XML 99 R84.htm IDEA: XBRL DOCUMENT v3.24.0.1
Business Combinations and Asset Acquisitions (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]      
Estimated merger consideration $ 1,168 $ 33,400  
Asset Acquisition, Consideration Transferred, Contingent Consideration 10,100 12,900  
Asset Acquisition [Line Items]      
Asset Acquisition, Consideration Transferred 1,200 46,320  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets   28,785  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets   3,285  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets   6,519  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   81  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles   18,900  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 919 1,796  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net 382 26,989  
Goodwill Acquired 4,197 19,331  
Asset Acquisition, Consideration Transferred, Contingent Consideration 10,100 12,900  
Cash Acquired in Excess of Payments to Acquire Business (402) (534)  
Estimated merger consideration $ 1,168 33,400  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill 18,900    
Non-compete agreements   1,100  
business combinations, recognized intangible   14,000  
Trade name   3,800  
Closing sate consideration paid in cash $ 1,570 $ 46,300  
Finite-Lived Intangible Assets, Remaining Amortization Period   11 years 10 months 24 days  
Business Acquisition, Goodwill, Expected Tax Deductible Amount 5,900    
Business Combination, Pro Forma Information, Revenue of Acquiree since Acquisition Date, Actual 3,100    
Business Combination, Pro Forma Information, Earnings or Loss of Acquiree since Acquisition Date, Actual (100)    
Business Acquisition, Pro Forma Revenue 89,781 $ 73,058  
Business Acquisition, Pro Forma Net Income (Loss) 10,571 (100)  
Business Combination, Separately Recognized Transactions, Additional Disclosures, Acquisition Cost Expensed 7,100    
Goodwill, Purchase Accounting Adjustments $ (400)    
Business Combination, Step Acquisition, Equity Interest in Acquiree, Including Subsequent Acquisition, Percentage 80.00%    
Subsidiary, Ownership Percentage, Noncontrolling Owner 80.00%    
Payments to Acquire Businesses, Net of Cash Acquired $ (741) (33,419)  
Investment Owned, at Fair Value 2,417 2,400  
Business Combination, Acquisition of Less than 100 Percent of Broadmark, Noncontontrolling Interest $ 994    
Business Combination, Step Acquisition, Equity Interest in Acquiree, Percentage 3200.00%    
Business Acquisitions - Salient, Pro Forma Revenue   95,094 $ 99,467
Business Acquisitions - Salient, Net Income (Loss0   (2,310) $ (1,664)
Business Combination Consideration Transferred - Broadmark $ 1,200    
Business Combination Consideration Transferred Gross- Broadmark 1,600    
Business Combination - Broadmark Revenues includedin Earnings 4,400    
Business Combinations - Broadmark net income included in earnings 4,100    
Nonredeemable Noncontrolling Interest 1,000    
Contingent Consideration Type [Domain]      
Business Combination and Asset Acquisition [Abstract]      
Asset Acquisition, Consideration Transferred, Contingent Consideration   12,901  
Asset Acquisition [Line Items]      
Asset Acquisition, Consideration Transferred, Contingent Consideration   12,901  
Cash and Cash Equivalents      
Asset Acquisition [Line Items]      
Closing sate consideration paid in cash   33,953  
Other Current Assets      
Asset Acquisition [Line Items]      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets   850  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 150    
Accounts Receivable      
Asset Acquisition [Line Items]      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 629    
Property, Plant and Equipment      
Asset Acquisition [Line Items]      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 11    
Other Assets      
Asset Acquisition [Line Items]      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 511    
Accounts Receivable      
Asset Acquisition [Line Items]      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets   $ 2,435  
Revenue retention earn-out      
Asset Acquisition [Line Items]      
Business Combination, Contingent Consideration Arrangements, Change in Range of Outcomes, Contingent Consideration, Liability, Value, High 15,000    
Growth earn-out      
Asset Acquisition [Line Items]      
Business Combination, Contingent Consideration Arrangements, Change in Range of Outcomes, Contingent Consideration, Liability, Value, High $ 10,000    
Contractual Rights      
Asset Acquisition [Line Items]      
Finite-Lived Intangible Assets, Remaining Amortization Period   11 years 1 month 6 days  
Trade Names [Member]      
Asset Acquisition [Line Items]      
Finite-Lived Intangible Assets, Remaining Amortization Period   7 months 6 days  
Other Intangible Assets      
Asset Acquisition [Line Items]      
Finite-Lived Intangible Assets, Remaining Amortization Period   2 months 12 days