XML 53 R28.htm IDEA: XBRL DOCUMENT v3.25.1
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2024
Amiga [Member]  
Business Acquisition [Line Items]  
Schedule of change in the fair value of the earnout consideration
    
Balance as of December 31, 2022  $4,488 
Change in fair value of the Earnout Consideration   238 
Balance as of December 31, 2023  $4,725 
Change in fair value of the Earnout Consideration   (4,675)
Balance as of December 31, 2024  $50 
Schedule of consideration is comprised
    
Cash  $4,874 
Common Stock   1,847 
Deferred Cash Consideration - Tranche 2   2,713 
Deferred Equity Consideration - Tranche 2   1,121 
Earnout Consideration   4,725 
Total consideration  $15,280 
Schedule of assets acquired and liabilities assumed
    
Assets Acquired    
Cash and cash equivalents  $222 
Accounts receivable   1,454 
Inventory   2,181 
Prepaid expenses   414 
Property, plant and equipment   14,282 
Goodwill   5,445 
Total assets acquired  $23,998 
      
Liabilities Assumed     
Accounts payable  $1,948 
Accrued expenses   219 
Deferred revenue   971 
Deferred tax liabilities   1,631 
Other liabilities   3,949 
Total liabilities assumed  $8,718 
      
Net assets acquired  $15,280 
Telcom [Member]  
Business Acquisition [Line Items]  
Schedule of change in the fair value of the earnout consideration
    
Balance as of December 31, 2023  $ 
Acquisition of Telcom   276 
Balance as of December 31, 2024  $276 
Schedule of consideration is comprised
    
Cash  $481 
Common Stock   387 
Earnout Consideration   276 
Total consideration  $1,144 
Schedule of assets acquired and liabilities assumed
    
Assets Acquired    
Cash and cash equivalents  $244 
Accounts receivable   224 
Inventory   296 
Prepaid expenses   2 
Property, plant and equipment   30 
Goodwill   692 
Total assets acquired  $1,488 
      
Liabilities Assumed     
Accounts payable  $266 
Accrued expenses   10 
Other liabilities   68 
Total liabilities assumed  $344 
      
Net assets acquired  $1,144 
All Cell Technologies [Member]  
Business Acquisition [Line Items]  
Fair Value, Measured on Recurring Basis, Gain (Loss) Included in Earnings [Table Text Block]
      
Balance as of December 31, 2022  $6,791 
Issue earnout shares for 2022   (7,051)
Change in estimated fair value   260 
Balance as of December 31, 2023  $