XML 46 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2025
Business Combinations [Abstract]  
Summarizes the Allocation of Aggregate Purchase Price

The following table summarizes the allocation of the aggregate purchase price of the Ambry Acquisition (in thousands):

 

Assets

 

 

 

Cash

 

$

20,555

 

Accounts receivable

 

 

62,853

 

Inventory

 

 

11,188

 

Prepaid expenses and other current assets

 

 

10,153

 

Total current assets

 

$

104,749

 

Property and equipment, net

 

 

38,560

 

Operating lease right-of-use assets

 

 

26,198

 

Investments and other assets

 

 

268

 

Customer relationships

 

 

234,000

 

Trade names

 

 

33,000

 

Developed technology - software

 

 

18,000

 

Developed technology - biotech

 

 

114,000

 

Total assets acquired

 

$

568,775

 

 

 

 

 

Liabilities

 

 

 

Accounts payable

 

$

199

 

Accrued expenses

 

 

28,870

 

Operating lease liabilities

 

 

3,008

 

Deferred revenue

 

 

1,347

 

Total current liabilities

 

$

33,424

 

Deferred revenue, less current portion

 

 

1,099

 

Operating lease liabilities, less current portion

 

 

23,259

 

Deferred tax liabilities

 

 

46,468

 

Other long-term liabilities

 

 

368

 

Total liabilities assumed

 

$

104,618

 

 

 

 

 

Net assets acquired and liabilities assumed

 

$

464,157

 

Goodwill

 

$

231,186

 

 

 

 

 

Cash consideration

 

$

397,296

 

Stock consideration

 

 

298,047

 

Total acquisition price

 

$

695,343

 

 

Schedule of Estimated Useful Lives of Identifiable Intangible Assets Acquired

Estimated useful lives of the identifiable intangible assets acquired are as follows:

 

 

 

Useful Life

Customer relationships

 

7 years

Trade names

 

7 years

Developed technology - software

 

3 years

Developed technology - biotech

 

5 years

 

Schedule of Unaudited Pro Forma Information

The following unaudited pro forma information shows the results of the Company's operations as though the acquisition had occurred as of the beginning of the comparable period, January 1, 2024 (in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

 

$

314,635

 

 

$

238,817

 

 

$

603,295

 

 

$

395,261

 

Net loss

 

 

(41,326

)

 

 

(568,490

)

 

 

(149,723

)

 

 

(586,926

)