XML 72 R56.htm IDEA: XBRL DOCUMENT v3.24.1
Business Combination - Schedule of Purchase Consideration Allocated and Adjusted (Details) - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Business Acquisition [Line Items]    
Goodwill $ 0 $ 0
Southern    
Business Acquisition [Line Items]    
Cash 1,377,000  
Accounts receivable, net 4,551,000  
Prepaid expenses and other current assets 4,326,000  
Property and equipment, net 37,108,000  
Operating lease right-of-use assets 13,214,000  
Finance lease right-of-use assets 303,000  
Acquisition-related intangibles 27,050,000  
Other assets 3,604,000  
Total assets 91,533,000  
Accounts payable 5,649,000  
Accrued expenses and other current liabilities 10,405,000  
Deferred revenue 7,337,000  
Current maturities of long-term debt 2,923,000  
Operating lease liabilities, current 3,624,000  
Finance lease liabilities, current 147,000  
Due to related parties, current 1,853,000  
Long-term debt, net of current maturities 24,123,000  
Operating lease liabilities, long term 6,836,000  
Finance lease liabilities, long term 175,000  
Due to related parties, long term 1,864,000  
Deferred tax liability 4,656,000  
Other noncurrent liabilities 37,000  
Total liabilities 69,629,000  
Fair value of net assets acquired 21,904,000  
Goodwill 60,045,000  
Total Purchase Consideration 81,949,000  
Southern | Preliminary Balance    
Business Acquisition [Line Items]    
Cash 1,377,000  
Accounts receivable, net 4,155,000  
Prepaid expenses and other current assets 4,326,000  
Property and equipment, net 37,372,000  
Operating lease right-of-use assets 13,214,000  
Finance lease right-of-use assets 303,000  
Acquisition-related intangibles 28,150,000  
Other assets 3,604,000  
Total assets 92,501,000  
Accounts payable 5,649,000  
Accrued expenses and other current liabilities 10,405,000  
Deferred revenue 7,329,000  
Current maturities of long-term debt 2,923,000  
Operating lease liabilities, current 3,624,000  
Finance lease liabilities, current 147,000  
Due to related parties, current 1,853,000  
Long-term debt, net of current maturities 24,123,000  
Operating lease liabilities, long term 6,836,000  
Finance lease liabilities, long term 175,000  
Due to related parties, long term 1,864,000  
Deferred tax liability 3,750,000  
Other noncurrent liabilities 37,000  
Total liabilities 68,715,000  
Fair value of net assets acquired 23,786,000  
Goodwill 58,163,000  
Total Purchase Consideration 81,949,000  
Southern | Measurement Period Adjustments    
Business Acquisition [Line Items]    
Accounts receivable, net 396,000  
Property and equipment, net (264,000)  
Acquisition-related intangibles (1,100,000)  
Total assets (968,000)  
Deferred revenue 8,000  
Deferred tax liability 906,000  
Total liabilities 914,000  
Fair value of net assets acquired (1,882,000)  
Goodwill $ 1,882,000