
AccruedEmployeeBenefitsCurrent
|
$20.53M | USD | Point-in-time |
| Accrued payroll and benefits |
AccruedEmployeeBenefitsCurrent
|
$34.66M | USD | Point-in-time |
| Business acquisitions contingent consideration, current |
BusinessCombinationContingentConsiderationLiabilityCurrent
|
$3.80M | USD | Point-in-time |
| Business acquisitions contingent consideration, current |
BusinessCombinationContingentConsiderationLiabilityCurrent
|
$3.59M | USD | Point-in-time |
| Current portion of operating lease liabilities |
OperatingLeaseLiabilityCurrent
|
$9.96M | USD | Point-in-time |
| Current portion of operating lease liabilities |
OperatingLeaseLiabilityCurrent
|
$7.89M | USD | Point-in-time |
| Current portion of finance lease liabilities |
FinanceLeaseLiabilityCurrent
|
$3.77M | USD | Point-in-time |
| Current portion of finance lease liabilities |
FinanceLeaseLiabilityCurrent
|
$3.96M | USD | Point-in-time |
| Current portion of long-term debt |
LongTermDebtCurrent
|
$14.20M | USD | Point-in-time |
| Current portion of long-term debt |
LongTermDebtCurrent
|
$12.03M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$111.44M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$126.29M | USD | Point-in-time |
| Business acquisitions contingent consideration, long-term |
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
$4.45M | USD | Point-in-time |
| Business acquisitions contingent consideration, long-term |
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
$2.45M | USD | Point-in-time |
| Other non-current liabilities |
OtherLiabilitiesNoncurrent
|
$13.00K | USD | Point-in-time |
| Other non-current liabilities |
OtherLiabilitiesNoncurrent
|
$6.57M | USD | Point-in-time |
| Deferred tax liabilitiesnet |
DeferredIncomeTaxLiabilitiesNet
|
$5.74M | USD | Point-in-time |
| Deferred tax liabilitiesnet |
DeferredIncomeTaxLiabilitiesNet
|
$6.06M | USD | Point-in-time |
| Operating lease liabilitynet of current portion |
OperatingLeaseLiabilityNoncurrent
|
$19.44M | USD | Point-in-time |
| Operating lease liabilitynet of current portion |
OperatingLeaseLiabilityNoncurrent
|
$25.05M | USD | Point-in-time |
| Finance lease liabilitynet of current portion |
FinanceLeaseLiabilityNoncurrent
|
$8.19M | USD | Point-in-time |
| Finance lease liabilitynet of current portion |
FinanceLeaseLiabilityNoncurrent
|
$6.49M | USD | Point-in-time |
| Long-term debtnet of deferred financing fees |
LongTermDebtNoncurrent
|
$152.49M | USD | Point-in-time |
| Long-term debtnet of deferred financing fees |
LongTermDebtNoncurrent
|
$148.99M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$342.61M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$325.80M | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (Note 15) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (Note 15) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$531.83M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$492.68M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-179.50M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-210.36M | USD | Point-in-time |
| Accumulated other comprehensive (loss) income |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-223.00K | USD | Point-in-time |
| Accumulated other comprehensive (loss) income |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$8.00K | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$313.19M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$137.15M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$321.25M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$316.50M | USD | Point-in-time |
| TOTAL LIABILITIES, CONVERTIBLE AND REDEEMABLE SERIES A-2 PREFERRED STOCK AND STOCKHOLDERS EQUITY |
LiabilitiesAndStockholdersEquity
|
$816.79M | USD | Point-in-time |
| TOTAL LIABILITIES, CONVERTIBLE AND REDEEMABLE SERIES A-2 PREFERRED STOCK AND STOCKHOLDERS EQUITY |
LiabilitiesAndStockholdersEquity
|
$791.91M | USD | Point-in-time |
Income Statement
60 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| REVENUES |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$546.41M | USD | Annual |
| REVENUES |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$624.21M | USD | Annual |
| REVENUES |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$544.42M | USD | Annual |
| COST OF REVENUES (exclusive of depreciation and amortization) |
CostOfRevenue
|
$383.90M | USD | Annual |
| COST OF REVENUES (exclusive of depreciation and amortization) |
CostOfRevenue
|
$351.88M | USD | Annual |
| COST OF REVENUES (exclusive of depreciation and amortization) |
CostOfRevenue
|
$369.03M | USD | Annual |
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSE |
SellingGeneralAndAdministrativeExpense
|
$117.66M | USD | Annual |
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSE |
SellingGeneralAndAdministrativeExpense
|
$176.29M | USD | Annual |
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSE |
SellingGeneralAndAdministrativeExpense
|
$222.86M | USD | Annual |
| FAIR VALUE CHANGES IN BUSINESS ACQUISITION CONTINGENCIES |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
$84.00K | USD | Annual |
| FAIR VALUE CHANGES IN BUSINESS ACQUISITION CONTINGENCIES |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
$-3.23M | USD | Annual |
| FAIR VALUE CHANGES IN BUSINESS ACQUISITION CONTINGENCIES |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
$24.37M | USD | Annual |
| DEPRECIATION AND AMORTIZATION |
DepreciationAndAmortization
|
$44.81M | USD | Annual |
| DEPRECIATION AND AMORTIZATION |
DepreciationAndAmortization
|
$45.78M | USD | Annual |
| DEPRECIATION AND AMORTIZATION |
DepreciationAndAmortization
|
$47.48M | USD | Annual |
| LOSS FROM OPERATIONS |
OperatingIncomeLoss
|
$-28.42M | USD | Annual |
| LOSS FROM OPERATIONS |
OperatingIncomeLoss
|
$-28.01M | USD | Annual |
| LOSS FROM OPERATIONS |
OperatingIncomeLoss
|
$-9.46M | USD | Annual |
| Other income (expense) |
OtherNonoperatingIncomeExpense
|
$3.68M | USD | Annual |
| Other income (expense) |
OtherNonoperatingIncomeExpense
|
$4.37M | USD | Annual |
| Other income (expense) |
OtherNonoperatingIncomeExpense
|
$-2.55M | USD | Annual |
| Interest expensenet |
InterestIncomeExpenseNet
|
$-5.24M | USD | Annual |
| Interest expensenet |
InterestIncomeExpenseNet
|
$-11.62M | USD | Annual |
| Interest expensenet |
InterestIncomeExpenseNet
|
$-7.79M | USD | Annual |
| Total other expenses-net |
NonoperatingIncomeExpense
|
$-3.42M | USD | Annual |
| Total other expenses-net |
NonoperatingIncomeExpense
|
$-14.16M | USD | Annual |
| Total other expenses-net |
NonoperatingIncomeExpense
|
$-1.56M | USD | Annual |
| LOSS BEFORE (BENEFIT) EXPENSE FROM INCOME TAXES |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-31.84M | USD | Annual |
| LOSS BEFORE (BENEFIT) EXPENSE FROM INCOME TAXES |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-23.62M | USD | Annual |
| LOSS BEFORE (BENEFIT) EXPENSE FROM INCOME TAXES |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-29.57M | USD | Annual |
| INCOME TAX (BENEFIT) EXPENSE |
IncomeTaxExpenseBenefit
|
$-980.00K | USD | Annual |
| INCOME TAX (BENEFIT) EXPENSE |
IncomeTaxExpenseBenefit
|
$2.25M | USD | Annual |
| INCOME TAX (BENEFIT) EXPENSE |
IncomeTaxExpenseBenefit
|
$1.71M | USD | Annual |
| NET LOSS |
NetIncomeLoss
|
$-25.32M | USD | Annual |
| NET LOSS |
NetIncomeLoss
|
$-31.82M | USD | Annual |
| NET LOSS |
NetIncomeLoss
|
$-30.86M | USD | Annual |
| EQUITY ADJUSTMENT FROM FOREIGN CURRENCY TRANSLATION |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-28.00K | USD | Annual |
| EQUITY ADJUSTMENT FROM FOREIGN CURRENCY TRANSLATION |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-35.00K | USD | Annual |
| EQUITY ADJUSTMENT FROM FOREIGN CURRENCY TRANSLATION |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-231.00K | USD | Annual |
| COMPREHENSIVE LOSS |
ComprehensiveIncomeNetOfTax
|
$-31.09M | USD | Annual |
| COMPREHENSIVE LOSS |
ComprehensiveIncomeNetOfTax
|
$-25.36M | USD | Annual |
| COMPREHENSIVE LOSS |
ComprehensiveIncomeNetOfTax
|
$-31.85M | USD | Annual |
| CONVERTIBLE AND REDEEMABLE SERIES A-2 PREFERRED STOCK DIVIDEND |
PreferredStockDividendsIncomeStatementImpact
|
$16.40M | USD | Annual |
| CONVERTIBLE AND REDEEMABLE SERIES A-2 PREFERRED STOCK DIVIDEND |
PreferredStockDividendsIncomeStatementImpact
|
$16.40M | USD | Annual |
| CONVERTIBLE AND REDEEMABLE SERIES A-2 PREFERRED STOCK DIVIDEND |
PreferredStockDividendsIncomeStatementImpact
|
$16.40M | USD | Annual |
| NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
NetIncomeLossAvailableToCommonStockholdersDiluted
|
$-48.22M | USD | Annual |
| NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
NetIncomeLossAvailableToCommonStockholdersDiluted
|
$-41.73M | USD | Annual |
| NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS |
NetIncomeLossAvailableToCommonStockholdersDiluted
|
$-47.26M | USD | Annual |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC |
WeightedAverageNumberOfSharesOutstandingBasic
|
29.69M | shares | Annual |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC |
WeightedAverageNumberOfSharesOutstandingBasic
|
26.72M | shares | Annual |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC |
WeightedAverageNumberOfSharesOutstandingBasic
|
30.06M | shares | Annual |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED |
WeightedAverageNumberOfDilutedSharesOutstanding
|
29.69M | shares | Annual |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED |
WeightedAverageNumberOfDilutedSharesOutstanding
|
26.72M | shares | Annual |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED |
WeightedAverageNumberOfDilutedSharesOutstanding
|
30.06M | shares | Annual |
| NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS - BASIC |
EarningsPerShareBasic
|
$-1.56 | USD | Annual |
| NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS - BASIC |
EarningsPerShareBasic
|
$-1.57 | USD | Annual |
| NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS - BASIC |
EarningsPerShareBasic
|
$-1.62 | USD | Annual |
| NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS - DILUTED |
EarningsPerShareDiluted
|
$-1.62 | USD | Annual |
| NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS - DILUTED |
EarningsPerShareDiluted
|
$-1.57 | USD | Annual |
| NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS - DILUTED |
EarningsPerShareDiluted
|
$-1.56 | USD | Annual |
Cash Flow Statement
134 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
ProfitLoss
|
$-25.32M | USD | Annual |
| Net loss |
ProfitLoss
|
$-30.86M | USD | Annual |
| Net loss |
ProfitLoss
|
$-31.82M | USD | Annual |
| Provision for bad debt |
ProvisionForDoubtfulAccounts
|
$3.14M | USD | Annual |
| Provision for bad debt |
ProvisionForDoubtfulAccounts
|
$-1.10M | USD | Annual |
| Provision for bad debt |
ProvisionForDoubtfulAccounts
|
$1.14M | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$44.81M | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$45.78M | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$47.48M | USD | Annual |
| Amortization of right-of-use asset |
OperatingAndFinanceLeaseRightOfUseAssetAmortization
|
$10.19M | USD | Annual |
| Amortization of right-of-use asset |
OperatingAndFinanceLeaseRightOfUseAssetAmortization
|
$8.15M | USD | Annual |
| Amortization of right-of-use asset |
OperatingAndFinanceLeaseRightOfUseAssetAmortization
|
$9.29M | USD | Annual |
| Stock-based compensation expense |
ShareBasedCompensation
|
$47.27M | USD | Annual |
| Stock-based compensation expense |
ShareBasedCompensation
|
$43.29M | USD | Annual |
| Stock-based compensation expense |
ShareBasedCompensation
|
$10.32M | USD | Annual |
| Fair value changes in financial instruments |
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
|
$3.40M | USD | Annual |
| Fair value changes in financial instruments |
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
|
$4.13M | USD | Annual |
| Fair value changes in financial instruments |
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
|
$-2.19M | USD | Annual |
| Fair value changes in business acquisition contingencies |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
$84.00K | USD | Annual |
| Fair value changes in business acquisition contingencies |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
$-3.23M | USD | Annual |
| Fair value changes in business acquisition contingencies |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
$24.37M | USD | Annual |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$1.71M | USD | Annual |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$2.25M | USD | Annual |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$-980.00K | USD | Annual |
| Debt extinguishment costs |
GainsLossesOnExtinguishmentOfDebt
|
$-4.05M | USD | Annual |
| Other |
OtherNoncashIncomeExpense
|
$84.00K | USD | Annual |
| Other |
OtherNoncashIncomeExpense
|
$-349.00K | USD | Annual |
| Other |
OtherNoncashIncomeExpense
|
$195.00K | USD | Annual |
| Accounts receivable and contract assets |
IncreaseDecreaseInReceivables
|
$-4.39M | USD | Annual |
| Accounts receivable and contract assets |
IncreaseDecreaseInReceivables
|
$36.16M | USD | Annual |
| Accounts receivable and contract assets |
IncreaseDecreaseInReceivables
|
$2.92M | USD | Annual |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$1.15M | USD | Annual |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$918.00K | USD | Annual |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$1.76M | USD | Annual |
| Accounts payable and other accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$-9.88M | USD | Annual |
| Accounts payable and other accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$24.00M | USD | Annual |
| Accounts payable and other accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$-8.91M | USD | Annual |
| Accrued payroll and benefits |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$9.46M | USD | Annual |
| Accrued payroll and benefits |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$-6.83M | USD | Annual |
| Accrued payroll and benefits |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$3.24M | USD | Annual |
| Payment of contingent consideration |
IncreaseDecreaseInPaymentOfContingentConsiderationAndOtherAssumedPurchasePriceObligations
|
$-15.63M | USD | Annual |
| Payment of contingent consideration |
IncreaseDecreaseInPaymentOfContingentConsiderationAndOtherAssumedPurchasePriceObligations
|
$-19.46M | USD | Annual |
| Payment of contingent consideration |
IncreaseDecreaseInPaymentOfContingentConsiderationAndOtherAssumedPurchasePriceObligations
|
$-611.00K | USD | Annual |
| Change in operating leases |
IncreaseDecreaseInOperatingLeaseLiability
|
$-10.49M | USD | Annual |
| Change in operating leases |
IncreaseDecreaseInOperatingLeaseLiability
|
$-8.94M | USD | Annual |
| Change in operating leases |
IncreaseDecreaseInOperatingLeaseLiability
|
$-7.94M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$56.02M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$20.65M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$37.58M | USD | Annual |
| Proceeds from corporate owned and property insurance |
ProceedsReceivedFromCorporateOwnedInsurance
|
$329.00K | USD | Annual |
| Proceeds from corporate owned and property insurance |
ProceedsReceivedFromCorporateOwnedInsurance
|
$413.00K | USD | Annual |
| Proceeds from corporate owned and property insurance |
ProceedsReceivedFromCorporateOwnedInsurance
|
$573.00K | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$9.58M | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$6.88M | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$29.58M | USD | Annual |
| Proceeds from the sale of property and equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
$971.00K | USD | Annual |
| Proceeds from the sale of property and equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
$597.00K | USD | Annual |
| Proceeds from the sale of property and equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
$174.00K | USD | Annual |
| Proprietary software development and other software costs |
PaymentsToAcquireIntangibleAssets
|
$699.00K | USD | Annual |
| Proprietary software development and other software costs |
PaymentsToAcquireIntangibleAssets
|
$3.35M | USD | Annual |
| Proprietary software development and other software costs |
PaymentsToAcquireIntangibleAssets
|
$593.00K | USD | Annual |
| Payment of purchase price true ups |
PaymentForPurchasePriceTrueUps
|
$1.43M | USD | Annual |
| Payment of purchase price true ups |
PaymentForPurchasePriceTrueUps
|
$9.34M | USD | Annual |
| Payment of purchase price true ups |
PaymentForPurchasePriceTrueUps
|
$389.00K | USD | Annual |
| Minority investments |
PaymentsForMinorityInvestments
|
$2.63M | USD | Annual |
| Cash paid for acquisitionsnet of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
$66.19M | USD | Annual |
| Cash paid for acquisitionsnet of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
$28.62M | USD | Annual |
| Cash paid for acquisitionsnet of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
$55.73M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-71.64M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-101.62M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-38.69M | USD | Annual |
| Proceeds from line of credit |
ProceedsFromLinesOfCredit
|
$109.00M | USD | Annual |
| Repayment of the line of credit |
RepaymentsOfLinesOfCredit
|
$109.00M | USD | Annual |
| Proceeds from term loans |
ProceedsFromLongTermLinesOfCredit
|
$175.00M | USD | Annual |
| Repayment of term loans |
RepaymentsOfLongTermLinesOfCredit
|
$12.21M | USD | Annual |
| Repayment of term loans |
RepaymentsOfLongTermLinesOfCredit
|
$173.91M | USD | Annual |
| Repayment of term loans |
RepaymentsOfLongTermLinesOfCredit
|
$8.75M | USD | Annual |
| Proceeds from the aircraft loan |
ProceedsFromTheAircraftLoan
|
$10.94M | USD | Annual |
| Repayment of aircraft loan |
RepaymentOfAircraftLoan
|
$591.00K | USD | Annual |
| Payment of contingent consideration and other purchase price true ups |
PaymentForContingentConsiderationLiabilityFinancingActivities
|
$11.11M | USD | Annual |
| Payment of contingent consideration and other purchase price true ups |
PaymentForContingentConsiderationLiabilityFinancingActivities
|
$1.95M | USD | Annual |
| Payment of contingent consideration and other purchase price true ups |
PaymentForContingentConsiderationLiabilityFinancingActivities
|
$9.87M | USD | Annual |
| Repayment of finance leases |
RepaymentOfFinanceLeases
|
$4.58M | USD | Annual |
| Repayment of finance leases |
RepaymentOfFinanceLeases
|
$2.71M | USD | Annual |
| Repayment of finance leases |
RepaymentOfFinanceLeases
|
$3.97M | USD | Annual |
| Proceeds from issuance of common stock in public offerings, net of issuance costs |
ProceedsFromIssuanceInitialPublicOffering
|
$169.78M | USD | Annual |
| Payments of deferred offering costs |
PaymentsOfStockIssuanceCosts
|
$183.00K | USD | Annual |
| Payments of deferred offering costs |
PaymentsOfStockIssuanceCosts
|
$446.00K | USD | Annual |
| Debt issuance cost |
PaymentsOfDebtIssuanceCosts
|
$2.59M | USD | Annual |
| Proceeds from issuance of common stock for exercised stock options |
ProceedsFromStockOptionsExercised
|
$7.24M | USD | Annual |
| Proceeds from issuance of common stock for exercised stock options |
ProceedsFromStockOptionsExercised
|
$1.64M | USD | Annual |
| Proceeds from issuance of common stock for exercised stock options |
ProceedsFromStockOptionsExercised
|
$4.69M | USD | Annual |
| Dividend payment to the series A-2 shareholders |
PaymentsOfDividends
|
$16.40M | USD | Annual |
| Dividend payment to the series A-2 shareholders |
PaymentsOfDividends
|
$16.40M | USD | Annual |
| Dividend payment to the series A-2 shareholders |
PaymentsOfDividends
|
$16.40M | USD | Annual |
| Net cash (used in) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$146.10M | USD | Annual |
| Net cash (used in) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-20.11M | USD | Annual |
| Net cash (used in) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-38.76M | USD | Annual |
| CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$112.04M | USD | Annual |
| CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-56.80M | USD | Annual |
| CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-65.71M | USD | Annual |
| Foreign exchange impact on cash balance |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$-111.00K | USD | Annual |
| Foreign exchange impact on cash balance |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$-876.00K | USD | Annual |
| Foreign exchange impact on cash balance |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$-183.00K | USD | Annual |
| Beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$89.83M | USD | Point-in-time |
| Beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$23.24M | USD | Point-in-time |
| Beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$146.74M | USD | Point-in-time |
| Beginning of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$34.88M | USD | Point-in-time |
| End of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$89.83M | USD | Point-in-time |
| End of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$23.24M | USD | Point-in-time |
| End of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$146.74M | USD | Point-in-time |
| End of year |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$34.88M | USD | Point-in-time |
| Cash paid for interest, net |
InterestPaidNet
|
$6.51M | USD | Annual |
| Cash paid for interest, net |
InterestPaidNet
|
$5.01M | USD | Annual |
| Cash paid for interest, net |
InterestPaidNet
|
$8.06M | USD | Annual |
| Cash paid for income tax, net |
IncomeTaxesPaidNet
|
$997.00K | USD | Annual |
| Cash paid for income tax, net |
IncomeTaxesPaidNet
|
$412.00K | USD | Annual |
| Cash paid for income tax, net |
IncomeTaxesPaidNet
|
$789.00K | USD | Annual |
| Accrued purchases of property and equipment |
CapitalExpendituresIncurredButNotYetPaid
|
$1.10M | USD | Annual |
| Accrued purchases of property and equipment |
CapitalExpendituresIncurredButNotYetPaid
|
$790.00K | USD | Annual |
| Accrued purchases of property and equipment |
CapitalExpendituresIncurredButNotYetPaid
|
$2.26M | USD | Annual |
| Property and equipment purchased under finance leases |
NonCashPropertyAndEquipmentPurchasedUnderFinanceLeases
|
$1.77M | USD | Annual |
| Property and equipment purchased under finance leases |
NonCashPropertyAndEquipmentPurchasedUnderFinanceLeases
|
$5.06M | USD | Annual |
| Property and equipment purchased under finance leases |
NonCashPropertyAndEquipmentPurchasedUnderFinanceLeases
|
$8.30M | USD | Annual |
| Accrued lease surrender liability (Note 7) |
NonCashAccruedLeaseSurrenderLiability
|
$5.95M | USD | Annual |
| Common stock issued to acquire new businesses |
NonCashCommonStockIssuedToAcquireNewBusinesses
|
$8.32M | USD | Annual |
| Common stock issued to acquire new businesses |
NonCashCommonStockIssuedToAcquireNewBusinesses
|
$2.60M | USD | Annual |
| Acquisitions unpaid contingent consideration |
NonCashAcquisitionsUnpaidContingentLiabilities
|
$6.04M | USD | Annual |
| Acquisitions unpaid contingent consideration |
NonCashAcquisitionsUnpaidContingentLiabilities
|
$35.80M | USD | Annual |
| Acquisitions unpaid contingent consideration |
NonCashAcquisitionsUnpaidContingentLiabilities
|
$8.26M | USD | Annual |
| Acquisitions contingent consideration paid in shares |
NonCashAcquisitionContingentConsiderationPaidInShares
|
$26.08M | USD | Annual |
| Acquisitions contingent consideration paid in shares |
NonCashAcquisitionContingentConsiderationPaidInShares
|
$1.00M | USD | Annual |
| Offering costs included in accounts payable and other accrued liabilities |
NonCashOfferingCostsIncludedInAccountsPayableAndOtherAccruedLiabilities
|
$183.00K | USD | Annual |
| Promissory note receivable issued in connectionwith the sale of assets of the Discontinued Specialty Lab (Note 19) |
NonCashPromissoryNoteReceivableIssuedInConnectionWithTheSaleOfAssetsOfTheDiscontinuedSpecialtyLabNet
|
$4.35M | USD | Annual |
Stockholders Equity
25 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Stock issuance costs |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
$600.00K | USD | Annual |
| Beginning balance |
StockholdersEquity
|
$313.19M | USD | Point-in-time |
| Beginning balance |
StockholdersEquity
|
$137.15M | USD | Point-in-time |
| Beginning balance |
StockholdersEquity
|
$321.25M | USD | Point-in-time |
| Beginning balance |
StockholdersEquity
|
$316.50M | USD | Point-in-time |
| Net Income (Loss) |
NetIncomeLoss
|
$-25.32M | USD | Annual |
| Net Income (Loss) |
NetIncomeLoss
|
$-31.82M | USD | Annual |
| Net Income (Loss) |
NetIncomeLoss
|
$-30.86M | USD | Annual |
| Stock-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$47.27M | USD | Annual |
| Stock-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$10.32M | USD | Annual |
| Stock-based compensation |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$43.29M | USD | Annual |
| Dividend payment to the series A-2 preferred shareholders |
DividendsPreferredStock
|
$16.40M | USD | Annual |
| Dividend payment to the series A-2 preferred shareholders |
DividendsPreferredStock
|
$16.40M | USD | Annual |
| Dividend payment to the series A-2 preferred shareholders |
DividendsPreferredStock
|
$16.40M | USD | Annual |
| Common stock issued |
AdjustmentsToAdditionalPaidInCapitalStockIssuedDuringPeriod
|
$41.64M | USD | Annual |
| Common stock issued |
AdjustmentsToAdditionalPaidInCapitalStockIssuedDuringPeriod
|
$8.29M | USD | Annual |
| Common stock issued |
AdjustmentsToAdditionalPaidInCapitalStockIssuedDuringPeriod
|
$1.64M | USD | Annual |
| Issuance of common stock in connection with follow-on offering, net of issuance costs of $0.6 million |
StockIssuedDuringPeriodValueNewIssuesInConnectionWithFollowOnOfferingNetOfIssuanceCosts
|
$169.15M | USD | Annual |
| Accumulated other comprehensive loss |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-28.00K | USD | Annual |
| Accumulated other comprehensive loss |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-35.00K | USD | Annual |
| Accumulated other comprehensive loss |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-231.00K | USD | Annual |
| Ending balance |
StockholdersEquity
|
$313.19M | USD | Point-in-time |
| Ending balance |
StockholdersEquity
|
$137.15M | USD | Point-in-time |
| Ending balance |
StockholdersEquity
|
$321.25M | USD | Point-in-time |
| Ending balance |
StockholdersEquity
|
$316.50M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.