XML 54 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2021
Business Combination Description [Abstract]  
Summary of Purchase Consideration

The summary of the purchase consideration is as follows (in thousands, except shares and per share amounts):

 

Description

 

Amount

Closing stock consideration —1,331,411 shares of Series D redeemable convertible preferred stock at $2.06 per share

$

2,737

Cash consideration

 

15,000

Delayed cash consideration

 

15,000

Development Milestone payment (a)

 

8,615

Revenue Milestone payments (b)

 

15,227

Total purchase consideration

$

56,579

Schedule of Purchase Price of Acquired Assets and Liabilities

The following table summarizes the allocation of the purchase price based on the estimated fair values of the acquired assets and assumed liabilities as of May 12, 2020 (in thousands):

 

Net assets acquired:

 

 

Inventory

$

7,846

Other receivable

 

271

Property and equipment

 

999

Trade names

 

3,969

Customer relationships

 

13,466

Developed technology

 

30,819

Warranty liability

 

                            (16)

Deferred tax liability

 

                          (132)

Negative goodwill

 

                          (643)

Purchase price

$

56,579

Components of Identifiable Intangible Assets Acquired

The components of identifiable intangible assets acquired were as follows (in thousands):

 

 

 

Useful lives
(in years)
(4)

 

 

Value as of
closing date
of acquisition

Trademarks(1)

 

6.5

 

$

3,969

Developed technology(2)

 

10

 

 

30,819

Customer relationships(3)

 

3

 

 

13,466

Total identifiable intangible assets acquired

 

 

 

$

48,254

(1)
The relief from royalty method of the income approach was used to estimate the fair value of the trademarks.
(2)
Developing technology was valued using the excess earnings method
(3)
Customer relationship assets represent the expected profits to be generated from the customer contracts, incorporating estimated customer retention rates.
(4)
The estimated useful lives were determined based on the future economic benefit expected to be received from the assets.