Commitments and Contingencies (Details) - Staffing 360 Solutions, Inc. [Member] - USD ($) $ in Thousands |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
|
|
Feb. 01, 2025 |
Jan. 01, 2025 |
Dec. 01, 2024 |
Nov. 01, 2024 |
Oct. 09, 2024 |
Oct. 01, 2024 |
Sep. 30, 2024 |
Sep. 01, 2024 |
Aug. 01, 2024 |
Jul. 01, 2024 |
Jun. 30, 2024 |
Jun. 01, 2024 |
May 01, 2024 |
Mar. 09, 2024 |
Apr. 01, 2023 |
May 18, 2022 |
Jan. 01, 2020 |
Sep. 30, 2019 |
Jul. 02, 2018 |
Jan. 03, 2014 |
Apr. 30, 2023 |
Sep. 28, 2024 |
Dec. 30, 2023 |
Dec. 31, 2022 |
Dec. 30, 2022 |
Dec. 31, 2021 |
Aug. 27, 2020 |
Sep. 11, 2019 |
Aug. 27, 2019 |
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum obligations, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,318
|
$ 1,358
|
|
|
|
|
|
|
| Minimum obligations, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,130
|
1,126
|
|
|
|
|
|
|
| Minimum obligations, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,076
|
1,021
|
|
|
|
|
|
|
| Minimum obligations, 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,103
|
1,035
|
|
|
|
|
|
|
| Minimum obligations, 2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
676
|
1,072
|
|
|
|
|
|
|
| Minimum obligations, beyond |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
663
|
|
|
|
|
|
|
| Key Resources, Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment totaling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,054
|
|
$ 8,344
|
$ 4,054
|
|
|
|
| Business combination earnout consideration interest payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10
|
|
|
|
|
|
|
|
|
|
|
|
| Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment totaling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
4,450
|
|
|
|
|
|
|
| Contingent payment |
|
|
|
|
|
|
|
|
|
|
$ 2,000
|
|
|
|
|
|
|
|
|
|
$ 2,000
|
|
|
|
|
|
|
|
|
| Consideration transferred amount |
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
9,000
|
|
|
|
|
|
|
| Transferred remaining |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
5,000
|
|
|
|
|
|
|
| Business Combination Earnout Consideration Prepone Date [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment totaling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,027
|
$ 2,027
|
$ 2,027
|
| Settlement and Release Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Litigation settlement |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Litigation settlement, interest |
|
|
|
|
|
|
$ 114
|
$ 112
|
$ 113
|
$ 114
|
|
$ 114
|
$ 115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Settlement and Release Agreement [Member] | Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment totaling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease Obligations [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum obligations, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,358
|
|
|
|
|
|
|
| Minimum obligations, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,126
|
|
|
|
|
|
|
| Minimum obligations, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,021
|
|
|
|
|
|
|
| Minimum obligations, 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,035
|
|
|
|
|
|
|
| Minimum obligations, 2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,072
|
|
|
|
|
|
|
| Minimum obligations, beyond |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
663
|
|
|
|
|
|
|
| Rent expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
680
|
$ 1,388
|
|
|
|
|
|
| Subsequent Event [Member] | Settlement and Release Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Litigation settlement |
|
|
|
|
$ 1,500
|
|
|
|
|
|
|
|
|
$ 2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Litigation settlement, interest |
|
|
|
$ 107
|
$ 511
|
$ 1,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent Event [Member] | Release Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Final settlement plus interest |
|
|
|
|
|
|
|
112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mr. Brendan Flood [Member] | The Flood Employment Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual bonus percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50.00%
|
|
|
|
|
|
|
|
|
|
| Effective salary bonus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 538
|
|
$ 503
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of annual base salary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Alicia Barker [Member] | The Barker Employment Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective salary bonus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 250
|
|
|
|
|
|
| Annual performance bonus percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75.00%
|
|
|
|
|
|
| Salary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 325
|
|
|
|
|
|
|
| Entitle to receive severance pay period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 months
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment One [Member] | Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $0 or less than $0= no Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment One [Member] | Headway Workforce Solutions [Member] | Previously Reported [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $0 or less than $0 = no Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Two [Member] | Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $500 x 2.5 multiple= $1,250 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Two [Member] | Headway Workforce Solutions [Member] | Previously Reported [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $500 x 2.5 multiple = $1,250 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Three [Member] | Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $1,000 x 2.5 multiple= $2,500 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Three [Member] | Headway Workforce Solutions [Member] | Previously Reported [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $1,000 x 2.5 multiple = $2,500 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Four [Member] | Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $1,800 x 2.5 multiple= $4,500 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Four [Member] | Headway Workforce Solutions [Member] | Previously Reported [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $1,800 x 2.5 multiple = $4,500 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Five [Member] | Headway Workforce Solutions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $2,000 or more x 2.5 multiple= $5,000 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Payment Five [Member] | Headway Workforce Solutions [Member] | Previously Reported [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent payment, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA of $2,000 or more x 2.5 multiple = $5,000 Contingent Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forecast [Member] | Settlement and Release Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitments and Contingencies [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Litigation settlement, interest |
$ 705
|
$ 106
|
$ 107
|
|
|
$ 1,511
|
|
$ 112
|
$ 113
|
$ 114
|
|
$ 114
|
$ 115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|