XML 31 R20.htm IDEA: XBRL DOCUMENT
v3.23.3

Note 2 - Sale and Deconsolidation of GMI and Discontinued Operations (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2023
Notes Tables |
Disposal Groups, Including Discontinued Operations, Consideration Received [Table Text Block] |
Consideration |  | Amount |  | Description and Valuation Methodology
Cash at closing |  | $ | 935,974 |  | Cash received at closing less estimated value of transition services to be provided.
Cash after closing |  |  | 133,148 |  | Actual cash operating expenses of GMI from March 1 through March 17, 2023 (prior to the transfer of GMI to GMDC).
GMDC common stock |  |  | 581,000 |  | Based on Series A preferred stock issuance to other GMDC investors for $3,000,000 in cash and application of an option pricing model backsolve method and a minority interest discount to estimate the fair value of the common shares of GMDC.
Contingent payments |  |  | 682,000 |  | Estimated by applying a discount rate of 40.8% to the projected cash receipts expected over the 7-year horizon. (See Note 5).
Total consideration |  | $ | 2,332,122 |  |
Disposal Groups, Including Discontinued Operations [Table Text Block] |
|  | Three Months Ended September 30, |  |  | Nine Months Ended September 30, |
|  | 2023 |  |  | 2022 |  |  | 2023 |  |  | 2022 |
Revenue |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | 566,862 |
Cost of revenue |  |  | - |  |  |  | 256,974 |  |  |  | 74,223 |  |  |  | 1,118,301 |
Excess of contract costs over revenue |  |  | - |  |  |  | (256,974 | ) |  |  | (74,223 | ) |  |  | (551,439 | )
Operating expenses - |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Salaries and benefits |  |  | - |  |  |  | 463,502 |  |  |  | 484,249 |  |  |  | 1,076,781 |
Intangibles amortization |  |  | - |  |  |  | 303,791 |  |  |  | 85,338 |  |  |  | 917,496 |
Stock based compensation, before forfeitures |  |  | - |  |  |  | 215,775 |  |  |  | 65,487 |  |  |  | 268,283 |
Forfeiture of stock options |  |  | - |  |  |  | - |  |  |  | (407,322 | ) |  |  | - |
Other operating expenses |  |  | - |  |  |  | 113,078 |  |  |  | 134,633 |  |  |  | 702,534 |
Change in fair value of contingent consideration |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (930,000 | )
Goodwill impairment |  |  | - |  |  |  | 2,254,624 |  |  |  |  |  |  |  | 2,254,624 |
Gain on disposal of business |  |  | - |  |  |  | - |  |  |  | (100,615 | ) |  |  | - |
Loss before income tax benefit |  |  | - |  |  |  | (3,607,744 | ) |  |  | (335,993 | ) |  |  | (4,841,157 | )
Income tax benefit |  |  | - |  |  |  | 77,592 |  |  |  | - |  |  |  | 1,788,509 |
Net loss on discontinued operations |  | $ | - |  |  | $ | (3,530,152 | ) |  | $ | (335,993 | ) |  | $ | (3,052,648 | )
|  | December 31, |
|  | 2022 |
Customer relationship intangible asset, net of amortization |  | $ | 1,057,722 |
Technology intangible asset, net of amortization |  |  | 760,698 |
Capitalized software development costs |  |  | 498,425 |
Total assets of discontinued operations |  | $ | 2,316,845 |

X
- Definition Tabular disclosure of information related to a disposal group. Includes, but is not limited to, a discontinued operation, disposal classified as held-for-sale or disposed of by means other than sale or disposal of an individually significant component. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 3 -SubTopic 10 -Topic 360 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482099/360-10-50-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org//1943274/2147483475/205-20-45-11 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-3A Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4A -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-4A Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4B -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-4B Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5A -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-5A Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5B -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-5B Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5C -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-5C Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5D -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-5D Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-7 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Publisher FASB -URI https://asc.fasb.org//1943274/2147482099/360-10-50-3A Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 20 -Topic 205 -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-1 Reference 13: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org//1943274/2147483499/205-20-50-3 + Details
Name: | us-gaap_ScheduleOfDisposalGroupsIncludingDiscontinuedOperationsIncomeStatementBalanceSheetAndAdditionalDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_TableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of consideration received for disposal group including discontinued operations. + References No definition available. + Details
Name: | wavd_DisposalGroupsIncludingDiscontinuedOperationsConsiderationReceivedTableTextBlock
Namespace Prefix: | wavd_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration