v3.26.3
ACQUISITIONS (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2026
Dec. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]    
SCHEDULE OF BUSINESS COMBINATION RECOGNIZED ASSET ACQUIRED AND LIABILITY ASSUMED

The following table sets forth the purchase price allocation of SOC to the estimated fair value of assets acquired as of the acquisition date:

 

   Fair Value 
Assets Acquired:     
Cash and cash equivalents  $4,641 
Restricted cash, current   597 
Investments in equity securities   2,561 
Accounts receivable   11,463 
Inventories, net   9,101 
Note receivable, current portion   269 
Prepaid and other   1,246 
Property and equipment, net   17,959 
Operating lease right-of-use assets   8,608 
Long term investments   953 
Notes receivable, net of current portion   8,473 
Restricted cash, non-current   1,729 
Assets Acquired  $67,600 
Liabilities Assumed:     
Current payables   3,203 
Accrued salaries, commissions and benefits   2,165 
Accrued expenses and other current liabilities   5,162 
Short-term debt   6,042 
Deferred revenue   3,609 
Operating lease liabilities, current portion   228 
Long-term debt, net of current portion   6,630 
Operating lease liabilities, net of current portion   8,387 
Liabilities Assumed  $35,426 
      
Fair value of consideration transferred  $32,174 
 

Below is a summary of the fair value of the net assets acquired on the acquisition date:

 

   Fair Value 
Assets Acquired:     
Cash and cash equivalents  $10 
Accounts receivable   29 
Prepaid and other   5 
Intangible assets   95 
Goodwill   242 
Restricted cash, non-current   4 
Assets Acquired  $385 
Liabilities Assumed:     
Current payables  $77 
Accrued salaries, commissions and benefits   3 
Accrued expenses and other current liabilities   126 
Deferred tax liabilities   33 
Liabilities Assumed  $239 
      
Fair value of consideration transferred  $146 
 

The following table sets forth the purchase price allocation of SOC to the estimated fair value of assets acquired as of the acquisition date:

 

   Fair Value 
Assets Acquired:     
Cash and cash equivalents  $4,641 
Restricted cash, current   597 
Investments in equity securities   2,561 
Accounts receivable   11,463 
Inventories, net   9,101 
Note receivable, current portion   269 
Prepaid and other   1,246 
Property and equipment, net   17,959 
Operating lease right-of-use assets   8,608 
Long term investments   953 
Notes receivable, net of current portion   8,473 
Restricted cash, non-current   1,729 
Assets Acquired  $67,600 
Liabilities Assumed:     
Current payables  $3,203 
Accrued salaries, commissions and benefits   2,165 
Accrued expenses and other current liabilities   5,162 
Short-term debt   6,042 
Deferred revenue   3,609 
Operating lease liabilities, current portion   228 
Long-term debt, net of current portion   6,630 
      
Operating lease liabilities, net of current portion   8,387 
Liabilities assumed  $35,426 
      
Fair value of consideration transferred  $32,174 

 

Below is a summary of the fair value of the net assets acquired on the acquisition date:

 

   Fair Value 
Assets Acquired:     
Cash and cash equivalents  $10 
Accounts receivable   29 
Prepaid and other   5 
Intangible assets   95 
Goodwill   242 
Restricted cash, non-current   4 
Assets Acquired  $385 
Liabilities Assumed:     
Current payables  $77 
Accrued salaries, commissions and benefits   3 
Accrued expenses and other current liabilities   126 
Deferred tax Liabilities   33 
Liabilities Assumed  $239 
      
Fair value of consideration transferred  $146 
SCHEDULE OF BUSINESS COMBINATION INTANGIBLE ASSET ACQUIRED FINITE-LIVED

The following represents certain information from the unaudited pro forma Condensed Consolidated Statement of Operations as if SOC had been included in the consolidated results of the Company for the three and six months ended June 30, 2025:

Pro-forma  2025   2025 
  

Three Months Ended

June 30,

  

Six Months Ended

June 30,

 
Pro-forma  2025   2025 
Revenue  $59,249   $104,039 
Gross profit  $24,888   $44,422 
Net income (loss)  $2,763   $(169)

The following unaudited consolidated pro forma information gives effect to the acquisitions of SOC as if the transactions had occurred on January 1, 2024.

 

Pro-forma  2025   2024 
   Year ended December 31, 
Pro-forma  2025   2024 
Revenue  $222,967   $193,415 
Gross Profit  $93,995   $81,207 
Net loss attributable to common shareholders  $(6,589)  $(17,248)