XML 100 R69.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions and Dispositions (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Aug. 19, 2024
Nov. 17, 2023
Jan. 11, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Asset Acquisition [Line Items]            
Share value       $ 12,000    
Goodwill       42,575 $ 42,575 $ 39,344
Working capital $ 25,000          
Accounts receivable net current       31,115 31,676  
Accounts payable current       4,844 7,803  
Loss on assets       (325)  
Disposition 2023 [Member]            
Asset Acquisition [Line Items]            
Cash proceeds   $ 1,061        
Sale price   1,000        
Working capital   272        
Preliminary working capital   61        
Adjustment for working capital   153        
Sale price   908        
Business component carrying value   $ 172     639  
Accounts receivable net current         453  
Accounts payable current         31  
Loss on assets         $ 325  
Advertiser Relationships [Member]            
Asset Acquisition [Line Items]            
Estimated useful life       15 years    
Brand Names [Member]            
Asset Acquisition [Line Items]            
Estimated useful life       12 years    
Teneology Inc [Member] | Fexy Studios [Member]            
Asset Acquisition [Line Items]            
Goodwill       $ 1,678    
Teneology Inc [Member] | Fexy Studios [Member]            
Asset Acquisition [Line Items]            
Purchase price     $ 3,307      
Cash paid for consideration     500      
Advance payments of cash     250      
Deferred cash payments     75      
Deferred cash payment due     $ 200      
Number of shares issued for asset acquisition     274,692      
Fair value of shares issued     $ 2,000      
Share value     $ 2,225      
Common stock trading price     $ 7.94      
Cash retention pool for employees     $ 300      
Asset acquisition transaction cost     $ 99