XML 35 R28.htm IDEA: XBRL DOCUMENT v3.25.2
Business Combinations (Tables)
6 Months Ended
Jun. 27, 2025
Business Combinations [Abstract]  
Summary of Estimated Total Purchase Consideration

Pursuant to the Share Purchase Agreement, the Company acquired all outstanding equity of Keonn for estimated total purchase consideration of $75.4 million, which consists of:

 

Cash consideration

$

67,218

 

Deferred consideration

 

3,674

 

Estimated fair value of contingent consideration

 

4,537

 

Estimated total purchase consideration

$

75,429

 

Summary of Preliminary Valuation, Fair Values of Assets Acquired and Liabilities Assumed Purchase Price Allocation

Based upon the Company’s preliminary valuation, the purchase price for Keonn was allocated as follows (in thousands):

 

Purchase Price

 

 

Allocation

 

Cash

$

4,045

 

Accounts receivable

 

1,977

 

Inventory

 

5,377

 

Property, plant and equipment

 

1,401

 

Operating lease assets

 

3,124

 

Intangible assets

 

32,326

 

Goodwill

 

44,214

 

Other assets

 

1,412

 

Total assets acquired

 

93,876

 

Accounts payable

 

1,593

 

Operating lease liabilities

 

3,124

 

Debt

 

2,504

 

Deferred tax liabilities

 

7,150

 

Other liabilities

 

4,076

 

Total liabilities assumed

 

18,447

 

Total assets acquired, net of liabilities assumed

 

75,429

 

Less: cash acquired

 

4,045

 

Purchase price, net of cash acquired

$

71,384

 

Fair Value of Intangible Assets

The fair value of intangible assets for Keonn is comprised of the following:

 

 

 

 

 

 

Estimated Fair

 

 

Amortization

 

Value
(In thousands)

 

 

Period

Developed technologies

$

9,753

 

 

9 years

Customer relationships

 

21,477

 

 

9 years

Trade name

 

1,096

 

 

14 years

Total

$

32,326