XML 50 R36.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure of business combinations [text block] [Abstract]  
Schedule of acquisition consideration
   USD in thousands 
     
Cash paid  $1,404 
Payables for acquisition(a)   210 
      
Total acquisition cost   1,614 

 

   USD in thousands
    
Cash paid at closing  $95,000 
Contingent consideration liability (a)   21,705 
Deferred consideration (b)   13,788 
Settlement of preexisting relationship (c)   (3,786)
      
Total acquisition cost   126,707 

 

Schedule of fair value of assets and liabilities on acquisition
   USD in thousands 
     
Inventories   184 
Property, plant and equipment   82 
Intangible assets (a)   962 
    1,228 
      
Other current liability   (30)
      
Net identifiable assets   1,198 
Goodwill arising on acquisition (b)   416 
      
Total acquisition cost   1,614 

 

  

Fair value USD

in thousands

 
     
Inventory(a)   22,849 
Intangible assets(b)   121,174 
Assumed liability(c)   (47,213)
Net identifiable assets   98,810 
      
Goodwill arising on acquisition(d)   29,897 
      
Total acquisition cost   126,707 

 

Schedule of intangible assets
   Fair value USD
in thousands
 
     
Customer Relations (1)   33,514 
Intellectual property (2)   79,141 
Assumed contract manufacturing agreement (3)   8,519 
Total Intangible assets   121,174