XML 44 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Business Acquisition (Tables)
9 Months Ended
Sep. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisition Purchase Price Allocation

The following table summarizes the purchase price allocation (in thousands):

 

     
   June 30, 2022 
Assets     
Current assets     
Cash and cash equivalents  $303 
Accounts and other receivables, net of allowance   193 
Prepaid expenses and other receivables, net of allowance   14 
Total current assets   510 
      
Property and equipment, net   599 
Operating lease right of use asset   521 
Other long-term assets   7 
Total assets   1,637 
      
Liabilities and net assets acquired     
Current liabilities     
Accounts payable   105 
Accrued liabilities   241 
Current portion of debt   6 
Current portion of related party debt   242 
Current portion of operating lease liability   179 
Total current liabilities   773 
      
Debt, net of current portion   393 
Related party debt, net of current portion   107 
Operating lease liability, net of current portion   342 
Total liabilities   1,615 
      
Net assets acquired  $22 
Schedule of Proforma Unaudited Revenue and Net Loss

The following proforma unaudited revenue and net loss are presented as if the acquisition had been included in the consolidated results of the Company for the nine months ended September 30, 2022 (in thousands).

 

      
  

Nine Months Ended

September 30, 2022

 
Revenue  $1,385 
Net loss  $(8,097)