LONG

Alta Vista*

WesTest*

AEL*

O'Neill*

Cash

$

-

$

314

$

649

2,354

1,608

Accounts receivable

4,994

2,786

1,072

6,026

4,201

Unbilled receivable

-

4,258

-

1,094

-

Property and equipment

1,423

306

246

52

349

Other current and long-term assets

14

707

2

130

-

Intangible assets

7,290

4,957

1,459

13,816

22,735

Liabilities

(1,178

)

(2,767

)

(304

)

(3,066

)

(1,555

)

Net assets acquired

$

12,543

$

10,561

$

3,124

20,406

27,338

Consideration paid (cash and equity consideration)

$

10,748

$

15,098

$

4,055

$

24,502

$

24,369

Contingent earnout liability at fair value (cash)

6,700

1,904

234

5,596

4,397

Total consideration

17,448

17,002

4,289

30,098

28,766

Excess consideration over the amounts assigned to the net assets acquired (goodwill)

$

4,905

$

6,441

$

1,165

$

9,692

$

1,428