XML 40 R24.htm IDEA: XBRL DOCUMENT
v3.25.4

Note 11 - Goodwill and Other Intangible Assets | 12 Months Ended
--- | ---
Dec. 31, 2025
Notes to Financial Statements |
Goodwill and Intangible Assets Disclosure [Text Block] | Note 11. Goodwill and Other Intangible Assets The following table summarizes goodwill by segment:
|  | Zig-Zag |  |  | Stoker’s |  |  | Total |
Balance as of December 31, 2023 |  | $ | 103,660 |  |  | $ | 32,590 |  |  | $ | 136,250 |
Cumulative translation adjustment |  |  | (318 | ) |  |  | - |  |  |  | (318 | )
Balance as of December 31, 2024 |  | $ | 103,342 |  |  | $ | 32,590 |  |  | $ | 135,932 |
Cumulative translation adjustment |  |  | 165 |  |  |  | - |  |  |  | 165 |
Balance as of December 31, 2025 |  | $ | 103,507 |  |  | $ | 32,590 |  |  | $ | 136,097 |
The Company tests goodwill for impairment annually as of December 31, or more frequently when events or changes in circumstances indicate that the fair value is below its carrying value. The Company performed a qualitative assessment in evaluating its Zig-Zag and Stoker’s reporting units for impairment as of December 31, 2025. For the qualitative assessment, the Company considered macro and micro-economic indicators, changes in costs, overall financial performance and other relevant entity-specific events and noted no indications of impairment. The Company also considered the significant excess of fair values over carrying values as determined in the 2024 quantitative assessment. The underlying assumptions utilized during the 2024 quantitative assessment remained sufficiently similar in 2025 and in line with Company projections. Accordingly, such underlying assumptions on which the previous fair values were based had not sufficiently changed from 2024 to suggest a material difference in the 2025 fair value assessments and thus indicated that the fair values of the reporting units as of December 31, 2025 remained above their carrying amounts. In 2024, the Company performed a quantitative assessment in evaluating its Zig-Zag and Stoker's reporting units. As part of that assessment, the Company used a discounted cash flow model (income approach) utilizing Level 3 unobservable inputs. The Company’s significant assumptions for the discount cash flow model include, but are not limited to, future cash flow projections, the weighted average cost of capital, the terminal growth rate, and the tax rate. The Company believes the current assumptions and estimates utilized in the discounted cash flow model are both reasonable and appropriate. The Company’s estimates of future cash flows are based on current regulatory and economic climates, recent operating results, and planned business strategies. These estimates could be negatively affected by changes in federal, state, or local regulations or economic downturns. Future cash flow estimates are, by their nature, subjective and actual results may differ materially from the Company’s estimates. If the Company’s ongoing estimates of future cash flows are not met or if discount rates change, the Company may have to record impairment charges in future periods. Based on the analysis performed, the Company concluded that no impairment exists for its Zig-Zag or Stoker's reporting units as of December 31, 2024. The following tables summarize information about the Company’s other intangible assets. Gross carrying amounts of indefinite-lived intangible assets are shown below:
|  | December 31, 2025 |  |  | December 31, 2024 |
|  | Zig-Zag |  |  | Stoker’s |  |  | Total |  |  | Zig-Zag |  |  | Stoker’s |  |  | Total |
Indefinite-lived intangible assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trade names |  | $ | - |  |  | $ | 8,500 |  |  | $ | 8,500 |  |  | $ | - |  |  | $ | 8,500 |  |  | $ | 8,500 |
Formulas |  |  | 42,245 |  |  |  | 53 |  |  |  | 42,298 |  |  |  | 42,245 |  |  |  | 53 |  |  |  | 42,298 |
Total |  | $ | 42,245 |  |  | $ | 8,553 |  |  | $ | 50,798 |  |  | $ | 42,245 |  |  | $ | 8,553 |  |  | $ | 50,798 |
In 2025, the Company performed a qualitative assessment of its indefinite-lived intangible assets. As part of this assessment, the Company evaluated whether indicators of impairment were present by considering macro and micro-economic factors, along with market and other relevant company-specific events and determined that there were no indications of impairment as of December 31, 2025. In 2024, the Company performed a quantitative assessment of its indefinite-lived intangible assets and noted no indicators of impairment as of December 31, 2024. The Company’s fair value methodology for the quantitative assessment is primarily based on the relief from royalty approach. Significant assumptions in this approach include, but are not limited to, projected revenue, the weighted average cost of capital and royalty rate. Amortized intangible assets consists of:
|  | Zig-Zag |  |  | Stoker’s |
|  | December 31, |  |  | December 31, |  |  | December 31, |  |  | December 31, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
|  | Gross |  |  | Accumulated |  |  | Gross |  |  | Accumulated |  |  | Gross |  |  | Accumulated |  |  | Gross |  |  | Accumulated |
|  | Carrying |  |  | Amortization |  |  | Carrying |  |  | Amortization |  |  | Carrying |  |  | Amortization |  |  | Carrying |  |  | Amortization |
Amortized intangible assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trade names (useful life of 15 years) |  | $ | 446 |  |  | $ | 80 |  |  | $ | 437 |  |  | $ | 45 |  |  | $ | 2,372 |  |  | $ | 949 |  |  | $ | 2,372 |  |  | $ | 791 |
Formulas (useful life of 15 years) |  |  | 9,972 |  |  |  | 1,994 |  |  |  | 9,972 |  |  |  | 1,330 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Master distribution agreement (useful life of 15 years) |  |  | 5,489 |  |  |  | 2,011 |  |  |  | 5,489 |  |  |  | 1,648 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Total |  | $ | 15,907 |  |  | $ | 4,085 |  |  | $ | 15,898 |  |  | $ | 3,023 |  |  | $ | 2,372 |  |  | $ | 949 |  |  | $ | 2,372 |  |  | $ | 791 |
Annual amortization expense for the next five years is estimated to be approximately $1.2 million for 2026 and $4.8 million for 2027 through 2030, assuming no additional transactions occur that require the amortization of intangible assets.

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-20/tableOfContent + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration