XML 256 R107.htm IDEA: XBRL DOCUMENT v3.25.0.1
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
Dec. 31, 2022
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 $ 226
Accounts receivable, net of allowances   519 519 1 0
Inventories, net   4,773 4,773 2,607 4,567
Vendor deposits   1,976 1,976 1,815 3,603
Prepaid expenses and other current assets   684 684 933 1,426
Property and equipment, net   164 164 444 1,326
Right of use assets $ 400 492 492 283 110
Intangible assets, net 6,900 7,184 7,184 2,254 3,834
Accounts payable   (12,880) (12,880) (10,562) (7,743)
Accrued expenses and other current liabilities   (3,174) (3,174) (906) (5,304)
Operating lease liability, current portion   (302) (302) (54) (106)
Deferred revenue   (104) (104) (77) (29)
Loan payable   (5,298) (5,298) (5,806) (6,708)
Operating lease liability, net of current portion   (210) (210) (229) $ (9)
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 considerationFair 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)        
Total identifiable net assets 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]          
Common stock issued 2,954        
CLMBR, Inc. | Common Stock [Member]          
Restructuring Cost and Reserve [Line Items]          
Common stock issued $ 1,015