XML 42 R27.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 1 - Organization and Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Notes Tables  
Disposal Groups, Including Discontinued Operations [Table Text Block]
   

Year Ended December 31,

 
   

2022

   

2023

 
                 

Revenues

  $ 14,065     $ 7,909  

Cost of revenues

    11,921       4,976  

Gross profit

    2,144       2,933  

Operating expenses:

               

Research and development, net

    8,184       5,489  

Sales and marketing

    1,427       662  

General and administrative

    1,139       757  

Amortization of intangible assets

    699       373  

Total operating expenses

    11,449       7,281  

Operating loss

    (9,305 )     (4,348 )

Financial income, net

          3  

Gain on sale

          10,892  

Total gain (loss) from discontinued operations before taxes on income

    (9,305 )     6,547  

Income tax benefit

          (12 )

Net income (loss) from discontinued operations

  $ (9,305 )   $ 6,559  

Gross purchase price

  $ 35,154  

Transaction costs

    (690 )

Net assets sold

    (23,572 )

Total gain on sale

  $ 10,892  

Cash and cash equivalents

  $ 525  

Trade receivables

    931  

Prepaid expenses and other current assets

    354  

Operating lease right-of-use assets

    1,590  

Property and equipment, net

    364  

Goodwill

    18,463  

Intangible assets, net

    3,323  

Trade payables

    (44 )

Deferred revenues

    (123 )

Accrued payroll and related benefits

    (221 )

Operating lease liabilities

    (1,590 )

Total net assets sold

  $ 23,572  
   

Year Ended December 31,

 
   

2022

   

2023

 

Net cash flows used in operating activities (*)

  $ (3,116 )   $ (2,235 )

Net cash flows (used in) provided by investing activities

  $ (436 )   $ 29,919  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

Intangible assets:

       

Technologies

  $ 1,174  

Customer relationships

    432  

Goodwill

    1,994  

Total assets

  $ 3,600  
Schedule of Property, Plant and Equipment, Annual Depreciation Rates [Table Text Block]
   

%

 

Computers, software and equipment

  15 - 33  

Office furniture and equipment

  7 - 33  

Leasehold improvements

  10 - 33  
    (the shorter of the expected lease term or useful economic life)  
Schedule of Share-Based Payment Award, Employee Stock Purchase Plan, Valuation Assumptions [Table Text Block]
   

2022

   

2023

   

2024

 
                               

Expected dividend yield

    0%         0%         0%    

Expected volatility

  38% - 50%     45% - 47%     46% - 50%  

Risk-free interest rate

  0.5% - 3.0%     4.8% - 5.5%     4.9% - 5.3%  

Expected forfeiture

    0%         0%         0%    

Contractual term of up to (in months)

    6         6         6    
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Table Text Block]
   

Year ended December 31,

 
   

2022

   

2023

   

2024

 
                         

Cost of revenue

  $ 687     $ 826     $ 713  

Research and development, net

    8,259       9,133       9,298  

Sales and marketing

    1,503       1,776       1,801  

General and administrative

    2,888       3,795       3,763  

Total equity-based compensation expense from continuing operations

    13,337       15,530       15,575  

Equity-based compensation expense included in discontinued operations

    1,168       668        

Total equity-based compensation expense

  $ 14,505     $ 16,198     $ 15,575  
Financing Receivable, Allowance for Credit Loss [Table Text Block]
   

Balance at

beginning of

period

   

Additions

   

Deduction

   

Balance at

end of period

 

Year ended December 31, 2024

                               

Allowance for credit losses

  $ 288     $ 2,338     $     $ 2,626  
                                 

Year ended December 31, 2023

                               

Allowance for credit losses

  $ 313     $     $ (25 )   $ 288  
                                 

Year ended December 31, 2022

                               

Allowance for credit losses

  $ 288     $ 25     $     $ 313  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
   

Year ended December 31,

 
   

2022

   

2023

   

2024

 

Numerator:

                       

Net loss from continuing operations

  $ (13,878 )   $ (18,437 )   $ (8,786 )

Net income (loss) from discontinued operations

    (9,305 )     6,559        

Net loss

  $ (23,183 )   $ (11,878 )   $ (8,786 )

Denominator (in thousands):

                       

Basic weighted-average common stock outstanding

    23,172       23,484       23,613  

Effect of stock-based awards

                 

Diluted weighted-average common stock outstanding

    23,172       23,484       23,613  
                         

Basic net loss per share from continuing operations

  $ (0.60 )   $ (0.79 )   $ (0.37 )

Basic net income (loss) per share from discontinued operations

  $ (0.40 )   $ 0.28     $  

Basic net loss per share

  $ (1.00 )   $ (0.51 )   $ (0.37 )
                         

Diluted net loss per share from continuing operations

  $ (0.60 )   $ (0.79 )   $ (0.37 )

Diluted net income (loss) per share from discontinued operations

  $ (0.40 )   $ 0.28     $  

Diluted net loss per share

  $ (1.00 )   $ (0.51 )   $ (0.37 )