XML 63 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Contingent and Earn-Out Liabilities (Details)
1 Months Ended
Jan. 02, 2025
USD ($)
shares
Nov. 07, 2024
USD ($)
shares
Jan. 25, 2024
USD ($)
Sep. 18, 2023
USD ($)
Mar. 03, 2023
USD ($)
Feb. 21, 2023
USD ($)
Jun. 10, 2021
tradingDay
$ / shares
shares
May 13, 2020
USD ($)
Apr. 30, 2025
USD ($)
Dec. 31, 2024
USD ($)
shares
May 31, 2024
USD ($)
shares
Jan. 31, 2024
USD ($)
shares
Apr. 30, 2023
USD ($)
shares
Mar. 31, 2025
USD ($)
Dec. 31, 2021
USD ($)
May 31, 2021
USD ($)
Reverse Capitalization [Line Items]                                
Contingent considerations                   $ 3,589,000       $ 2,873,000    
Kinetic                                
Reverse Capitalization [Line Items]                                
Contingent consideration, current     $ 2,251,000                          
Contingent consideration, noncurrent     2,348,000                          
Kinetic | Subsequent Event                                
Reverse Capitalization [Line Items]                                
Purchase price - equity consideration                 $ 2,500,000              
Kinetic | Revenue Earnout                                
Reverse Capitalization [Line Items]                                
Revenue threshold     $ 12,000,000                          
Achievement period     12 months                          
Kinetic | Production Earnout                                
Reverse Capitalization [Line Items]                                
Production earnout, period     24 months                          
Contingent consideration, tranche one | Kinetic                                
Reverse Capitalization [Line Items]                                
Asset acquisition, contingent consideration, liability                   2,455,000       2,455,000    
Contingent consideration, tranche one | Level 3 | Kinetic                                
Reverse Capitalization [Line Items]                                
Asset acquisition, contingent consideration, liability                   2,455,000       2,455,000    
Contingent consideration, tranche two | Kinetic                                
Reverse Capitalization [Line Items]                                
Asset acquisition, contingent consideration, liability                   1,908,000       413,000    
Contingent consideration, tranche two | Level 3 | Kinetic                                
Reverse Capitalization [Line Items]                                
Asset acquisition, contingent consideration, liability                   1,908,000       413,000    
City Semi                                
Reverse Capitalization [Line Items]                                
Contingent consideration               $ 1,180,000                
City Semi | Contingent consideration, tranche one                                
Reverse Capitalization [Line Items]                                
Maximum contingent consideration               500,000                
Purchase price — contingent considerations                               $ 456,000
City Semi | Contingent consideration, tranche two                                
Reverse Capitalization [Line Items]                                
Contingent consideration               500,000                
Maximum contingent consideration               $ 1,500,000       $ 1,000,000        
Purchase price — contingent considerations                   500,000            
Accrued contingent consideration related to acquisition                       $ 500,000 $ 500,000      
City Semi | Contingent consideration, tranche two | Level 3                                
Reverse Capitalization [Line Items]                                
Purchase price — contingent considerations                   500,000            
City Semi | Contingent consideration, tranche two | Common Stock                                
Reverse Capitalization [Line Items]                                
Shares issued due to acquisition of (in shares) | shares 114,127                     62,562 73,311      
Shares issued due to acquisition of $ 480,000                     $ 500,000 $ 608,000      
Total equity consideration $ 34,000                              
Silicon Radar                                
Reverse Capitalization [Line Items]                                
Contingent considerations           $ 4,155,000                    
Contingent noncurrent liability           $ 5,085,000                    
Business combination, period for volume-weighted-average-price           20 days                    
Silicon Radar | Contingent consideration, tranche one                                
Reverse Capitalization [Line Items]                                
Revenue threshold           $ 5,000,000                    
Achievement period (in months)           12 months                    
Silicon Radar | Contingent consideration, tranche one | Common Stock | Class A                                
Reverse Capitalization [Line Items]                                
Shares issued due to acquisition of (in shares) | shares                     1,103,140          
Total equity consideration                     $ 6,045,000          
Silicon Radar | Contingent consideration, tranche two                                
Reverse Capitalization [Line Items]                                
Revenue threshold           $ 7,000,000                    
Achievement period (in months)           12 months                    
Silicon Radar | Contingent consideration, tranche two | Level 3                                
Reverse Capitalization [Line Items]                                
Purchase price — contingent considerations                   $ 0       0    
GEO                                
Reverse Capitalization [Line Items]                                
Contingent considerations         $ 38,828,000                      
Contingent noncurrent liability         20,452,000                      
GEO | Contingent consideration, tranche one                                
Reverse Capitalization [Line Items]                                
Revenue threshold         $ 20,000,000                      
Achievement period (in months)         12 months                      
GEO | Contingent consideration, tranche one | Common Stock | Class A                                
Reverse Capitalization [Line Items]                                
Shares issued due to acquisition of (in shares) | shares                     6,096,951          
Total equity consideration                     $ 40,667,000          
GEO | Contingent consideration, tranche two                                
Reverse Capitalization [Line Items]                                
Revenue threshold         $ 10,000,000                      
Achievement period (in months)         6 months                      
GEO | Contingent consideration, tranche two | Common Stock | Class A                                
Reverse Capitalization [Line Items]                                
Purchase price — contingent considerations                           0    
Shares issued due to acquisition of (in shares) | shares                   1,015,621            
Total equity consideration                   $ 4,459,000            
Exalos                                
Reverse Capitalization [Line Items]                                
Contingent considerations       $ 7,328,000                        
Contingent noncurrent liability       2,427,000                        
Exalos | Contingent consideration, tranche one                                
Reverse Capitalization [Line Items]                                
Revenue threshold       $ 19,000,000                        
Achievement period (in months)       12 months                        
Exalos | Contingent consideration, tranche one | Common Stock | Class A                                
Reverse Capitalization [Line Items]                                
Shares issued due to acquisition of (in shares) | shares   2,845,243                            
Shares issued due to acquisition of   $ 9,930,000                            
Total equity consideration   $ 2,536,000                            
Exalos | Contingent consideration, tranche two                                
Reverse Capitalization [Line Items]                                
Purchase price — contingent considerations                   634,000       6,000    
Revenue threshold       $ 21,000,000                        
Achievement period (in months)       12 months                        
Exalos | Contingent consideration, tranche two | Level 3                                
Reverse Capitalization [Line Items]                                
Purchase price — contingent considerations                   $ 634,000       $ 6,000    
Earnout shares                                
Reverse Capitalization [Line Items]                                
Earn-out liability (in shares) | shares             10,000,000                  
Earnout period, threshold trading days (in trading days) | tradingDay             20                  
Earnout period, threshold consecutive trading days (in trading days) | tradingDay             30                  
Derivative liability                             $ 0  
Milestone two, earn out                                
Reverse Capitalization [Line Items]                                
Earn-out liability (in shares) | shares             5,000,000                  
Milestone one, earn out                                
Reverse Capitalization [Line Items]                                
Earn-out liability (in shares) | shares             5,000,000                  
Milestone one, earn out | Minimum                                
Reverse Capitalization [Line Items]                                
Earn-out liability, price trigger (in dollars per share) | $ / shares             $ 12.50                  
Milestone one, earn out | Maximum                                
Reverse Capitalization [Line Items]                                
Earn-out liability, price trigger (in dollars per share) | $ / shares             $ 15.00