XML 127 R98.htm IDEA: XBRL DOCUMENT v3.23.3
Business combinations - Summary of Purchase Price of Assets and Liabilities Acquired (Details) - NetFortris - USD ($)
$ in Thousands
Mar. 31, 2022
Mar. 28, 2022
Consideration    
Cash consideration on closing   $ 43,868
Net working capital adjustment   (8,942)
Cash held in escrow for working capital   350
Cash held in escrow for telecom taxes   3,400
Cash held in escrow for indemnification   2,800
Additional consideration for earn out   6,543
Common shares issued on closing   13,122
Common shares reserved in escrow for indemnification   3,679
Aggregate purchase price   64,820
Purchase price allocation    
Cash $ 1,706  
Trade receivables 1,822  
Inventories 416  
Property and equipment 4,172  
Right-of-use assets 3,277  
Other current assets 796  
Other non-current assets 370  
Deferred income tax asset 11,091  
Accounts payable and accrued liabilities (9,442)  
Sales tax payable (5,506)  
Contract liabilities (1,666)  
Lease obligations on right-of-use assets (3,277)  
Other non-current liabilities (235)  
Intangible assets 29,000  
Goodwill 32,296  
Identifiable assets acquired (liabilities assumed) $ 64,820  
Aggregate purchase price   $ 64,820