XML 55 R45.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combinations - Allocation of Purchase Price (Details) - USD ($)
$ in Thousands
3 Months Ended 5 Months Ended 10 Months Ended 11 Months Ended 12 Months Ended 14 Months Ended 16 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Jun. 09, 2021
Mar. 31, 2022
Mar. 31, 2022
Mar. 31, 2022
Mar. 31, 2022
Mar. 31, 2022
Apr. 27, 2021
Mar. 26, 2021
Jan. 25, 2021
Nov. 20, 2020
Business Acquisition [Line Items]                            
Goodwill $ 284,268 $ 284,268       $ 284,268 $ 284,268 $ 284,268 $ 284,268 $ 284,268        
Measurement Period Adjustments                            
Goodwill 5,494                          
Thrasys                            
Business Acquisition [Line Items]                            
Accounts receivable 3,491         3,491 3,491 3,491 3,491 3,491       $ 3,491
Prepaid expenses and other 3,001         3,001 3,001 3,001 3,001 3,001       3,001
Identifiable intangible assets 27,875         27,875 27,875 27,875 27,875 27,875       27,875
Property and equipment 101         101 101 101 101 101       101
Other assets 19         19 19 19 19 19       19
Goodwill 143,964         143,964 143,964 143,964 143,964 143,964       148,088
Total assets acquired 178,451         178,451 178,451 178,451 178,451 178,451       182,575
Accounts payable 1,779         1,779 1,779 1,779 1,779 1,779       1,779
Accrued expenses and other current liabilities 3,949         3,949 3,949 3,949 3,949 3,949       5,322
Deferred tax liabilities 6,680         6,680 6,680 6,680 6,680 6,680       6,378
Debt 430         430 430 430 430 430       961
Deferred revenue 700         700 700 700 700 700       700
Total liabilities assumed 13,538         13,538 13,538 13,538 13,538 13,538       15,140
Net assets acquired 164,913         164,913 164,913 164,913 164,913 164,913       167,435
Measurement Period Adjustments                            
Goodwill                   (4,124)        
Total assets acquired                   (4,124)        
Accrued expenses and other current liabilities   (1,400)               (1,373)        
Deferred tax liability   300               302        
Debt                   (531)        
Total liabilities assumed                   (1,602)        
Net assets acquired       $ (2,500)           (2,522)        
BHS                            
Business Acquisition [Line Items]                            
Accounts receivable 1,257         1,257 1,257 1,257 1,257 1,257       1,257
Inventories 100         100 100 100 100 100       100
Prepaid expenses and other 40         40 40 40 40 40       40
Identifiable intangible assets 225         225 225 225 225 225       225
Property and equipment 53         53 53 53 53 53       53
Other assets 4         4 4 4 4 4       4
Deferred tax assets 19         19 19 19 19 19       19
Goodwill 15,443         15,443 15,443 15,443 15,443 15,443       16,106
Total assets acquired 17,141         17,141 17,141 17,141 17,141 17,141       17,804
Accounts payable 374         374 374 374 374 374       374
Accrued expenses and other current liabilities 1,067         1,067 1,067 1,067 1,067 1,067       426
Debt 113         113 113 113 113 113       1,234
Total liabilities assumed 1,554         1,554 1,554 1,554 1,554 1,554       2,034
Net assets acquired 15,587         15,587 15,587 15,587 15,587 15,587       $ 15,770
Measurement Period Adjustments                            
Goodwill                   (663)        
Total assets acquired                   (663)        
Accrued expenses and other current liabilities   200   400           641        
Debt   (100)               (1,121)        
Total liabilities assumed                   (480)        
Net assets acquired       (200)           (183)        
TTC                            
Business Acquisition [Line Items]                            
Accounts receivable 1,311         1,311 1,311 1,311 1,311 1,311     $ 1,773  
Prepaid expenses and other 187         187 187 187 187 187     187  
Identifiable intangible assets 1,125         1,125 1,125 1,125 1,125 1,125     1,125  
Property and equipment 531         531 531 531 531 531     531  
Other assets 281         281 281 281 281 281     281  
Goodwill 58,354         58,354 58,354 58,354 58,354 58,354     57,574  
Total assets acquired 61,789         61,789 61,789 61,789 61,789 61,789     61,471  
Accounts payable 625         625 625 625 625 625     625  
Accrued expenses and other current liabilities 602         602 602 602 602 602     602  
Due to related parties 4,200         4,200 4,200 4,200 4,200 4,200     1,393  
Deferred tax liabilities 446         446 446 446 446 446     474  
Debt 11,216         11,216 11,216 11,216 11,216 11,216     12,500  
Total liabilities assumed 17,089         17,089 17,089 17,089 17,089 17,089     15,594  
Net assets acquired 44,700         44,700 44,700 44,700 44,700 44,700     $ 45,877  
Measurement Period Adjustments                            
Accounts receivable, net   (500)             (462)          
Goodwill                 780          
Total assets acquired         $ (1,200)       318          
Due to related parties       2,800         2,807          
Deferred tax liability                 (28)          
Debt                 (1,284)          
Total liabilities assumed                 1,495          
Net assets acquired                 (1,177)          
Glocal                            
Business Acquisition [Line Items]                            
Accounts receivable 1,350         1,350 1,350 1,350 1,350 1,350   $ 6,461    
Inventories 325         325 325 325 325 325   325    
Identifiable intangible assets 45,289         45,289 45,289 45,289 45,289 45,289   38,039    
Property and equipment 26,767         26,767 26,767 26,767 26,767 26,767   40,726    
Other current assets, including short term advances 15         15 15 15 15 15   1,980    
Other assets 509         509 509 509 509 509   509    
Goodwill 121,913         121,913 121,913 121,913 121,913 121,913   91,871    
Total assets acquired 196,168         196,168 196,168 196,168 196,168 196,168   179,911    
Accounts payable 579         579 579 579 579 579   579    
Accrued expenses and other current liabilities 9,692         9,692 9,692 9,692 9,692 9,692   8,271    
Income tax liability 2,420         2,420 2,420 2,420 2,420 2,420   0    
Deferred tax liabilities 8,649         8,649 8,649 8,649 8,649 8,649   0    
Debt 19,937         19,937 19,937 19,937 19,937 19,937   22,212    
Noncontrolling interest 29,278         29,278 29,278 29,278 29,278 29,278   17,389    
Total liabilities assumed and noncontrolling interest 70,555         70,555 70,555 70,555 70,555 70,555   48,451    
Net assets acquired 125,613         125,613 125,613 125,613 125,613 125,613   $ 131,460    
Measurement Period Adjustments                            
Accounts receivable, net               (5,111)            
Identifiable intangible assets 7,300             7,250            
Other current assets, including short term advances               (1,965)            
Property and equipment (15,600)             (13,959)            
Goodwill               30,042            
Total assets acquired               16,257            
Accrued expenses and other current liabilities 200 1,200           1,421            
Income tax liability               2,420            
Deferred tax liability (2,600) 2,600   9,900       8,649            
Debt   (2,300) $ 11,900         (2,275)            
Noncontrolling interest               11,889            
Total liabilities assumed and noncontrolling interest               22,104            
Net assets acquired       $ (5,800)       (5,847)            
Innovations Group                            
Business Acquisition [Line Items]                            
Accounts receivable 47         47 47 47 47 47 $ 47      
Inventories 2,693         2,693 2,693 2,693 2,693 2,693 2,693      
Prepaid expenses and other 530         530 530 530 530 530 530      
Identifiable intangible assets 29,115         29,115 29,115 29,115 29,115 29,115 28,325      
Property and equipment 3,642         3,642 3,642 3,642 3,642 3,642 7,937      
Other assets 0         0 0 0 0 0 22      
Goodwill 143,654         143,654 143,654 143,654 143,654 143,654 143,730      
Total assets acquired 179,681         179,681 179,681 179,681 179,681 179,681 183,284      
Accounts payable 472         472 472 472 472 472 472      
Accrued expenses and other current liabilities 772         772 772 772 772 772 780      
Deferred tax liabilities 8,017         8,017 8,017 8,017 8,017 8,017 7,837      
Debt 0         0 0 0 0 0 4,069      
Deferred revenue 302         302 302 302 302 302 302      
Noncontrolling interest 0         0 0 0 0 0 0      
Total liabilities assumed and noncontrolling interest 9,563         9,563 9,563 9,563 9,563 9,563 13,460      
Net assets acquired 170,118         170,118 170,118 170,118 170,118 170,118 $ 169,824      
Measurement Period Adjustments                            
Identifiable intangible assets   800         790              
Property and equipment   (4,300)         (4,295)              
Other assets   (22)         (22)              
Goodwill             (76)              
Total assets acquired             (3,603)              
Accrued expenses and other current liabilities   (8)         (8)              
Deferred tax liability   200         180              
Debt   (4,100)         (4,069)              
Total liabilities assumed and noncontrolling interest             (3,897)              
Net assets acquired             294              
Cloudbreak                            
Business Acquisition [Line Items]                            
Accounts receivable 5,551       4,810 5,551 5,551 5,551 5,551 5,551        
Prepaid expenses and other 921       921 921 921 921 921 921        
Identifiable intangible assets 32,475       32,475 32,475 32,475 32,475 32,475 32,475        
Property and equipment 7,065       6,882 7,065 7,065 7,065 7,065 7,065        
Other assets 631       1,042 631 631 631 631 631        
Goodwill 107,310       110,968 107,310 107,310 107,310 107,310 107,310        
Total assets acquired 153,953       157,098 153,953 153,953 153,953 153,953 153,953        
Accounts payable 2,518       2,518 2,518 2,518 2,518 2,518 2,518        
Accrued expenses and other current liabilities 1,267       905 1,267 1,267 1,267 1,267 1,267        
Deferred tax liabilities 4,003       7,906 4,003 4,003 4,003 4,003 4,003        
Debt 3,752       3,752 3,752 3,752 3,752 3,752 3,752        
Deferred revenue 15       15 15 15 15 15 15        
Other long-term liabilities 382       0 382 382 382 382 382        
Total liabilities assumed 11,937       15,096 11,937 11,937 11,937 11,937 11,937        
Net assets acquired $ 142,016       $ 142,002 142,016 $ 142,016 $ 142,016 $ 142,016 $ 142,016        
Measurement Period Adjustments                            
Accounts receivable, net           741                
Property and equipment   200       183                
Other assets   (400)       (411)                
Goodwill           (3,658)                
Total assets acquired           (3,145)                
Accrued expenses and other current liabilities   400       362                
Deferred tax liability   $ (3,900)       (3,903)                
Other long-term liabilities           382                
Total liabilities assumed     400     (3,159)                
Net assets acquired     $ 14     $ 14