XML 92 R78.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combination (Details) - Schedule of components and the allocation of the purchase price - Cascade and Precision [Member]
$ in Thousands
 12 Months Ended
Dec. 31, 2021
USD ($)
Purchase price consideration:  
Cash paid to Sinclair Members at close $ 23,000
Cash contributed to escrow accounts at close 7,000
Cash paid for excess net working capital 1,430
Stock issued at close 14,535
Fair value of contingent consideration to be achieved 3,953
Fair value of total consideration transferred 49,918
Total purchase price, net of cash acquired 48,630
Fair value allocation of purchase price:  
Cash and cash equivalents 1,288
Accounts receivable 897
Inventory 6,761
Prepaid and other assets 1,736
Property and equipment, net 970
Operating lease right of use assets 730
Capitalized web costs, net 2
Accounts payable and accrued expenses (9,196)
Deferred revenue (5,419)
Long-term debt (1,961)
Operating lease liabilities, current (392)
Operating lease liabilities, noncurrent (362)
Acquired intangible assets 9,889
Goodwill 44,975
Total purchase price $ 49,918