XML 43 R28.htm IDEA: XBRL DOCUMENT v3.24.0.1
Note 1 - Organization and Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2023
Notes Tables  
Disposal Groups, Including Discontinued Operations [Table Text Block]
   

December 31,
2022

 

Assets of discontinued operation

       

Current assets of discontinued operation:

       

Cash and cash equivalents

  $ 1,169  

Trade receivables

    1,420  

Prepaid expenses and other current assets

    107  

Total current assets of discontinued operation

    2,696  

Long-term assets of discontinued operation:

       

Deferred tax assets

    115  

Property and equipment, net

    475  

Operating lease right-of-use assets

    1,798  

Goodwill

    17,983  

Intangible assets, net

    4,288  

Total long-term assets of discontinued operation

    24,659  

Total assets of discontinued operation

  $ 27,355  
         

Liabilities of discontinued operation

       

Current liabilities of discontinued operation:

       

Trade payables

  $ 136  

Deferred revenues

    70  

Accrued expenses and other payables

    115  

Accrued payroll and related benefits

    969  

Operating lease liabilities

    302  

Total current liabilities of discontinued operation

    1,592  

Long-term liabilities of discontinued operation:

       

Operating lease liabilities

    1,496  

Total long-term liabilities of discontinued operation

    1,496  

Total liabilities of discontinued operation

  $ 3,088  
   

Year Ended December 31,

 
   

2021

   

2022

   

2023

 
                         

Revenues

  $ 8,874     $ 14,065     $ 7,909  

Cost of revenues

    6,449       11,921       4,976  

Gross profit

    2,425       2,144       2,933  

Operating expenses:

                       

Research and development, net

    3,415       8,184       5,489  

Sales and marketing

    628       1,427       662  

General and administrative

    1,506       1,139       757  

Amortization of intangible assets

    408       699       373  

Total operating expenses

    5,957       11,449       7,281  

Operating loss

    (3,532 )     (9,305 )     (4,348 )

Financial income, net

                3  

Gain on sale

                10,892  

Total gain (loss) from discontinued operations before taxes on income

    (3,532 )     (9,305 )     6,547  

Income tax benefit

    (1,531 )           (12 )

Net income (loss) from discontinued operations

  $ (2,001 )   $ (9,305 )   $ 6,559  

Gross purchase price

  $ 35,154  

Transaction costs

    (690 )

Net assets sold

    (23,572 )

Total gain on sale

  $ 10,892  

Cash and cash equivalents

  $ 525  

Trade receivables

    931  

Prepaid expenses and other current assets

    354  

Operating lease right-of-use assets

    1,590  

Property and equipment, net

    364  

Goodwill

    18,463  

Intangible assets, net

    3,323  

Trade payables

    (44 )

Deferred revenues

    (123 )

Accrued payroll and related benefits

    (221 )

Operating lease liabilities

    (1,590 )

Total net assets sold

  $ 23,572  
   

Year Ended December 31,

 
   

2021

   

2022

   

2023

 

Net cash flows used in operating activities (*)

  $ (3,092 )   $ (3,116 )   $ (2,235 )

Net cash flows (used in) provided by investing activities

  $ (29,997 )   $ (436 )   $ 29,919  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

Intangible assets:

       

Technologies

  $ 1,174  

Customer relationships

    432  

Goodwill

    1,994  

Total assets

  $ 3,600  
Schedule of Property, Plant and Equipment, Annual Depreciation Rates [Table Text Block]
   

%

 

Computers, software and equipment

  15 - 33  

Office furniture and equipment

  7 - 33  

Leasehold improvements

  10 - 33  
    (the shorter of the expected lease term or useful economic life)  
Schedule of Share-Based Payment Award, Employee Stock Purchase Plan, Valuation Assumptions [Table Text Block]
   

2021

 

2022

 

2023

                                     

Expected dividend yield

      0 %         0 %         0 %  

Expected volatility

  39 % - 60 %   38 % - 50 %   45 % - 47 %

Risk-free interest rate

  0.1 % - 1.7 %   0.5 % - 3.0 %   4.8 % - 5.5 %

Expected forfeiture

        0 %       0 %         0 %  

Contractual term of up to (in months)

 

6

 

6

 

6

 
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Table Text Block]
   

Year ended December 31,

 
   

2021

   

2022

   

2023

 
                         

Cost of revenue

  $ 513     $ 687     $ 826  

Research and development, net

    7,187       8,259       9,133  

Sales and marketing

    1,608       1,503       1,776  

General and administrative

    3,291       2,888       3,795  

Total equity-based compensation expense from continuing operations

    12,599       13,337       15,530  

Equity-based compensation expense included in discontinued operations

    456       1,168       668  

Total equity-based compensation expense

  $ 13,055     $ 14,505     $ 16,198  
Financing Receivable, Allowance for Credit Loss [Table Text Block]
   

Balance at

beginning

of period

   

Additions

   

Deduction

   

Balance at

end of period

 

Year ended December 31, 2023

                               

Allowance for credit losses

  $ 313     $     $ (25 )   $ 288  
                                 

Year ended December 31, 2022

                               

Allowance for credit losses

  $ 288     $ 25     $     $ 313  
                                 

Year ended December 31, 2021

                               

Allowance for credit losses

  $ 300     $ 152     $ (164 )   $ 288  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
   

Year ended December 31,

 
   

2021

   

2022

   

2023

 

Numerator:

                       

Net income (loss) from continuing operations

  $ 2,397     $ (13,878 )   $ (18,437 )

Net income (loss) from discontinued operations

    (2,001 )     (9,305 )     6,559  

Net income (loss)

  $ 396     $ (23,183 )   $ (11,878 )

Denominator (in thousands):

                       

Basic weighted-average common stock outstanding

    22,819       23,172       23,484  

Effect of stock-based awards

    432              

Diluted weighted-average common stock outstanding

    23,251       23,172       23,484  
                         

Basic net income (loss) per share from continuing operations

  $ 0.11     $ (0.60 )   $ (0.79 )

Basic net income (loss) per share from discontinued operations

  $ (0.09 )   $ (0.40 )   $ 0.28  

Basic net income (loss) per share

  $ 0.02     $ (1.00 )   $ (0.51 )
                         

Diluted net income (loss) per share from continuing operations

  $ 0.10     $ (0.60 )   $ (0.79 )

Diluted net income (loss) per share from discontinued operations

  $ (0.08 )   $ (0.40 )   $ 0.28  

Diluted net income (loss) per share

  $ 0.02     $ (1.00 )   $ (0.51 )