XML 38 R30.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Combination (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Preliminary Allocation of Purchase Consideration to Tangible and Intangible Assets Acquired and Liabilities Assumed The preliminary allocation of the purchase consideration to tangible and intangible assets acquired and liabilities assumed is based on estimated fair values and is as follows (in thousands):

Assets acquired

 

 

 

 

Current assets

 

$

50,829

 

Restricted cash

 

 

1,303

 

Property and equipment, net

 

 

4,503

 

Intangible assets

 

 

70,200

 

Goodwill

 

 

72,733

 

Operating lease right-of-use assets

 

 

24,658

 

Other long-term assets

 

 

235

 

Total assets acquired

 

 

224,461

 

Liabilities assumed

 

 

 

 

Current liabilities

 

 

(51,428

)

Operating lease liabilities

 

 

(24,658

)

Total liabilities assumed

 

 

(76,086

)

Total preliminary purchase consideration

 

$

148,375

 

 

Summary of Valuation of Intangible Assets Acquired

The fair value of the intangible assets has been estimated using the income approach in which the after-tax cash flows are discounted to present value. The key valuation assumptions include the Company's estimates of revenue growth projections and discount rates. The valuation of the intangible assets acquired from dataxu along with their estimated useful lives, is as follows (in thousands):

 

 

Estimated Fair Value

 

 

Estimated Useful Lives

(in years)

Developed technology

 

$

56,400

 

 

6.0

Customer relationships

 

 

13,400

 

 

4.0

Tradename

 

 

400

 

 

0.5

Estimated fair value of acquired intangible assets

 

$

70,200

 

 

 

Schedule of Unaudited Pro Forma Financial Information

The unaudited pro forma financial information was as follows (in thousands):

 

 

 

For the Year Ended December 31,

 

 

 

2019

 

 

2018

 

Total Revenues

 

$

1,218,403

 

 

$

884,286

 

Pretax loss

 

 

(87,654

)

 

 

(39,919

)

Net loss

 

 

(86,791

)

 

 

(39,670

)