XML 63 R50.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisition - Additional Information (Details)
3 Months Ended 9 Months Ended 12 Months Ended
May 06, 2021
USD ($)
May 05, 2021
USD ($)
shares
Feb. 02, 2021
USD ($)
shares
Dec. 01, 2020
USD ($)
$ / shares
shares
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
shares
Sep. 30, 2020
USD ($)
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2020
USD ($)
Dec. 31, 2022
USD ($)
Business Acquisition [Line Items]                      
NET REVENUE         $ 68,121,000 $ 58,783,000 $ 184,446,000 $ 144,212,000      
Operating income (loss)         (7,527,000) $ 106,000 (30,812,000) $ (15,610,000)      
Common stock issued         5,000   5,000     $ 3,000  
Acquisition date, initial fair value anoint of earn-out payment       $ 9,800,000              
Change in fair value of contingent earn-out liabilities         (4,245,000)   (11,949,000)        
Business combination, contingent consideration earn out amount         31,553,000   31,553,000     22,531,000  
Healing Solutions LLC                      
Business Acquisition [Line Items]                      
Payment in cash     $ 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 will 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.                
NET REVENUE         6,800,000   27,100,000        
Operating income (loss)         1,100,000   6,300,000        
Business acquisition, inventory acquired     $ 5,285,000                
Business acquisition, cash on hand payment     15,280,000                
Acquisition date, initial fair value anoint of earn-out payment     $ 16,500,000                
Business combination contingent consideration earnout fair value         7,200,000   7,200,000        
Change in fair value of contingent earn-out liabilities         9,400,000   9,400,000        
Business combination, contingent consideration earn out amount         7,150,000   7,150,000        
Squatty Potty, LLC                      
Business Acquisition [Line Items]                      
Payment in cash   $ 19,000,000.0                  
NET REVENUE         3,200,000   5,400,000        
Operating income (loss)         2,000,000.0   2,800,000        
Business acquisition, inventory acquired   1,100,000                  
Business acquisition, cash on hand payment   19,040,000                  
Acquisition date, initial fair value anoint of earn-out payment $ 3,500,000                    
Business combination contingent consideration earnout fair value         4,000,000.0   4,000,000.0        
Change in fair value of contingent earn-out liabilities             500,000        
Business combination, contingent consideration earn out amount         4,040,000   4,040,000        
Squatty Potty, LLC | Forecast                      
Business Acquisition [Line Items]                      
Business acquisition, earnout payments                 $ 4,000,000.0    
Business acquisition, payment for transition services                 8,000,000.0    
Photo Paper Direct Ltd.                      
Business Acquisition [Line Items]                      
Payment in cash   $ 8,300,000                  
Business acquisition shares issued/issuable | shares   704,548                  
NET REVENUE         4,200,000   7,200,000        
Operating income (loss)         1,500,000   2,100,000        
Business acquisition, cash on hand payment   $ 8,293,000                  
Acquisition date, initial fair value anoint of earn-out payment   900,000                  
Business combination contingent consideration earnout fair value         2,200,000   2,200,000        
Change in fair value of contingent earn-out liabilities             1,300,000        
Business combination, contingent consideration earn out amount         2,174,000   2,174,000        
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 acquisition, cash on hand payment   $ 3,000,000.0                  
Photo Paper Direct Ltd. | Forecast                      
Business Acquisition [Line Items]                      
Business acquisition, earnout payments                 6,000,000.0    
Common stock issued                 $ 2,000,000.0    
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              
Business combination, contingent consideration earn out amount         18,189,000   $ 18,189,000     22,531,000  
Smash Assets | Sellers Brokers                      
Business Acquisition [Line Items]                      
Business acquisition shares issued/issuable | shares       164,000              
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                
Common Stock | Healing Solutions LLC | Maximum                      
Business Acquisition [Line Items]                      
Entitled to receive number of shares of common stock | shares     280,000                
Common Stock | Photo Paper Direct Ltd.                      
Business Acquisition [Line Items]                      
Business acquisition shares issued/issuable | shares   704,500                  
After 15 Months Following Closing Date | Healing Solutions LLC                      
Business Acquisition [Line Items]                      
Business acquisition shares issued/issuable | shares             0        
After 15 Months Following Closing Date | Common Stock | Healing Solutions LLC | Maximum                      
Business Acquisition [Line Items]                      
Entitled to receive number of shares of common stock | shares     528,670                
Year One Earn-Out | Smash Assets                      
Business Acquisition [Line Items]                      
Business combination contingent consideration earnout fair value         18,200,000   $ 18,200,000     22,500,000  
Change in fair value of contingent earn-out liabilities             $ 4,300,000     $ 12,700,000  
Year One Earn-Out | Smash Assets | Forecast                      
Business Acquisition [Line Items]                      
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 earn out amount, maximum                 18,500,000    
Business combination contingent consideration arrangements earn out maximum                 $ 5,000,000.0    
Year Two Earn-Out | Smash Assets | Forecast                      
Business Acquisition [Line Items]                      
Business combination, contingent consideration earn out amount, maximum                     $ 15,500,000
Business combination contingent consideration earn out generated amount                     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
Nine Months Following Closing Date | Healing Solutions LLC                      
Business Acquisition [Line Items]                      
Business acquisition shares issued/issuable | shares             528,670        
After Nine Months But Before 12 Months Following Closing Date | Healing Solutions LLC                      
Business Acquisition [Line Items]                      
Business acquisition shares issued/issuable | shares             396,502        
After12 Months But Before 15 Months Following Closing Date | Healing Solutions LLC                      
Business Acquisition [Line Items]                      
Business acquisition shares issued/issuable | shares             264,335        
Event Occurs in 12 Months Ending 12/31/2021 | Squatty Potty, LLC                      
Business Acquisition [Line Items]                      
Business combination, contingent consideration earn out amount, maximum         3,900,000   $ 3,900,000        
Event Occurs in Six Months Following Closing Date | Squatty Potty, LLC                      
Business Acquisition [Line Items]                      
Business combination, contingent consideration earn out amount         $ 3,900,000   $ 3,900,000