XML 102 R95.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisition - Schedule of Consideration Transferred and Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
Feb. 02, 2024
Mar. 31, 2025
Dec. 31, 2024
Restructuring Cost and Reserve [Line Items]      
Cash   $ 2,207 $ 138
Accounts receivable, net of allowances   1,764 1,426
Inventories, net   3,186 3,868
Vendor deposits   1,151 1,976
Prepaid expenses and other current assets   858 810
Property and equipment, net   80 116
Right-of-use-assets   338 415
Other assets   3,040 2,963
Goodwill   13,220 13,220
Intangible assets, net   5,653 6,106
Accounts payable   (7,698) (11,169)
Accrued expenses and other current liabilities   (3,311) (3,975)
Operating lease liability, current portion   (194) (261)
Deferred revenue   (66) (77)
Loan payable   (7,282) (8,569)
Operating lease liability, net of current portion   $ (154) $ (170)
CLMBR, Inc. [Member]      
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, Total 16,125    
Cash 50    
Accounts receivable, net of allowances 126    
Inventories, net 3,560    
Vendor deposits 61    
Prepaid expenses and other current assets 63    
Property and equipment, net 139    
Right-of-use-assets 412    
Other assets 230    
Goodwill 13,220    
Intangible assets, net 6,200    
Total assets acquired 24,061    
Accounts payable (3,231)    
Accrued expenses and other current liabilities (2,275)    
Operating lease liability, current portion (263)    
Deferred revenue (101)    
Loan payable (1,887)    
Operating lease liability, net of current portion (179)    
Net assets acquired 16,125    
CLMBR, Inc. [Member] | Series B Preferred Stock [Member]      
Restructuring Cost and Reserve [Line Items]      
Stock issued 2,954    
CLMBR, Inc. [Member] | Common Stock [Member]      
Restructuring Cost and Reserve [Line Items]      
Stock issued 1,015    
CLMBR, Inc. [Member] | As Previously Reported [Member]      
Restructuring Cost and Reserve [Line Items]      
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    
Other assets 30    
Goodwill 13,165    
Intangible assets, net 6,900    
Total assets acquired 24,444    
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)    
Net assets acquired 15,859    
CLMBR, Inc. [Member] | Measurement Period Adjustments [Member]      
Restructuring Cost and Reserve [Line Items]      
Cash 0    
Accounts receivable, net of allowances (8)    
Inventories, net 70    
Vendor deposits 0    
Prepaid expenses and other current assets 0    
Property and equipment, net 0    
Right-of-use-assets 0    
Other assets 200    
Goodwill 55    
Intangible assets, net (700)    
Total assets acquired (383)    
Accounts payable 326    
Accrued expenses and other current liabilities 163    
Operating lease liability, current portion 0    
Deferred revenue 160    
Loan payable 0    
Operating lease liability, net of current portion 0    
Net assets acquired $ 266