XML 66 R46.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 7 - Debt (Details Textual) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
May 23, 2024
Dec. 15, 2023
Feb. 11, 2023
Oct. 31, 2022
Feb. 17, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2021
Proceeds from Lines of Credit           $ 31,459 $ 0  
Repayments of Notes Payable           15,147 5,294  
Gain (Loss) on Extinguishment of Debt           (1,059) (0)  
Line of Credit Facility, Contingent Consideration Reserve, Value           4,000    
Revolving Credit Facility [Member]                
Line of Credit Facility, Maximum Borrowing Capacity $ 22,100         $ 5,056    
Line of Credit Facility, Uncommitted Accordion Feature 5,000              
Proceeds from Lines of Credit 13,667              
Gain (Loss) on Extinguishment of Debt $ 1,059              
Debt Instrument, Interest Rate, Stated Percentage Including Secured Overnight Financing Rate 0.11%              
Debt Instrument, Interest Rate, Effective Percentage           7.16%    
Debt Issuance Costs, Line of Credit Arrangements, Net           $ 306    
Long-Term Line of Credit           13,044    
Line of Credit Facility, Contingent Consideration Reserve, Value           $ 4,000    
Lender Warrant [Member]                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares)           1,731,499    
Warrants and Rights Outstanding, Term (Year)           5 years    
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share)           $ 6    
Warrant or Right Outstanding, Fair Value Per Warrant (in dollars per share)           $ 2.4387    
Maximum [Member] | Revolving Credit Facility [Member]                
Debt Instrument, Floating Margin 3.50%              
Minimum [Member] | Revolving Credit Facility [Member]                
Debt Instrument, Floating Margin 2.00%              
Secured Promissory Note [Member]                
Debt Instrument, Face Amount         $ 2,500      
Debt Instrument, Interest Rate, Stated Percentage     4.60%   0.59%      
Debt Instrument, Periodic Payment   $ 110 $ 104   $ 104      
Cash Merger, Consideration Payable, Reduced Amount     242          
Employee Retention and Other Government Credits     242          
Secured Promissory Note [Member] | Reflect Systems, Inc. [Member] | Maximum [Member]                
Receivables from Customers     $ 27          
Senior Secured Term Loan [Member]                
Debt Instrument, Face Amount               $ 4,767
Secured Convertible Loan [Member]                
Debt Instrument, Face Amount               2,418
Consolidation Term Loan [Member]                
Debt Instrument, Face Amount               $ 7,185
Debt Instrument, Interest Rate, Stated Percentage               10.00%
Percentage of Warrant Covered by Debt               75.00%
Number of Warrants Covered by Debt (in shares)               898,165
Debt Instrument, Unamortized Discount, Total           $ 2,190    
Repayments of Notes Payable $ 3,593              
Interest Paid, Including Capitalized Interest, Operating and Investing Activities 74              
Acquisition Loan With Slipstream [Member]                
Debt Instrument, Interest Rate, Stated Percentage           8.00%    
Percentage of Warrant Covered by Debt           50.00%    
Number of Warrants Covered by Debt (in shares)           833,334    
Proceeds from Loans           $ 10,000    
Proceeds from Loans, Net           $ 9,950    
Repayments of Notes Payable $ 10,000              
Acquisition Term Loan [Member]                
Debt Instrument, Interest Rate, Stated Percentage           8.00%    
Debt Instrument, Unamortized Discount, Total             $ 2,032  
Term Loan 2022 [Member]                
Debt Instrument, Face Amount       $ 2,000        
Debt Instrument, Interest Rate, Stated Percentage       12.50%        
Debt Instrument, Periodic Payment       $ 270