XML 39 R84.htm IDEA: XBRL DOCUMENT v3.20.1
Business combinations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Aug. 01, 2019
Jan. 30, 2018
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Jul. 01, 2019
Fair value of consideration transferred:                            
Purchase price, net                     $ 14,529 $ 3,801    
Assets (liabilities) acquired:                            
Goodwill     $ 9,353       $ 1,308       9,353 1,308    
Revenue     15,917 $ 14,944 $ 13,536 $ 12,337 10,877 $ 10,591 $ 8,643 $ 7,521 56,734 37,632 $ 22,874  
Net income     $ (10,958) $ (9,870) $ (10,563) $ (9,405) $ (9,334) $ (7,657) $ (7,343) $ (7,202) (40,796) (31,536) $ (27,019)  
Revenue (unaudited)                     57,597 38,753    
Pre-tax loss (unaudited)                     (38,636) (33,894)    
Aushon acquisition                            
Fair value of consideration transferred:                            
Cash   $ 3,200                        
Obligation to issue cash   800                        
Cash and cash equivalents acquired   199                        
Purchase price, net   4,000                        
Assets (liabilities) acquired:                            
Accounts receivable   210                        
Inventory   828                        
Prepaids and other current assets   71                        
Property and equipment and other non-current assets   180                        
Intangibles   2,950                        
Goodwill   1,308                        
Total assets acquired   5,746                        
Contractual obligations   (1,155)                        
Accounts payable and accrued liabilities   (591)                        
Total   $ 4,000                        
Risk-adjusted discount rate used to determine fair value of intangible assets   14.40%                        
Transaction costs                       $ 100    
UmanDiagnostics AB Acquisition                            
Fair value of consideration transferred:                            
Cash $ 15,700                          
Common stock shares consideration 191,152                          
Common stock $ 5,500                          
Capital stock shares outstanding, percent 95.00%                         5.00%
Cash and stock paid $ 21,217                          
Cash and cash equivalents acquired 1,221                          
Purchase price, net 19,996                          
Assets (liabilities) acquired:                            
Accounts receivable 638                          
Inventory 1,680                          
Prepaids and other current assets 114                          
Property and equipment 33                          
Intangibles 13,450                          
Goodwill 8,111                          
Accounts payable (20)                          
Accrued expense and other current liabilities (871)                          
Deferred tax liabilities (3,139)                          
Total $ 19,996                          
Revenue                     1,100      
Net income                     100      
Transaction costs                     $ 1,900