XML 30 R20.htm IDEA: XBRL DOCUMENT
v3.23.1

Note 2 - Acquisitions (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2023
Notes Tables |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] |
Cash consideration |  | $ | 2,100 |
Note payable & net working capital payable |  |  | 362 |
Total consideration |  | $ | 2,462 |
Customer relationships |  | $ | 1,600 |
Customer lists |  |  | 200 |
Accounts receivable |  |  | 462 |
Goodwill |  |  | 200 |
Purchase price allocation |  | $ | 2,462 |
Cash consideration |  | $ | 6,707 |
Net working capital payable |  |  | 336 |
Total consideration |  | $ | 7,043 |
Customer lists |  | $ | 4,000 |
Accounts receivable |  |  | 2,668 |
Goodwill |  |  | 375 |
Purchase price allocation |  | $ | 7,043 |
Cash consideration |  | $ | 9,600 |
Net working capital payable |  |  | 328 |
Note payable |  |  | 1,500 |
Total consideration |  | $ | 11,428 |
Customer relationships |  | $ | 7,700 |
Trade name |  |  | 1,400 |
Accounts receivable |  |  | 3,386 |
Other current assets |  |  | 94 |
Goodwill |  |  | 500 |
Current liabilities assumed |  |  | (1,652 | )
Purchase price allocation |  | $ | 11,428 |
Cash consideration |  | $ | 13,000 |
Contingent consideration |  |  | 60 |
Net working capital payable |  |  | 223 |
Total consideration |  | $ | 13,283 |
Customer relationships |  | $ | 5,640 |
Trade name |  |  | 2,180 |
Royalty receivable |  |  | 575 |
Current assets |  |  | 581 |
Goodwill |  |  | 4,795 |
Current liabilities assumed |  |  | (488 | )
Purchase price allocation |  | $ | 13,283 |
Business Acquisition, Pro Forma Information [Table Text Block] |
|  | Three months ended |
|  | March 31, 2023 (Actual) |  |  | March 31, 2022 |
Total revenue |  | $ | 9,857 |  |  | $ | 8,497 |
Net income |  |  | 2,630 |  |  |  | 1,092 |
Basic earnings per share |  | $ | 0.19 |  |  | $ | 0.08 |
Basic weighted average shares outstanding |  |  | 13,707 |  |  |  | 13,526 |
Diluted earnings per share |  | $ | 0.19 |  |  | $ | 0.08 |
Diluted weighted average shares outstanding |  |  | 13,782 |  |  |  | 13,659 |
|  | Three months ended |
|  | March 31, 2023 (Actual) |  |  | March 31, 2022 |
Total revenue |  | $ | 9,857 |  |  | $ | 8,143 |
Net income |  |  | 2,630 |  |  |  | 1,648 |
Basic earnings per share |  | $ | 0.19 |  |  | $ | 0.12 |
Basic weighted average shares outstanding |  |  | 13,707 |  |  |  | 13,526 |
Diluted earnings per share |  | $ | 0.19 |  |  | $ | 0.12 |
Diluted weighted average shares outstanding |  |  | 13,782 |  |  |  | 13,659 |
|  | Three months ended |
|  | March 31, 2023 (Actual) |  |  | March 31, 2022 |
Total revenue |  | $ | 9,857 |  |  | $ | 8,333 |
Net income |  |  | 2,630 |  |  |  | 1,969 |
Basic earnings per share |  | $ | 0.19 |  |  | $ | 0.15 |
Basic weighted average shares outstanding |  |  | 13,707 |  |  |  | 13,526 |
Diluted earnings per share |  | $ | 0.19 |  |  | $ | 0.14 |
Diluted weighted average shares outstanding |  |  | 13,782 |  |  |  | 13,659 |
|  | Three months ended |
|  | March 31, 2023 (Actual) |  |  | March 31, 2022 |
Total revenue |  | $ | 9,857 |  |  | $ | 9,633 |
Net income |  |  | 2,630 |  |  |  | 1,858 |
Basic earnings per share |  | $ | 0.19 |  |  | $ | 0.14 |
Basic weighted average shares outstanding |  |  | 13,707 |  |  |  | 13,526 |
Diluted earnings per share |  | $ | 0.19 |  |  | $ | 0.14 |
Diluted weighted average shares outstanding |  |  | 13,782 |  |  |  | 13,659 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: 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 2: 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
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Paragraph 1 -Section 50 -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

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