XML 47 R26.htm IDEA: XBRL DOCUMENT
v3.25.1

Note 5 - Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Notes Tables |
Schedule of Business Acquisitions by Acquisition, Equity Interest Issued or Issuable [Table Text Block] |
Cash consideration |  |  |  |  | $ | 150,000 |
Equity consideration– shares of common stock |  |  | 77,833 |  |  |  |  |
Super League closing stock price per share on the Melon Closing Date |  | $ | 9.28 |  |  |  |  |
Fair value of equity consideration issued |  | $ | 722,000 |  |  |  | 722,000 |
Fair value of contingent consideration |  |  |  |  |  |  | 1,350,000 |
Fair value of total consideration paid |  |  |  |  |  | $ | 2,222,000 |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] |
|  | Amount |
Assets Acquired and Liabilities Assumed: |  |  |  |
Accounts receivable and other assets |  | $ | 36,000 |
Liabilities assumed |  |  | (188,000 | )
Identifiable intangible assets |  |  | 510,000 |
Identifiable net assets acquired |  |  | 358,000 |
Goodwill |  |  | 1,864,000 |
Total purchase price |  | $ | 2,222,000 |
Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block] |
|  | Estimated Useful Life (in years) |  |  | Amount |
Developed technology |  |  | 5 |  |  | $ | 250,000 |
Developer relationships |  |  | 2 |  |  |  | 50,000 |
Customer relationships |  |  | 6 |  |  |  | 190,000 |
Trade names / trademarks |  |  | 0.5 |  |  |  | 20,000 |
Total intangible assets acquired |  |  |  |  |  | $ | 510,000 |
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block] |
|  | 2024 |  |  | 2023 |
Beginning balance |  | $ | 538,000 |  |  | $ | - |
Contingent Consideration – Initial accrual – May 2023 |  |  | - |  |  |  | 1,350,000 |
Change in fair value(4) |  |  | (148,000 | ) |  |  | (682,000 | )
Current period accrued contingent consideration |  |  | (130,000 | ) |  |  | 61,000 |
Post closing adjustments(2) |  |  | - |  |  |  | (191,000 | )
Contingent consideration payments (3) |  |  | (122,000 | ) |  |  | - |
Accrued contingent consideration(1) |  | $ | 138,000 |  |  | $ | 538,000 |
|  | 2024 |  |  | 2023 |
Beginning balance |  | $ | 1,670,000 |  |  | $ | 3,206,000 |
Change in fair value(3) |  |  | (9,000 | ) |  |  | 137,000 |
Current period accrued contingent consideration |  |  | 142,000 |  |  |  | 1,750,000 |
Contingent consideration payments(2) |  |  | (38,000 | ) |  |  | (3,423,000 | )
Issuance of Super Biz Note (as described below)(1) |  |  | (1,765,000 | ) |  |  | - |
Accrued contingent consideration(1) |  | $ | - |  |  | $ | 1,670,000 |
Business Acquisition, Pro Forma Information [Table Text Block] |
|  | 2023 |  |  | 2022 |
Revenue |  | $ | 25,794,000 |  |  | $ | 22,451,000 |
Net Loss |  |  | (31,178,000 | ) |  |  | (88,463,000 | )

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the characteristics, including initial carrying value, residual amount, weighted average useful life, of finite-lived intangible assets acquired during the period by major class. A major class is composed of intangible assets that can be grouped together because they are similar, either by nature or by their use in the operations of the company. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-1 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-1 + Details
Name: | us-gaap_ScheduleOfAcquiredFiniteLivedIntangibleAssetsByMajorClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of contingent payment arrangements including the terms that will result in payment and the accounting treatment that will be followed if such contingencies occur, including the potential impact on earnings per share if contingencies are to be settled in common stock of the entity. The description also may include the period over which amounts are expected to be paid, and changes in the amount since the previous reporting period. This also includes contingent options and commitments. + References No definition available. + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionContingentConsiderationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the equity interest issued or issuable in a business acquisition (or series of individually immaterial business acquisitions) planned, initiated, or completed during the period. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionEquityInterestIssuedOrIssuableTextBlock
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