XML 100 R93.htm IDEA: XBRL DOCUMENT v3.24.3
Acquisition - Schedule of Consideration Transferred and Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Feb. 02, 2024
Sep. 30, 2024
Sep. 30, 2024
Dec. 31, 2023
Restructuring Cost and Reserve [Line Items]        
Acquisition related costs (including in general and administrative in the condensed consolidated statement of operations and comprehensive loss)   $ 900 $ 1,400  
Cash   2,269 2,269 $ 0
Accounts receivable, net of allowances   519 519 1
Inventories, net   4,773 4,773 2,607
Vendor deposits   1,976 1,976 1,815
Prepaid expenses and other current assets   684 684 933
Property and equipment, net   164 164 444
Right-of-use-assets $ 400 492 492 283
Intangible assets, net 6,900 7,184 7,184 2,254
Accounts payable   (12,880) (12,880) (10,562)
Accrued expenses and other current liabilities   (3,174) (3,174) (906)
Operating lease liability, current portion   (302) (302) (54)
Deferred revenue   (104) (104) (77)
Loan payable   (5,298) (5,298) (5,806)
Operating lease liability, net of current portion   (210) (210) (229)
Goodwill 13,500 $ 13,519 $ 13,519 $ 0
CLMBR, Inc.        
Restructuring Cost and Reserve [Line Items]        
Cash Paid to Seller 30      
Payoff of Vertical debt (plus accrued interest) 1,447      
Retirement of Vertical Debt (including fees) 9,379      
Fair value of earn-out consideration 1,300      
Consideration, Total 16,125      
Acquisition related costs (including in general and administrative in the condensed consolidated statement of operations and comprehensive loss) 1,380      
Cash 50      
Accounts receivable, net of allowances 134      
Inventories, net 3,490      
Vendor deposits 61      
Prepaid expenses and other current assets 93      
Property and equipment, net 139      
Right-of-use-assets 412      
Intangible assets, net 6,900      
Accounts payable (3,692)      
Accrued expenses and other current liabilities (2,437)      
Operating lease liability, current portion (263)      
Deferred revenue (215)      
Loan payable (1,887)      
Operating lease liability, net of current portion (179)      
Other Indefinite-Lived Intangible Assets, Total 2,606      
Goodwill 13,519      
Recognized amounts of identifiable assets acquired and liabilities assumed, Total 16,125      
CLMBR, Inc. | Series B Preferred Stock [Member]        
Restructuring Cost and Reserve [Line Items]        
Stock issued 2,954      
CLMBR, Inc. | Common Stock [Member]        
Restructuring Cost and Reserve [Line Items]        
Stock issued $ 1,015