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

)

(3,517

)

(304

)

(3,065

)

(1,546

)

Net assets acquired

$

12,543

$

9,811

$

3,124

20,407

27,347

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

8,064

400

6,618

5,446

Total consideration

17,448

23,162

4,455

31,120

29,815

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

$

4,905

$

13,351

$

1,331

$

10,713

$

2,468