XML 91 R81.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
 3 Months Ended
Mar. 31, 2022
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 expenses and other current receivables 1,736
Property and equipment, net 970
Right of use assets, net 730
Capitalized web costs, net 2
Accounts payable and accrued expenses (9,223)
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 45,002
Total purchase price $ 49,918