XML 78 R62.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combinations - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 13, 2024
Dec. 31, 2023
Dec. 13, 2023
Business Acquisition, Equity Interests Issued or Issuable [Line Items]        
Goodwill $ 44,130   $ 44,928  
Gravitas Education Holdings, Inc.        
Business Acquisition, Equity Interests Issued or Issuable [Line Items]        
Cash and cash equivalents 16,138      
Accounts receivable, net 1,464      
Prepaid expenses and other current assets 2,130      
Current tax assets 282      
Amounts due from related parties 46      
Inventories 141      
Operating lease right-of-use assets 4,860      
Property and equipment, net 4,773      
Other non-current assets 2,226      
Intangible assets 7,750 $ 7,750    
Total Assets 39,810      
Accrued expenses and other current liabilities (5,604)      
Operating lease liabilities - current (2,903)      
Operating lease liabilities - non-current (1,957)      
Contract liabilities - current (1,730)      
Income tax payable (382)      
Other non-current liabilities (3,977)      
Deferred tax liability (1,317)      
Total Liabilities (17,870)      
Total identifiable net assets at fair value 21,940      
Goodwill 2,763      
Non-controlling interest (1,855)      
Purchase consideration transferred 22,848      
Gravitas Education Holdings, Inc. | As Previously Reported        
Business Acquisition, Equity Interests Issued or Issuable [Line Items]        
Cash and cash equivalents       $ 16,138
Accounts receivable, net       1,464
Prepaid expenses and other current assets       902
Current tax assets       282
Amounts due from related parties       46
Inventories       141
Operating lease right-of-use assets       5,398
Property and equipment, net       4,773
Other non-current assets       2,226
Intangible assets       7,750
Total Assets       39,120
Accrued expenses and other current liabilities       (5,496)
Operating lease liabilities - current       (2,903)
Operating lease liabilities - non-current       (2,603)
Contract liabilities - current       (1,730)
Income tax payable       (382)
Other non-current liabilities       (3,977)
Deferred tax liability       (1,317)
Total Liabilities       (18,408)
Total identifiable net assets at fair value       20,712
Goodwill       3,991
Non-controlling interest       (1,855)
Purchase consideration transferred       $ 22,848
Gravitas Education Holdings, Inc. | Measurement Period Adjustments        
Business Acquisition, Equity Interests Issued or Issuable [Line Items]        
Cash and cash equivalents 0      
Accounts receivable, net 0      
Prepaid expenses and other current assets 1,228      
Current tax assets 0      
Amounts due from related parties 0      
Inventories 0      
Operating lease right-of-use assets (538)      
Property and equipment, net 0      
Other non-current assets 0      
Intangible assets 0      
Total Assets 690      
Accrued expenses and other current liabilities (108)      
Operating lease liabilities - current 0      
Operating lease liabilities - non-current 646      
Contract liabilities - current 0      
Income tax payable 0      
Other non-current liabilities 0      
Deferred tax liability 0      
Total Liabilities 538      
Total identifiable net assets at fair value 1,228      
Goodwill (1,228)      
Non-controlling interest 0      
Purchase consideration transferred $ 0