XML 45 R30.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of estimated fair values of the assets acquired and liabilities
The following table summarizes the fair values of the assets acquired and liabilities assumed as updated for any changes as of December 31, 2024. The amounts related to JUXT and Mobile Computing acquisitions represent the Company’s provisional fair value estimates and are subject to subsequent adjustments as additional information is obtained during the applicable measurement period. The primary provisional amounts for JUXT include certain working capital accounts that are not yet finalized. The primary provisional amounts for Mobile Computing include primarily valuation of intangible assets and related income taxes as well as certain working capital assets and liabilities accounts. The Company expects to complete the purchase
price allocations as soon as practicable but no later than one year from the acquisition dates. Fair values of assets acquired and liabilities assumed as a result of NextSphere and Mutual Mobile acquisitions were finalized during the fourth quarter of 2023.
Mobile ComputingJUXTNextSphereMutual Mobile
(in thousands)
Cash, cash equivalents and restricted cash
$2,330 $7,344 $6,449 $3,528 
Trade receivables(1)
1,496 7,132 2,639 914 
Prepaid expenses and other current assets379 263 620 540 
Intangible assets8,674 18,870 9,906 3,749 
Goodwill(2)-(5)
7,615 23,332 9,031 8,879 
Property and equipment, and other noncurrent assets
408 231 703 234 
Total assets acquired$20,902 $57,172 $29,348 $17,844 
Accounts payable, accrued expenses and other current liabilities$(1,858)$(5,451)$(1,990)$(1,576)
Deferred taxes(3,027)(4,753)(2,427)(686)
Other noncurrent liabilities
(59)— — — 
Total liabilities assumed$(4,944)$(10,204)$(4,417)$(2,262)
Purchase price allocation$15,958 $46,968 $24,931 $15,582 
_________________________
(1)The estimated fair values of trade receivables equaled their gross contractual amounts due as of the acquisition dates, all of which were collected by the Company as of December 31, 2024 and December 31, 2023, respectively.
(2)The goodwill recognized as a result of the Mobile Computing is primarily attributed to the value the Company expects to achieve through growth opportunities in Latin America as well as the assembled workforce acquired. The goodwill is not deductible for income tax purposes.
(3)The goodwill recognized as a result of the JUXT acquisition is primarily attributed to synergies expected to be achieved by expanding the Company’s ability to serve customers in Europe and the assembled workforce acquired. The goodwill is not deductible for income tax purposes.
(4)The goodwill recognized as a result of the NextSphere acquisition represents the value the Company expects to achieve through the implementation of operational synergies and growth opportunities as the Company expands its global reach as well as the assembled workforce acquired. The goodwill is not deductible for income tax purposes.
(5)The goodwill recognized as a result of the Mutual Mobile acquisition is primarily attributed to synergies expected to be achieved by combining the businesses of the Company and Mutual Mobile, expected future contracts, the assembled workforce acquired and other factors. The goodwill is not deductible for income tax purposes.
Schedule of business acquisition, finite-lived intangibles
The estimated fair value, useful lives and amortization methods of identifiable intangible assets as of the date of acquisition updated for any changes during the year ended December 31, 2024 are as follows:
Mobile ComputingJUXTNextSphereMutual Mobile
Fair ValueUseful LifeFair ValueUseful LifeFair ValueUseful LifeFair ValueUseful Life
(values in thousands)
Customer relationships$8,318 8 years$17,568 8 years$8,415 10 years$3,453 8 years
Acquired software— — 995 2.5 years— 
Trade name356 2 years1,302 2.5 years496 2 years152 4 years
Non-compete agreements— — — 144 2 years
Total identified intangible assets$8,674 $18,870 $9,906 $3,749 
Schedule of unaudited pro forma results
These unaudited pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results of operations as they would have been had the acquisition of Mobile Computing and JUXT occurred on the assumed date, nor are they necessarily an indication of future operating results.
For the years ended
December 31
20242023
(in thousands)
Revenues
$380,768 $349,038 
Net income$5,391 $1,021