XML 60 R51.htm IDEA: XBRL DOCUMENT v3.22.2.2
Acquisition - Additional Information (Details)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 29, 2022
shares
Dec. 01, 2021
USD ($)
May 06, 2021
USD ($)
May 05, 2021
USD ($)
shares
Feb. 02, 2021
USD ($)
shares
Dec. 01, 2020
USD ($)
$ / shares
shares
Nov. 30, 2021
USD ($)
shares
Sep. 30, 2022
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2022
USD ($)
shares
Sep. 30, 2021
USD ($)
shares
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
Business Acquisition [Line Items]                          
Issuance of common stock, shares | shares 10,643,034                        
Business acquisition, earnout payments                   $ (3,983,000)      
Common stock issued               $ 7,000   7,000   $ 5,000  
Acquisition date, initial fair value anoint of earn-out payment   $ 5,200,000                      
Change in fair value of contingent earn-out liabilities               (774,000) $ (4,245,000) $ (5,240,000) $ (11,949,000)    
Remaining earn-out liability                       9,223,000  
Business combination, contingent consideration earn out amount                       9,223,000  
Healing Solutions LLC                          
Business Acquisition [Line Items]                          
Payments To Acquire Businesses Gross         $ 15,300,000                
Business acquisition shares issued/issuable | shares         1,387,759                
Withheld of cash purchase price to serve collateral for sellers payment         $ 2,000,000.0                
Withheld of cash purchase price payment period         within 60 days of the Closing Date                
Business combination, acquired receivables, description         The shares would be issued to Healing Solutions following the final determination of inventory values pursuant to the terms of the Asset Purchase Agreement, which determination is expected to occur approximately nine to ten months following the Closing Date and such shares will be subject to vesting restrictions which will lapse on the date that is the one-year anniversary after the Closing Date.                
Estimated earnout liability         $ 11,273,000                
Inventory         5,285,000                
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents         15,280,000                
Acquisition date, initial fair value anoint of earn-out payment         $ 16,500,000                
Business combination contingent consideration earnout fair value             $ 1,400,000            
Remaining earn-out liability                       0  
Business combination, contingent consideration earn out amount                       0  
Healing Solutions LLC | After 15 Months Following Closing Date                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares                   0      
Healing Solutions LLC | Nine Months Following Closing Date                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares                   528,670      
Healing Solutions LLC | After Nine Months But Before 12 Months Following Closing Date                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares                   396,502      
Healing Solutions LLC | After12 Months But Before 15 Months Following Closing Date                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares                   264,335      
Squatty Potty, LLC                          
Business Acquisition [Line Items]                          
Payments To Acquire Businesses Gross       $ 19,000,000.0                  
Estimated earnout liability       3,502,000                  
Inventory       1,100,000                  
Business acquisition, earnout payments                   $ (3,983,000)   4,000,000.0  
Business acquisition, payment for transition services                       8,000,000.0  
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents       19,040,000                  
Acquisition date, initial fair value anoint of earn-out payment     $ 3,500,000                    
Remaining earn-out liability               0   0   3,983,000  
Business combination, contingent consideration earn out amount               0   0   3,983,000  
Squatty Potty, LLC | Event Occurs in 12 Months Ending 12/31/2021                          
Business Acquisition [Line Items]                          
Business combination, contingent consideration earn out amount, maximum                       3,900,000  
Squatty Potty, LLC | Event Occurs in Six Months Following Closing Date                          
Business Acquisition [Line Items]                          
Remaining earn-out liability                       3,900,000  
Business combination, contingent consideration earn out amount                       3,900,000  
Photo Paper Direct Ltd.                          
Business Acquisition [Line Items]                          
Payments To Acquire Businesses Gross       $ 8,300,000                  
Business acquisition shares issued/issuable | shares       704,548                  
Estimated earnout liability       $ 911,000                  
Business acquisition, earnout payments                       6,000,000.0  
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents       8,293,000                  
Common stock issued                       2,000,000.0  
Acquisition date, initial fair value anoint of earn-out payment       900,000                  
Business combination contingent consideration earnout fair value                       0.0  
Photo Paper Direct Ltd. | Inventory and Other Working Capital Assets, Including Cash on Hand                          
Business Acquisition [Line Items]                          
Business acquisition, assets acquired       5,400,000                  
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents       $ 3,000,000.0                  
Smash Assets                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares           4,220,000              
Total consideration           $ 25,000,000.0              
Shares issued, price per share | $ / shares           $ 6.89              
Value of certain inventory           $ 15,600,000              
Remaining earn-out liability               0   0   5,240,000  
Business combination, contingent consideration earn out amount               $ 0   $ 0   5,240,000  
Smash Assets | Sellers Brokers                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares           164,000              
Smash Assets | Year Two Earn-Out | Forecast                          
Business Acquisition [Line Items]                          
Business combination contingent consideration earn out generated amount                         $ 500,000
Business combination, contingent consideration earn out amount, maximum                         15,500,000
Business combination contingent consideration subject to cap                         27,500,000
Business combination contingent consideration entitled to receive amount in cash equal to shares                         $ 100,000
Smash Assets | Year One Earn-Out                          
Business Acquisition [Line Items]                          
Business combination, contingent consideration earn out amount, maximum                       $ 18,500,000  
Business combination contingent consideration contribution margin ratio                       1.67  
Business combination contingent consideration earn out margin | $ / shares                       $ 1.00  
Business combination, contingent consideration earn out amount, minimum                       $ 15,500,000  
Business combination contingent consideration arrangements earn out maximum                       $ 5,000,000.0  
Common Stock                          
Business Acquisition [Line Items]                          
Issuance of common stock, shares | shares                   7,003,332 2,666,667    
Common Stock | Healing Solutions LLC                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares         1,387,759                
Entitled to receive number of shares of common stock | shares         170,042                
Issuance of common stock, shares | shares             1,400,000            
Common Stock | Healing Solutions LLC | Maximum                          
Business Acquisition [Line Items]                          
Entitled to receive number of shares of common stock | shares         280,000                
Common Stock | Healing Solutions LLC | After 15 Months Following Closing Date | Maximum                          
Business Acquisition [Line Items]                          
Entitled to receive number of shares of common stock | shares         528,670                
Common Stock | Photo Paper Direct Ltd.                          
Business Acquisition [Line Items]                          
Business acquisition shares issued/issuable | shares       704,500