XML 23 R9.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combination
12 Months Ended
Jan. 31, 2022
Business Combinations [Abstract]  
Business Combination

2. Business Combination

 

On November 5, 2021, pursuant to a merger agreement, the Company completed the 100% voting rights acquisition of Oculii Corp., or Oculii, a privately-held Ohio-based company that develops adaptive radar perception algorithms for automotive, including advanced driver assistance systems, autonomous vehicle driving systems and other commercial applications, for a total purchase consideration of $355.7 million. As a result, there was $277.0 million attributed to goodwill, $32.8 million attributed to intangible assets and $45.9 million attributed to net assets acquired. The Company also assumed all of the unvested options to purchase Oculii capital stock that were held by continuing Oculii service providers, subject to customary adjustments with respect to the exercise price and number of shares underlying such options. The acquisition-related costs included in selling, general and administrative expense in the consolidated statements of operations were approximately $3.8 million in fiscal year 2022.

 

The aggregate purchase consideration has been allocated as follow:

 

 

 

Amount

 

 

 

(in thousands)

 

Cash consideration transferred

 

$

355,071

 

Net working capital adjustment

 

 

247

 

Fair value of stock-based compensation awards attributable to pre-combination services

 

 

407

 

Total purchase consideration

 

$

355,725

 

 

The following table sets forth the fair values of the assets acquired and liabilities assumed in connection with the acquisition:

 

 

 

Acquisition Date

 

 

 

Fair Value

 

 

 

(in thousands)

 

Cash and cash equivalents

 

$

48,032

 

Accounts receivable

 

 

733

 

Inventories

 

 

194

 

Prepaid expenses and other current assets

 

 

134

 

Property and equipment

 

 

155

 

Intangible assets

 

 

32,800

 

Goodwill

 

 

277,024

 

Other non-current assets

 

 

34

 

Total assets acquired

 

 

359,106

 

Accounts payable

 

 

223

 

Accrued and other current liabilities

 

 

2,193

 

Deferred income tax liability, non-current

 

 

965

 

Total liabilities assumed

 

 

3,381

 

Total purchase consideration

 

$

355,725

 

 

The purchase price allocation is subject to change during the measurement period, which is not to exceed one year from the acquisition date. At this time, the Company does not expect material changes to the assets acquired or liabilities assumed. Goodwill is primarily attributable to expected synergies for the combined operations and the assembled workforce acquired and is assigned to the Company’s sole reportable segment.

 

Below is a summary of intangible assets acquired in the acquisition:

 

 

 

 

Acquisition Date

 

 

Estimated

 

 

Fair Value

 

 

Useful Lives

 

 

(in thousands)

 

 

 

Trade name (1)

 

$

2,500

 

 

7 years

Customer relationships (2)

 

 

13,200

 

 

9 years

Developed technology (1)

 

 

17,100

 

 

7 years

Total intangible assets acquired

 

$

32,800

 

 

 

_____________

(1)

The fair values of trade name and developed technology were determined by applying the Relief-from-Royalty Method under the income approach.

(2)

Customer relationships represent the fair value of the existing relationships using the Multi-Period Excess Earnings Method.

 

The finite-lived intangible assets will be amortized over the estimated useful lives based on the pattern in which the economic benefits are expected to be received to the cost of revenue and operating expenses and have a weighted average useful life of 7.8 years.

 

Pro Forma Information (Unaudited)

 

The following table presents unaudited pro forma information as if the acquisition of Oculii had occurred on February 1, 2020. The unaudited pro forma information for the periods indicated includes adjustments for non-recurring transaction costs, amortization of intangibles arising from the acquisition, stock-based compensation expense and the related income tax effects. The unaudited pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the acquisition been effected on February 1, 2020. In addition, these results are not intended to be a projection of future results and do not reflect events that may occur after the acquisition, including but not limited to revenue enhancements, cost savings or operating synergies that the combined entity may achieve as a result of the acquisition.

 

 

 

Pro Forma Year Ended

 

 

 

January 31, 2022

 

 

January 31, 2021

 

 

 

(unaudited, in thousands)

 

Revenue

 

$

333,323

 

 

$

223,497

 

Net loss

 

$

(35,330

)

 

$

(78,644

)

 

Approximately $0.5 million of revenue and $6.1 million of net loss attributable to Oculii since the acquisition date of November 5, 2021 have been included in the consolidated statements of operations for the fiscal year ended January 31, 2022.