XML 47 R26.htm IDEA: XBRL DOCUMENT v3.24.1

Note 5 - Business Combination (Tables)

12 Months Ended

Dec. 31, 2023

Notes Tables

Schedule of Business Acquisitions, by Acquisition [Table Text Block]

		Consideration
Cash consideration for Reflect stock		$	16,664	(1)
Cash consideration for Retention Bonus Plan			1,334	(2)
Common stock issued to Reflect shareholders			4,667	(3)
Common stock issued to Retention Bonus Plan			333	(4)
Secured Promissory Note			2,500	(5)
Contingent consideration			10,862	(6)
Total consideration			36,360
Vendor deposit with the Company			(818	)(7)
Cash acquired			(812	)(8)
Net consideration transferred		$	34,730

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

		Total
Accounts receivable		$	1,359
Inventory			190
Prepaid expenses & other current assets			666
Property and equipment			96
Operating right of use assets			555
Other assets			36
Identified intangible assets:
Definite-lived trade names			960
Definite-lived developed technology			5,130
Definite-lived customer relationships			11,040
Definite-lived noncompete agreements			30
Goodwill			18,935
Accounts payable			(104	)
Accrued expenses			(483	)
Customer deposits			(1,661	)
Deferred revenues			(1,259	)
Current maturities of operating leases			(277	)
Long-term obligations under operating leases			(278	)
Other liabilities			(205	)
Net consideration transferred		$	34,730

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]

					Amortization
		Valuation			Period
Identifiable definite-lived intangible assets:
Trade names		$	960		5 years
Developed technology			5,130		10 years
Noncompete			30		2 years
Customer relationships			11,040		10 years
Total		$	17,160

X

- Definition

Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 805
-SubTopic 10
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479328/805-10-50-3

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 805
-SubTopic 10
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479328/805-10-50-2

+ Details

Name:	us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of finite-lived intangible assets acquired as part of a business combination or through an asset purchase, by major class and in total, including the value of the asset acquired, any significant residual value (the expected value of the asset at the end of its useful life) and the weighted-average amortization period.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 350
-SubTopic 30
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482665/350-30-50-1

+ Details

Name:	us-gaap_ScheduleOfFiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 805
-SubTopic 20
-Name Accounting Standards Codification
-Paragraph 1
-Section 50
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147479907/805-20-50-1

+ Details

Name:	us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
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