XML 26 R15.htm IDEA: XBRL DOCUMENT v3.20.2
Intangible Assets and Goodwill
9 Months Ended
Sep. 30, 2020
Goodwill And Intangible Assets Disclosure [Abstract]  
Intangible Assets and Goodwill

7. INTANGIBLE ASSETS AND GOODWILL

 

As described in Note 1, in November 2019, the Company completed its business combination with Venus Concept Ltd., which included the addition of goodwill of $24,847 and amortizable intangible assets, represented by the technology ($16,900) and the brand name ($1,200). Goodwill associated with the Merger was primarily attributable to the future revenue growth opportunities associated with additional share in the hair restoration market, as well as the value associated with assembled workforce.

 

The carrying values of goodwill and indefinite-life intangible assets are subject to annual impairment assessment as of the last day of each fiscal year. Between annual assessments, impairment review may also be triggered by any significant events or changes in circumstances affecting the Company’s business. The global pandemic caused by coronavirus (“COVID-19”) has significantly impacted the Company’s business during the first three months of 2020, including its sales, supply chain, manufacturing and accounts receivable collections. As a result, the Company considered the COVID-19 pandemic as a triggering event and conducted quantitative impairment assessment of its goodwill as of March 31, 2020.

 

The Company has one reporting unit and the reporting unit’s carrying value was compared to its estimated fair value. As at March 31, 2020, the Company estimated its fair value using a combination of income approach and market approach. The income approach is based on the present value of future cash flows, which are derived from long term financial forecasts, and requires significant assumptions including among others, a discount rate and a terminal value. The market approach is based on the observed ratios of enterprise value to revenue multiples of the Company and other comparable publicly traded companies. Based upon the results of the goodwill impairment assessment, the Company recorded an impairment charge of $27,450 as of March 31, 2020, which represented the full balance of goodwill for the reporting unit. Based on the analysis of the intangible assets and long-lived assets performed by the management as at September 30, 2020, no further impairment was considered necessary.

 

Intangible assets net of accumulated amortization and goodwill were as follows:

 

 

 

At September 30, 2020

 

 

 

Gross

Amount

 

 

Accumulated

Amortization

 

 

Net

Amount

 

Customer relationships

 

$

1,400

 

 

$

(219

)

 

$

1,181

 

Brand

 

 

2,500

 

 

 

(473

)

 

 

2,027

 

Technology

 

 

16,900

 

 

 

(2,578

)

 

 

14,322

 

Supplier agreement

 

 

3,000

 

 

 

(792

)

 

 

2,208

 

Total intangible assets and goodwill

 

$

23,800

 

 

$

(4,062

)

 

$

19,738

 

 

 

 

At December 31, 2019

 

 

 

Gross

Amount

 

 

Accumulated

Amortization

 

 

Net

Amount

 

Goodwill

 

$

27,450

 

 

$

 

 

$

27,450

 

Customer relationships

 

 

1,400

 

 

 

(149

)

 

 

1,251

 

Brand

 

 

2,500

 

 

 

(276

)

 

 

2,224

 

Technology

 

 

16,900

 

 

 

(469

)

 

 

16,431

 

Supplier agreement

 

 

3,000

 

 

 

(568

)

 

 

2,432

 

Total intangible assets and goodwill

 

$

51,250

 

 

$

(1,462

)

 

$

49,788

 

 

Estimated amortization expense for the next five fiscal years and all years thereafter are as follows:

 

 

 

 

 

October 1, 2020 to December 31, 2020

 

$

868

 

2021

 

 

3,473

 

2022

 

 

3,473

 

2023

 

 

3,473

 

2024

 

 

3,473

 

Thereafter

 

 

4,978

 

Total

 

$

19,738