XML 41 R28.htm IDEA: XBRL DOCUMENT v3.22.4
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Business Combinations [Abstract]  
Summary of Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the fair values of assets acquired and liabilities assumed as of respective acquisition dates (dollars in thousands):

 

 

 

Coding Dojo

 

 

CalSouthern

 

 

Hippo

 

 

DigitalCrafts

 

 

 

December 1, 2022

 

 

July 1, 2022

 

 

September 10, 2021

 

 

August 2, 2021

 

Assets:

 

(preliminary)

 

 

 

 

 

 

 

 

 

 

Cash

 

$

-

 

 

$

-

 

 

$

93

 

 

$

-

 

Student receivables, net

 

 

5,745

 

 

 

3,214

 

 

 

202

 

 

 

1,777

 

Prepaid and other assets

 

 

408

 

 

 

290

 

 

 

25

 

 

 

4

 

Property, equipment and ROU assets

 

 

552

 

 

 

-

 

 

 

27

 

 

 

-

 

Intangible assets subject to amortization

 

 

 

 

 

 

 

 

 

 

 

 

Trade name

 

 

5,100

 

 

 

1,480

 

 

 

3,340

 

 

 

740

 

Customer relationships

 

 

1,260

 

 

 

14,530

 

 

 

14,100

 

 

 

200

 

Course curriculum

 

 

-

 

 

 

1,390

 

 

 

-

 

 

 

-

 

Developed technology

 

 

6,030

 

 

 

-

 

 

 

1,960

 

 

 

830

 

Goodwill

 

 

59,405

 

 

 

21,556

 

 

 

27,790

 

 

 

16,477

 

         Total assets acquired

 

$

78,500

 

 

$

42,460

 

 

$

47,537

 

 

$

20,028

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and other accrued liabilities

 

$

2,069

 

 

$

4

 

 

$

315

 

 

$

268

 

Deferred revenue

 

 

10,324

 

 

 

2,419

 

 

 

3,952

 

 

 

1,404

 

Deferred tax liability, net

 

 

1,221

 

 

 

-

 

 

 

-

 

 

 

-

 

         Total liabilities assumed

 

$

13,614

 

 

$

2,423

 

 

$

4,267

 

 

$

1,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net assets acquired

 

$

64,886

 

 

$

40,037

 

 

$

43,270

 

 

$

18,356