XML 55 R48.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Acquisitions - Summary of Purchase Price Allocation for Acquired Identifiable Assets, Liabilities Assumed and Goodwill (Detail) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
Apr. 10, 2023
Apr. 10, 2025
Jun. 29, 2024
Apr. 10, 2024
Dec. 30, 2023
Dec. 31, 2022
Liabilities assumed:            
Total goodwill     $ 241,872   $ 243,441 $ 155,998
Weekend Health, Inc. d/b/a Sequence            
Total consideration:            
Cash paid at closing $ 64,217          
Cash paid on April 10, 2024       $ 16,000    
Aggregated merger consideration 132,000          
Assets acquired:            
Cash 25,800          
Weekend Health, Inc. d/b/a Sequence | Purchase Price Allocation            
Total consideration:            
Cash paid at closing 64,217          
Cash paid on April 10, 2024       $ 16,000    
Payments in Cash to Acquire Businesses, Total 92,637          
Less stock-based compensation expense attributable to post combination vesting (3,882)          
Aggregated merger consideration 121,698          
Assets acquired:            
Cash 25,776          
Prepaid expenses and other current assets 2,220          
Property, plant and equipment 34          
Intangible assets 7,222          
Total assets acquired 35,252          
Liabilities assumed:            
Accounts payable 70          
Accrued liabilities 14          
Deferred revenue 1,300          
Deferred tax liability 1,912          
Total liabilities assumed 3,296          
Net assets acquired 31,956          
Total goodwill $ 89,742          
Weekend Health, Inc. d/b/a Sequence | Common Stock            
Total consideration:            
Common shares issued 7,996          
Stock price as of April 10, 2023 $ 4.34          
Weekend Health, Inc. d/b/a Sequence | Common Stock | Purchase Price Allocation            
Total consideration:            
Common shares issued 7,996          
Stock price as of April 10, 2023 [1] $ 4.12          
Total stock issuance purchase price [1] $ 32,943          
Weekend Health, Inc. d/b/a Sequence | Scenario Forecast            
Total consideration:            
Cash to be paid on April 10, 2025   $ 16,000        
Weekend Health, Inc. d/b/a Sequence | Scenario Forecast | Purchase Price Allocation            
Total consideration:            
Cash to be paid on April 10, 2025 [2]   $ 12,420        
[1] Represents the fair value of the shares transferred to the sellers as Merger Consideration, based on the number of shares to be issued, 7,996, multiplied by the closing price of the Companys shares on April 10, 2023 of $4.12 per share.
[2] Reflects $16,000 of cash payable on April 10, 2025 as Merger Consideration discounted using the Company’s weighted average cost of debt.