XML 63 R49.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2024
Business Acquisition [Line Items]  
Schedule of Unaudited Condensed Pro Forma Financial Information

The following unaudited condensed pro forma information presents combined financial information as if the acquisition of SemanticBits had been effective at January 1, 2021, the beginning of the 2021 fiscal year, and as a result, fiscal year 2022 represents the pro forma results for year two of the acquisition. The pro forma information includes alignment of SemanticBits’ revenue recognition policy, corrections of employee-related expenses, and adjustments reflecting changes in the amortization of intangibles, acquisition-related costs, interest expense, and records income tax effects as if SemanticBits had been included in the Company’s results of operations.

 

(Unaudited)

 

 

Year Ended

 

 

2022

 

Revenue

$

1,856,399

 

Net income

 

75,999

 

The pro forma information is not intended to reflect the actual combined results of operations that would have occurred if the acquisition was completed on January 1, 2021, nor is it indicative of future operating results after the acquisition date of July 13, 2022.

Applied Energy Group, Inc.  
Business Acquisition [Line Items]  
Summary of Preliminary Purchase Price Allocation

As part of the preliminary allocation of the purchase consideration, the Company recorded the following:

Net working capital

$

4,049

 

Property and equipment

 

55

 

Customer-related intangibles

 

21,000

 

Developed technology

 

5,000

 

Trade names and trademarks

 

350

 

Goodwill

 

30,200

 

 Purchase considerations

$

60,654

 

Summary of Estimated Useful Lives of Acquired Intangible Assets

The estimated useful lives of acquired intangible assets are as follows:

 Customer-related intangibles

9.0 years

 Developed technology

6.0 years

 Trade names and trademarks

1.0 year

CMY Solutions, LLC.  
Business Acquisition [Line Items]  
Summary of Preliminary Purchase Price Allocation

As part of the allocation of purchase consideration, the Company recorded the following:

Net working capital

$

1,169

 

Customer-related intangibles

 

9,900

 

Trade names and trademarks

 

100

 

Goodwill

 

21,366

 

 Purchase considerations

$

32,535

 

Summary of Estimated Useful Lives of Acquired Intangible Assets

The estimated useful lives of acquired intangible assets are as follows:

 Customer-related intangibles

5 years

 Trade names and trademarks

1 year

Blanton & Associates  
Business Acquisition [Line Items]  
Summary of Preliminary Purchase Price Allocation

As part of the allocation of the purchase consideration, the Company recorded the following:

Net working capital

$

4,604

 

Property and equipment

 

159

 

Customer-related intangibles

 

10,919

 

Contract backlog

 

466

 

Trade names and trademarks

 

60

 

Goodwill

 

9,712

 

Deferred income tax liabilities

 

(3,023

)

 Purchase consideration

$

22,897

 

Summary of Estimated Useful Lives of Acquired Intangible Assets

The estimated useful lives of acquired intangible assets are as follows:

 Customer-related intangibles

11 years

 Contract backlog

3 years

 Trade names and trademarks

0.3 year

SemanticBits LLC  
Business Acquisition [Line Items]  
Summary of Preliminary Purchase Price Allocation The final purchase price allocation is summarized as follows:

Contract receivables

$

12,699

 

Contract assets

 

6,071

 

Customer-related intangibles

 

62,967

 

Trade names and trademarks

 

1,120

 

Other current and non-current assets

 

407

 

Accrued salaries and benefits

 

(3,998

)

Accrued expenses and other liabilities

 

(6,244

)

Deferred tax liability

 

(16,701

)

 Net assets acquired

 

56,321

 

 Goodwill

 

159,677

 

 Purchase consideration

$

215,998

 

Summary of Estimated Useful Lives of Acquired Intangible Assets

The estimated useful lives of acquired intangible assets are as follows:

 Customer-related intangibles

4.0 years

 Trade names and trademarks

0.7 year