XML 52 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2021
Business Acquisition [Line Items]  
Schedule of Unaudited Pro Forma Condensed Combined Financial Information

This unaudited data is presented for informational purposes only and is not intended to represent or be indicative of the results of operations that would have been reported had the acquisition occurred on January 1, 2020. It should not be taken as representative of future results of operations of the combined company. The following table presents the unaudited pro forma condensed combined financial information:

 

 

 

For the Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

 

(unaudited)

 

Revenue

 

$

280,790

 

 

$

206,095

 

Net loss attributable to common stockholders

 

$

(61,852

)

 

$

(43,159

)

Big Blue Saw LLC  
Business Acquisition [Line Items]  
Summary of Consideration Paid and Preliminary Fair Value of Assets Acquired and Liabilities Assumed

The following table (in thousands) summarizes the consideration paid for Big Blue Saw and the preliminary fair value of the assets acquired and liabilities assumed on the acquisition date:

Consideration:

 

 

 

Cash

 

$

1,201

 

Fair value of Class A common stock

 

 

250

 

Fair value of contingent consideration

 

 

859

 

Fair value of consideration

 

 

2,310

 

Acquisition costs included in general and administrative

 

 

17

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

Current assets

 

 

125

 

Property and equipment

 

 

206

 

Right-of-use asset

 

 

105

 

Lease liability

 

 

(105

)

Current liabilities

 

 

(109

)

Total identifiable net assets assumed

 

 

222

 

Goodwill

 

 

2,088

 

Total

 

$

2,310

 

Factory Four  
Business Acquisition [Line Items]  
Summary of Consideration Paid and Preliminary Fair Value of Assets Acquired and Liabilities Assumed

The following table (in thousands) summarizes the consideration paid for Factory Four and the preliminary fair value of the assets acquired and liabilities assumed on the acquisition date:

Consideration:

 

 

 

 

Cash

 

$

2,167

 

 

Fair value of Class A common stock

 

 

1,139

 

 

Fair value of contingent consideration

 

 

1,470

 

 

Fair value of consideration

 

 

4,776

 

 

 

 

 

 

 

Acquisition costs included in general and administrative

 

 

18

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

Current assets

 

 

234

 

 

Property and equipment

 

 

28

 

 

Intangible asset - developed technology

 

 

140

 

(1)

Right-of-use asset

 

 

1,044

 

 

Lease liability

 

 

(1,044

)

 

Current liabilities

 

 

(658

)

 

Total identifiable net assets assumed

 

 

(256

)

 

Goodwill

 

 

5,032

 

 

Total

 

$

4,776

 

 

(1) The useful life of the acquired developed technology is 3 years.

Thomas  
Business Acquisition [Line Items]  
Summary of Consideration Paid and Preliminary Fair Value of Assets Acquired and Liabilities Assumed

The following table (in thousands) summarizes the consideration paid for Thomas and the preliminary fair value of the assets acquired and liabilities assumed on the acquisition date:

 

Consideration:

 

 

 

Cash

 

$

174,838

 

Fair value of Class A common stock

 

 

101,499

 

Fair value of consideration

 

 

276,337

 

 

 

 

 

Acquisition costs included in general and administrative

 

 

5,661

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

Current assets

 

 

18,244

 

Property and equipment

 

 

890

 

Intangible assets

 

 

40,400

 

Right-of-use assets

 

 

24,130

 

Other long term assets

 

 

250

 

Investment in unconsolidated joint venture

 

 

4,156

 

Lease liabilities

 

 

(18,690

)

Income taxes payable

 

 

(1,647

)

Other long term liabilities

 

 

(281

)

Contract liabilities

 

 

(6,634

)

Current liabilities

 

 

(30,183

)

Noncontrolling interest

 

 

(1,036

)

Total identifiable net assets assumed

 

 

29,599

 

Goodwill

 

 

246,738

 

Total

 

$

276,337

 

Schedule of Fair Value of Identifiable Intangible Asset

The following table (in thousands) summarizes the fair value of the identifiable intangible assets:

 

 

 

Total

 

Estimated life

Customer relationships

 

$

36,600

 

15

Database

 

 

2,400

 

5

Trade name

 

 

800

 

10

Developed technology

 

 

600

 

5

Total intangible assets

 

$

40,400