XML 72 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
ACQUISITIONS - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed (Details) - USD ($)
 12 Months Ended 20 Months Ended
Dec. 12, 2022
Dec. 29, 2024
Dec. 29, 2024
Dec. 31, 2023
Apr. 24, 2023
Jan. 01, 2023
Business Acquisition [Line Items]            
Goodwill   $ 59,151,000 $ 59,151,000 $ 59,588,000   $ 55,193,000
Business Combination, Provisional Information [Abstract]            
Goodwill (no deductible tax basis)   (437,000)        
Convertible note   4,368,000 4,368,000      
Horn Solutions, Inc.            
Business Acquisition [Line Items]            
Accounts receivable $ 3,734,000          
Prepaid expenses and other assets 118,000          
Property and equipment, net 83,000          
Right-of-use asset - operating leases 1,528,000          
Intangible assets 13,484,000       $ 13,484,000  
Goodwill 26,610,000          
Current liabilities assumed (1,787,000)          
Lease liability - operating leases (1,528,000)          
Total net assets acquired 42,242,000          
Business Combination, Provisional Information [Abstract]            
Cash consideration 33,940,000          
Cash 42,700,000          
Holdback consideration, working capital 1,000,000          
Convertible note 4,368,000          
Stock Issued During Period, Value, Acquisitions 3,351,000          
Working capital adjustment (417,000)          
Business combination, consideration transferred 42,242,000          
Total fair value of consideration transferred for acquired business $ 100,000          
Arroyo Consulting            
Business Acquisition [Line Items]            
Accounts receivable   3,476,000 3,476,000   3,452,000  
Prepaid expenses and other assets   72,000 72,000   0  
Property and equipment, net   145,000 145,000   0  
Right-of-use asset - operating leases   141,000 141,000   141,000  
Intangible assets   11,761,000 11,761,000   11,468,000  
Goodwill   3,399,000 3,399,000   3,836,000  
Current liabilities assumed   (2,621,000) (2,621,000)   (2,471,000)  
Lease liability - operating leases   (85,000) (85,000)   (140,000)  
Total net assets acquired   16,288,000 16,288,000   16,286,000  
Business Combination, Provisional Information [Abstract]            
Accounts receivable     24,000      
Prepaid expenses and other assets     72,000      
Property and equipment, net     145,000      
Right-of-use asset - operating leases     0      
Intangible assets     293,000      
Goodwill (no deductible tax basis)     (437,000)      
Current liabilities assumed     (150,000)      
Lease liability - operating leases     55,000      
Total net assets acquired     2,000      
Cash   6,800,000 6,800,000   6,800,000  
Holdback consideration, working capital   350,000 350,000   400,000  
Holdback consideration, indemnities   850,000 850,000   $ 900,000  
Working capital adjustment   679,000 679,000      
Fair value of contingent consideration   7,609,000 $ 7,609,000      
Total fair value of consideration transferred for acquired business   $ 16,288,000