XML 38 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 27, 2025
Fair Value Disclosures [Abstract]  
Fair Values of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of June 27, 2025 (in thousands):

 

 

 

 

Quoted Prices in

 

 

 

 

 

Significant Other

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Prepaid expenses and other current assets:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

$

200

 

 

$

 

 

$

200

 

 

$

 

 

$

200

 

 

$

 

 

$

200

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Current

$

4,461

 

 

$

 

 

$

 

 

$

4,461

 

Contingent considerations - Long term

 

458

 

 

 

 

 

 

 

 

 

458

 

Foreign currency forward contracts

 

302

 

 

 

 

 

 

302

 

 

 

 

 

$

5,221

 

 

$

 

 

$

302

 

 

$

4,919

 

The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2024 (in thousands):

 

 

 

 

Quoted Prices in

 

 

 

 

 

Significant Other

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Prepaid expenses and other current assets:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

$

1,226

 

 

$

 

 

$

1,226

 

 

$

 

 

$

1,226

 

 

$

 

 

$

1,226

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Current

$

57

 

 

$

 

 

$

 

 

$

57

 

Foreign currency forward contracts

 

1,401

 

 

 

 

 

 

1,401

 

 

 

 

 

$

1,458

 

 

$

 

 

$

1,401

 

 

$

57

 

Changes in Fair Value of Level 3 Contingent Considerations

Changes in the fair value of Level 3 contingent considerations during the six months ended June 27, 2025 were as follows (in thousands):

 

Amount

 

Balance at December 31, 2024

$

57

 

Acquisition of Keonn

 

4,537

 

Payments

 

 

Fair value adjustments

 

 

Effect of foreign exchange rates

 

325

 

Balance at June 27, 2025

$

4,919

 

 

Schedule Of Qualitative Information Associated With Fair Value Measurement of Company's Level 3 Liabilities

The following table provides qualitative information associated with the fair value measurement of the Company’s Level 3 liabilities:

Liability

June 27, 2025

Fair Value

(in thousands)

Valuation Technique

Unobservable Inputs

Percentage Applied

Contingent consideration (Keonn)

$4,856

Monte Carlo method

Historical and projected revenue from fiscal year 2025 to 2027

N/A

 

 

 

 

 

 

Gross Profit Premium

 

8.8%

 

 

 

 

 

 

Revenue risk premium

 

8.0%

 

 

 

 

 

 

Gross Profit Volatility

 

44.0%

 

 

 

 

 

 

Revenue Volatility

 

40.0%

 

 

 

 

 

 

Credit spread

 

3.6%