XML 36 R25.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables)
6 Months Ended
Oct. 31, 2020
Business Combinations [Abstract]  
Summary of Components Purchase Price and Preliminary Allocation of Purchase Price at Fair Value
The following table summarizes the components of the U.S. GAAP purchase price and the preliminary allocation of the purchase price at fair value (in thousands):
Cash paid$26,633 
Ordinary shares178,331 
Assumption of stock option plan9,309 
Total consideration$214,273 
Summary of Preliminary Estimated Fair Values of Assets Acquired and Liabilities Assumed The following table summarizes the preliminary estimated fair values of assets acquired and liabilities assumed (in thousands):
Cash and cash equivalents$2,220 
Restricted cash40 
Accounts receivable2,661 
Prepaid and other current assets549 
Operating lease right-of-use assets4,363 
Property and equipment503 
Intangible assets53,800 
Other assets58 
Goodwill178,764 
Accounts payable(1,112)
Accrued expenses and other current liabilities(3,035)
Accrued compensation and benefits(5,042)
Operating lease liabilities, current(981)
Deferred revenue, current(3,532)
Deferred revenue, non-current(2,661)
Operating lease liabilities, non-current(3,551)
Other liabilities, non-current(8,771)
Total purchase consideration$214,273 
Summary of Identifiable Intangible Assets
Identifiable intangible assets include (in thousands):
 TotalEstimated life
(in years)
Developed technology$32,700 5
Customer relationships19,200 4
Trade name1,900 4
Total intangible assets$53,800 
Summary of Unaudited Pro Forma Condensed Consolidated Financial Information The following unaudited pro forma condensed consolidated financial information gives effect to the acquisition of Endgame as if it were consummated on May 1, 2018, including pro forma adjustments related to the valuation and allocation of the purchase price, primarily amortization of acquired intangible assets and deferred revenue fair value adjustments; share-based compensation expense; alignment of accounting policies; the impact of applying ASC Topic 606, Revenue From Contracts With Customers, to Endgame’s historical financial statements; and direct transaction costs reflected in the historical financial statements. This 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 May 1, 2018. It should not be taken as representative of future results of operations of the combined company.
Three Months Ended October 31, 2019Six Months Ended October 31, 2019
 
Pro forma revenue (1)
$105,450 $200,854 
Pro forma net loss (1)
$(46,309)$(94,663)
(1) As if the acquisition of Endgame were consummated on May 1, 2018.