XML 103 R96.htm IDEA: XBRL DOCUMENT v3.25.2
Acquisition - Schedule of Consideration Transferred and Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Feb. 02, 2024
Jun. 30, 2025
Jun. 30, 2025
Dec. 31, 2024
Restructuring Cost and Reserve [Line Items]        
Acquisition related costs (including in general and administrative in the condensed consolidated statement of operations and comprehensive loss)   $ 100 $ 100  
Cash   582 582 $ 138
Accounts receivable, net of allowances   1,761 1,761 1,426
Inventories, net   2,560 2,560 3,868
Vendor deposits   1,055 1,055 1,976
Prepaid expenses and other current assets   763 763 810
Property and equipment, net   66 66 116
Right-of-use-assets   260 260 415
Other assets   3,044 3,044 2,963
Goodwill   13,220 13,220 13,220
Intangible assets, net   5,277 5,277 6,106
Accounts payable   (4,667) (4,667) (11,169)
Accrued expenses and other current liabilities   (6,981) (6,981) (3,975)
Operating lease liability, current portion   (127) (127) (261)
Deferred revenue   (62) (62) (77)
Loan payable   (8,118) (8,118) (8,569)
Operating lease liability, net of current portion   $ (138) $ (138) $ (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