XML 24 R14.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurements

4. Fair Value Measurements

As of September 30, 2023, the Company’s Level 3 instruments consist of contingent purchase consideration liabilities related to the acquisition of Great North (Note 3). The fair value of such earn-out liabilities is generally determined using a Monte Carlo Simulation that includes significant inputs that are not observable. Significant inputs include management's estimate of revenue and other market inputs, including expected revenue volatility (7.5%) and a revenue discount rate (8.7%). The fair value of certain earn-out liabilities is derived using the estimated probability of success of achieving the earn-out periods discounted to present value. The fair value of contingent consideration liabilities is remeasured at each reporting period at the estimated fair value based on the inputs on the date of remeasurement, with the change in fair value recognized in the Selling, general and administrative expense of the Condensed Consolidated Statements of Income.

The Company’s contingent consideration measured at fair value for the periods presented are as follows (in thousands):

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration (1)

 

$

3,460

 

 

 

-

 

 

 

-

 

 

$

3,460

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total liabilities

 

$

3,460

 

 

 

-

 

 

 

-

 

 

$

3,460

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

(1) As of September 30, 2023, contingent consideration includes certain amounts in accrued general liabilities and other long-term liabilities on the Company’s Consolidated Balance Sheets.

The following table provides a reconciliation of changes in the fair value of the Company’s earn-out liabilities associated with the Company’s acquisition measured at fair value for the three and nine months ended September 30, 2023 and 2022 (in thousands):

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning period balance

 

$

-

 

 

 

-

 

 

$

-

 

 

 

-

 

Additions to contingent consideration

 

 

3,571

 

 

 

-

 

 

 

3,571

 

 

 

-

 

Payments of contingent consideration

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Fair value adjustment of earn-out liabilities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Currency translation adjustment

 

 

(111

)

 

 

-

 

 

 

(111

)

 

 

-

 

Ending period balance

 

$

3,460

 

 

 

-

 

 

$

3,460

 

 

 

-