XML 30 R18.htm IDEA: XBRL DOCUMENT
v3.25.3

ACQUISITIONS (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
ACQUISITIONS |
Summary of estimated fair value tangible and intangible assets acquired and liabilities assumed on acquisition | ​
​ | ​ | ​ | ​
(in thousands) |  | Balance at September 27, 2024
Assets purchased: |  | ​ |
Cash | ​ | $ | 284
Accounts receivable, net | ​ |  | 357
Other assets | ​ |  | 15
Customer relationships (1) | ​ |  | 5,100
Goodwill (2) | ​ |  | 2,682
Total assets purchased | ​ |  | 8,438
​ | ​ | ​ | ​
Liabilities assumed: | ​ |  |
Accounts payable and accrued liabilities | ​ |  | 362
Deferred revenue | ​ |  | 1,071
Total liabilities assumed | ​ |  | 1,433
​ | ​ | ​ | ​
Net assets acquired | ​ |  | 7,005
​ | ​ | ​ | ​
Consideration: | ​ |  |
Cash paid | ​ |  | 3,407
Note payable (3) | ​ | ​ | 2,348
Contingent consideration liability (4) | ​ |  | 1,250
Total consideration | ​ | $ | 7,005
| (1) | Represents an acquired intangible asset that will be amortized on a straight-line basis over its estimated useful life of 8 years.
| (2) | Goodwill represents the excess of purchase price over the estimated fair value of net tangible and intangible assets acquired. The amount of goodwill expected to be deductible for tax purposes is $2,682,000. Goodwill primarily relates to the expected synergies from combining operations of the Company and ADA Site Compliance and the value of the acquired workforce.
| (3) | Represents the fair value of the Note Payable in the aggregate principal amount of $2,400,000.
| (4) | The fair value of the ADA Site Compliance contingent consideration liability was determined using the Monte-Carlo simulation. The key assumptions used in the Monte-Carlo simulation were as follows: ARR and NRR metrics for the earn-out period, NRR discount rate of 7.5%, ARR discount rate of 6.5%, expected NRR volatility of 12.5%, expected ARR volatility of 7.5%, risk-free rate of 3.9%, buyer specific counterparty credit risk of 14.25%, and discount period of 1.62 years.
Summary of unaudited pro forma results of operations | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Pro Forma Combined Financials (unaudited) | ​
​ |  | Three months ended September 30, |  | Nine months ended September 30, | ​
(in thousands) | ​ | 2025 |  | 2024 |  | 2025 |  | 2024 | ​
Revenue | ​ | $ | 10,227 | ​ | $ | 9,471 | ​ | $ | 29,817 | ​ | $ | 27,127 | ​
Net loss attributed to common shareholders | ​ |  | (554) | ​ | ​ | (660) | ​ | ​ | (1,992) | ​ | ​ | (1,994) | ​

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration