XML 113 R91.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Acquisition - Schedule of Consideration Transferred and Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
3 Months Ended
Feb. 02, 2024
Mar. 31, 2024
Dec. 31, 2023
Jan. 01, 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)   $ 800    
Cash   0 $ 0  
Accounts receivable, net of allowances   177 1  
Inventories, net   6,074 2,607  
Vendor deposits   1,830 1,815  
Prepaid expenses and other current assets   798 933  
Property and equipment, net   392 444  
Right-of-use-assets $ 400 641 283 $ 300
Intangible assets, net 6,900 8,488 2,254  
Other assets   4,726 5,248  
Accounts payable   (13,251) (10,562)  
Accrued expenses and other current liabilities   (5,647) (906)  
Operating lease liability, current portion   (322) (54)  
Deferred revenue   (192) (77)  
Loan payable   (14,745) (5,806)  
Operating lease liability, net of current portion   (348) (229)  
Goodwill 13,200 $ 13,231 $ 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 consideration 1,300      
Consideration 15,859      
Acquisition related costs (including in general and administrative in the condensed consolidated statement of operations and comprehensive loss) 764      
Cash 50      
Accounts receivable, net of allowances 134      
Inventories, net 3,490      
Vendor deposits 61      
Prepaid expenses and other current assets 63      
Property and equipment, net 139      
Right-of-use-assets 412      
Intangible assets, net 6,900      
Other assets 30      
Accounts payable (3,557)      
Accrued expenses and other current liabilities (2,438)      
Operating lease liability, current portion (263)      
Deferred revenue (261)      
Loan payable (1,887)      
Operating lease liability, net of current portion (179)      
Total identifiable net assets 2,694      
Goodwill 13,165      
Recognized amounts of identifiable assets acquired and liabilities assumed 15,859      
CLMBR, Inc. | Series B Preferred Stock [Member]        
Restructuring Cost and Reserve [Line Items]        
Stock issued 2,688      
CLMBR, Inc. | Common Stock [Member]        
Restructuring Cost and Reserve [Line Items]        
Stock issued $ 1,015