LONG

Alta Vista

WesTest

AEL*

O’Neill*

Cash

$

-

$

314

$

649

684

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

1,049

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

18,737

28,047

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

7,045

7,106

Total consideration

17,448

23,162

4,455

31,547

31,475

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

$

4,905

$

13,351

$

1,331

$

12,810

$

3,428