XML 80 R67.htm IDEA: XBRL DOCUMENT v3.23.3
Business Combination, Significant Transaction and Sale of Business (Details)
1 Months Ended 6 Months Ended 12 Months Ended
Apr. 02, 2023
Dec. 12, 2022
USD ($)
shares
Apr. 02, 2022
Oct. 05, 2021
USD ($)
Apr. 06, 2021
USD ($)
Apr. 05, 2021
USD ($)
Apr. 02, 2021
USD ($)
Jan. 02, 2021
USD ($)
Mar. 31, 2023
USD ($)
Aug. 23, 2022
USD ($)
Feb. 28, 2022
USD ($)
Feb. 16, 2022
Jan. 27, 2022
USD ($)
Apr. 29, 2021
Jun. 30, 2022
Dec. 31, 2022
USD ($)
Oct. 02, 2022
USD ($)
Oct. 02, 2022
ILS (₪)
Jul. 01, 2022
USD ($)
Jun. 19, 2022
USD ($)
Jun. 19, 2022
ILS (₪)
May 19, 2022
USD ($)
Apr. 30, 2022
USD ($)
Apr. 24, 2022
USD ($)
Apr. 24, 2022
ILS (₪)
Oct. 05, 2021
ILS (₪)
Jul. 04, 2021
USD ($)
Apr. 06, 2021
ILS (₪)
Apr. 05, 2021
ILS (₪)
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount             $ 6,000,000                   $ 2,657,000 ₪ 9,412     ₪ 14,751       ₪ 154,469        
Paid in cash             4,000,000     $ 7,993,000     $ 11,043,000       1,994,000 7,065         $ 257,000            
Acquired cash             5,900,000     11,482,000             $ 2,415,000 ₪ 8,555     41,006                
Percentage of share capital                         50.10%     51.00%                          
Contingent consideration payments       $ 2,063                       $ 708,000                          
Fair value consideration                         $ 10,450,000     $ 0                          
Purchase share percentage                               49.90%                          
Purchase price amount in cash                               $ 8,560,000                          
Closing acquired cash                   7,846,000     9,495,000                                
Total consideration paid                               1,753                          
Net of deferred tax liability                               1,163                          
Goodwill amount                               $ 898                          
Remaining cash paid             2,000,000                                            
Remaining shares percentage               40.00%             4.90%                            
Gross amount                                               $ 5,004,000 ₪ 44,260        
Interest rate, percentage                               60.00%                          
Deferred tad liability                               $ 2,745,000                          
Partnership percentage                     49.90%                                    
Businesses consideration                     $ 3,537                                    
Provide corporation shares (in Shares) | shares   50,000                                                      
2023 [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Deferred payment                               2,765,000                          
2024 [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Deferred payment                               $ 870,000                          
Subsequent Events [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Paid in cash                 $ 957,000                                        
Closing acquired cash   $ 589,000                                                      
Deferred payment                 $ 915,000                                        
Zap Group acquisition [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount         $ 74,350,000                                             ₪ 244,169  
Acquired cash         $ 65,825,000                                             216,172  
Percentage of share capital         100.00%                                                
Contingent consideration payments         $ 18,270,000                                             60,000  
Fair value consideration         $ 1,089,000                                             ₪ 3,577  
One Tranches [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Purchase share percentage     30.00%                                                    
Two Tranches [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Purchase share percentage 19.90%                                                        
Safra Digital Marketing [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Percentage of share capital                               51.00%                          
Tiful Gemel Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Percentage of subsidiary outstanding shares                                           100.00%              
Total cash consideration                                           $ 3,466,000              
Thor Denmark Holding ApS and subsidiaries [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Acquired cash                         19,944,000                                
Purchase price amount in cash                         $ 21,492,000                                
Delphi Technology Inc. and its subsidiary [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount                   11,629,000                                      
Purchase price amount in cash                   $ 100,000                                      
RightStar Inc. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Paid in cash                                     $ 3,428,000                    
Acquired cash                                     $ 2,981,000                    
Acquisition of Menarva Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount             5,595,000                                            
Paid in cash             3,000,000                                            
Acquired cash             5,505,000                                            
Fair value consideration             $ 2,595,000                                            
Acquisition of 9540 Y.G. Soft IT Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount               $ 1,134,000                                          
Paid in cash               367,000                                     $ 256,000    
Acquired cash               $ 843,000                                          
Percentage of share capital               60.00%                                          
Fair value consideration               $ 510,000                                          
Gestetnertec Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount                                               $ 46,165,000          
Share capital percentage                                               45.20% 45.20%        
Interest rate, percentage                               49.00%                          
Sale of Infinity Labs R. & D. Ltd.[Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Share capital percentage                                               4.90% 4.90%        
NetEffects Inc [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount                                       $ 12,720,000 ₪ 44,012                
Aptonet Inc [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Acquired cash                                       11,851,000                  
A.A Engineering Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount                                       $ 4,263,000                  
AVB Technologies Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Percentage of share capital       60.00%                                                  
AVB Technologies Ltd. [Member] | Minimum [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount       $ 1,433,000                                           ₪ 4,626      
AVB Technologies Ltd. [Member] | Maximum [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Acquired cash       1,260,000                                           ₪ 4,068      
SQ Service Quality Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount           $ 1,218,000                                             ₪ 4,043
Acquired cash           $ 822,000                                             ₪ 2,734
Percentage of share capital           60.00%                                              
Contingent consideration payments       $ 639,000                                                  
Interest rate, percentage           40.00%                                             40.00%
Acquisition of I.T.D. Group Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Description of business combination                           Matrix IT acquired 75% of the share capital of the I.T.D. Group for cash consideration of NIS 5,750 (approximately $1,771) or NIS 4,141 net of acquired cash (approximately $1,276). As part of the purchase agreement, the sellers may still be entitled to future additional consideration contingent upon I.T.D. Group achieving certain future operating profit targets. As of the acquisition date, Matrix IT estimates the future value of the contingent consideration at NIS 223 (approximately $69). Matrix IT also holds a future call option to purchase the remaining 25% of I.T.D. Group’s share capital. I.T.D. Group is a leading provider of software development, regulation and cybersecurity services for the healthcare industry in Israel, assisting companies to: design and develop innovative solutions, services, and desktop, mobile, and cloud-based apps; ensure rock-solid cybersecurity and privacy in compliance with HIPAA/GDPR standards; and manage FDA/CE submissions. Acquisition-related costs were immaterial. Unaudited pro forma condensed results of operations were not presented since they were not material to the Company’s consolidated statement of profit or loss. I.T.D Group’s results of operations were included in the consolidated financial statements of the Company commencing May 2021.                              
Acquisition of A.A Engineering Ltd. [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount           $ 3,160,000                                             ₪ 10,490
Acquired cash           $ 2,797,000                                             9,289
Percentage of share capital           75.00%                                              
Contingent consideration payments           $ 143,000                                             ₪ 474
Interest rate, percentage           25.00%                                             25.00%
Acquisition of Formally Smart Form System Ltd [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Fair value consideration                               $ 4,021,000                          
Description of business combination                       Michpal acquired 70% of the share capital of Formally, for a total consideration of NIS 44,833 (approximately $14,415) or NIS 43,768 (approximately $14,073) net of acquired cash. Michpal and the seller hold mutual call and put options, respectively, for the remaining 30% share interest in Formally. The options can be exercised during every year starting from January 1, 2023 in 3 equal portions of 10% each and for a period of 3 years thereafter (i.e. 10% of Formally’s outstanding share capital as of 1.1.23 and for a period of 3 years thereafter; 10% as of 1.1.24 and for a period of 3 years thereafter and 10% as of 1.1.24 and for a period of 3 years thereafter).The fair value of the put option measured on the acquisition date amounted to NIS 6,104 (approximately $1,936). Formally is an Israeli-based company and the creator of Formally Smart Form platform – a central server platform for managing knowledge and work processes, and for producing digital forms combined with a legally-binding eSignature technology allowing customers to create impressive documents in minutes and get them signed in a snap. Formally offers a variety of proprietary computerized and advanced tools for managing business processes trusted by Israel’s largest financial, banking, and insurance enterprises. Its “no-code” platform, allows to convert outdated forms into a digital process for any company freeing IT teams from ongoing maintenance issues and enables employees across the organization to deliver new digital products quickly and efficiently. Acquisition-related costs were immaterial. Unaudited pro forma condensed results of operations were not presented since they were not material to the Company’s consolidated statement of profit or loss. Formally’s results of operations were included in the consolidated financial statements of the Company commencing February 16, 2022.                                  
Good will                               1,891,000                          
Magic Software [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount                               3,532,000                          
Calculo S.A.U [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Cash consideration amount   7,737,000                                                      
Paid in cash   5,276,000                                                      
Acquired cash   $ 8,646,000                                                      
United Stated [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Provide corporation shares (in Shares) | shares   2,000                                                      
Bottom of range [member] | Magic Software [Member]                                                          
Business Combination, Significant Transaction and Sale of Business (Details) [Line Items]                                                          
Acquired cash                               $ 2,819,000