XML 38 R27.htm IDEA: XBRL DOCUMENT v3.25.2
BUSINESS COMBINATIONS (Tables)
 6 Months Ended
Jun. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of change in the fair value of the earnout consideration
    
Balance as of December 31, 2024  $259 
Change in Fair Value   (93) 
Balance as of June 30, 2025  $166 
Schedule of consideration comprised
    
Cash  $481 
Common Stock   387 
Earnout Consideration   276 
Total Consideration  $1,144 
Schedule of consideration to assets and liabilities
    
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 
Schedule of pro forma financial information
     
   June 30, 
   2024 
Revenues  $29,749 
Net Loss  $(7,937)