XML 38 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Acquisitions  
Summary of proforma consolidated statement of operations as if both Calman and Conductive Transfers had been included in our consolidated results

Pro Forma

    

Year Ended December 31,

2024

2023

(in thousands)

Revenue

$

12,336

$

15,648

Net income (loss)

$

(1,979)

$

73

Calman  
Acquisitions  
Summary of estimated fair values of the assets acquired and liabilities assumed at the acquisition date

The following table summarizes the fair values of the assets acquired and liabilities assumed at the acquisition date (in thousands).

Cash

    

$

1,577

Accounts receivable

 

656

Inventories

 

622

Prepaid expenses and other current assets

 

12

Property, plant, and equipment

 

146

Right-of-use assets

 

91

Accounts payable and accrued liabilities

 

(615)

Lease liabilities

 

(91)

Net identifiable tangible assets acquired

 

2,398

Developed technology

 

381

Tradenames and trademarks

 

214

Customer relationships

 

1,260

Non-compete agreements

 

843

Deferred tax liabilities

 

(710)

Goodwill

 

2,064

Net assets acquired

$

6,450

Conductive Transfers  
Acquisitions  
Summary of estimated fair values of the assets acquired and liabilities assumed at the acquisition date The following table summarizes the estimated fair values of the assets acquired at the acquisition date (in thousands).

Inventories

    

$

19

Property and equipment

 

63

Net identifiable tangible assets acquired

 

82

Goodwill

 

232

Net assets acquired

$

314