XML 113 R85.htm IDEA: XBRL DOCUMENT v3.25.1
Segments - Revenue and expenses (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Nov. 19, 2024
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Segment Reporting Information [Line Items]        
Revenue from Contract with Customer, Excluding Assessed Tax     $ 81,672 $ 96,633
Less:        
Cost of goods sold, excluding depreciation, amortization, and stock-based compensation     33,794 40,328
Stock-based compensation $ 830 $ 73    
Change in fair value of contingent consideration     (512) 1,636
Impairment     2,971  
Interest expense     (10,429) (8,761)
Interest income     2,506 3,489
Other expense, net     (566) (343)
Provision for income taxes     146 40
Net Income (Loss)     (55,365) (63,323)
Single reportable segment        
Segment Reporting Information [Line Items]        
Revenue from Contract with Customer, Excluding Assessed Tax     81,672 96,633
Less:        
Cost of goods sold, excluding depreciation, amortization, and stock-based compensation     32,779 39,505
Operating expenses - compensation and benefits     46,779 60,895
Operating expenses - outside services     11,539 10,917
Other segment items     17,886 22,021
Depreciation and right-of-use amortization     4,801 5,508
Amortization of intangibles     2,853 3,382
Stock-based compensation     9,306 10,437
Change in fair value of contingent consideration     (512) 1,636
Impairment     2,971  
Interest expense     10,429 8,761
Interest income     (2,506) (3,489)
Other expense, net     566 343
Provision for income taxes     146 40
Net Income (Loss)     $ (55,365) $ (63,323)