XML 76 R65.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Feb. 16, 2024
Feb. 15, 2024
May 31, 2024
Apr. 30, 2024
Mar. 31, 2024
Feb. 29, 2024
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Restructuring Cost and Reserve [Line Items]                      
Issuance of acquisition share, value                 $ (497) $ (1,423)  
Financial instruments measured at fair value             $ 1,100   1,100   $ 0
Financial instruments measured fair value debt bridge notes             8,000   8,000   7,887
Debt fair value             102,404   102,404   $ 102,309
Trading price, per share                     $ 2.38
Change in valuation of contingent consideration             $ 60 313 469  
Put Option [Member]                      
Restructuring Cost and Reserve [Line Items]                      
Exercise price                     8.10
Trading price, per share                     $ 5.72
Put Option [Member] | Fexy Studios Acquistion [Member]                      
Restructuring Cost and Reserve [Line Items]                      
Issuance of common stock in connection with acquisitions, shares                     274,692
Common Stock [Member]                      
Restructuring Cost and Reserve [Line Items]                      
Issuance of acquisition share, value                 $ (3) $ (2)  
Issuance of common stock in connection with acquisitions, shares               28,979   28,979  
Flexy Studios [Member]                      
Restructuring Cost and Reserve [Line Items]                      
Preceding acquistion price per share             $ 8.10   $ 8.10    
Fexy Studios [Member]                      
Restructuring Cost and Reserve [Line Items]                      
Business Combination, Consideration Transferred   $ 2,478                  
Equal installments paid $ 620   $ 620 $ 620 $ 620 $ 620          
Flexy put option description   (i) $2,225 pursuant to the Fexy Put Option where the Company gave the recipients of the contingent consideration a right to put their 274,692 shares of the Company’s common stock; (ii) $200 deferred payment due under the purchase agreement; and (iii) $53 in other costs and reimbursable transition expenses payable.                  
Fexy Studios [Member] | Common Stock [Member]                      
Restructuring Cost and Reserve [Line Items]                      
Issuance of acquisition shares                 274,692    
Issuance of acquisition share, value                 $ 379