XML 50 R28.htm IDEA: XBRL DOCUMENT v3.20.4
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Composition of the Fair Value of the Consideration Transferred
A summary of the final composition of the stated Purchase Price and fair value of the stated Purchase Price is as follows (in thousands):
Purchase Price$1,220,800 
Working capital adjustment(630)
Shareholder payable adjustment880 
Subtotal1,221,050 
Fair value adjustments: 
Restricted stock marketability discount(30,000)
Total fair value purchase price$1,191,050 
The final composition of the fair value of the consideration transferred is as follows (in thousands):
Cash$1,107,220 
Issuance of Class A common stock70,000 
Contingent consideration14,460 
Working capital adjustment(630)
Total fair value purchase price$1,191,050 
Schedule of Purchase Price Allocation To Assets Acquired and Liabilities Assumed
The following table summarizes the net assets acquired and liabilities assumed (in thousands):
Preliminary
Fair Value
Cash and cash equivalents$23,850 
Accounts receivable16,739 
Income tax receivable688 
Prepaid expenses and other current assets3,025 
Property and equipment3,095 
Goodwill770,949 
Intangible assets490,000 
Other assets1,252 
Accounts payable and accrued expenses(6,863)
Deferred revenue(7,000)
Other current liabilities(507)
Other liabilities(5,291)
Deferred tax liabilities(98,887)
Total consideration transferred$1,191,050 
Schedule of Identifiable Intangible Assets
The amounts attributed to identified intangible assets are summarized in the table below (in thousands):
 Estimated
Useful Life
Preliminary
Fair Value
Measurement
Period
Adjustments
Adjusted Preliminary Fair
Value
Customer relationships13 years$408,000 $(23,000)$385,000 
Technology13 years86,000 — 86,000 
Tradenames17 years19,000 — 19,000 
Total intangible assets $513,000 $(23,000)$490,000 
Schedule of Pro Forma Acquisition
The following table presents revenue and loss before taxes of ABILITY since the acquisition date, April 2, 2018, included in the consolidated statements of operations for the year ended December 31, 2018 (in thousands):
Total
Revenue$113,578 
Loss before taxes$(3,902)
The following pro forma financial information is unaudited and gives effect to the transactions as if they had occurred on January 1, 2017 (in thousands):
Year ended December 31,
2018
Revenue$565,040 
Loss before taxes$(56,016)