XML 51 R41.htm IDEA: XBRL DOCUMENT v3.22.4
Business Combinations - Allocation of Purchase Price (Details) - USD ($)
3 Months Ended 5 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Jun. 09, 2021
Sep. 30, 2022
Sep. 30, 2021
Jun. 09, 2022
Apr. 27, 2022
Mar. 26, 2022
Jan. 25, 2022
Apr. 27, 2021
Mar. 26, 2021
Jan. 25, 2021
Business Acquisition [Line Items]                              
Goodwill     $ 284,268,000       $ 195,028,000                
Measurement Period Adjustments                              
Measurement period adjustments   $ 5,500,000   $ 0     $ 5,403,000 $ 0              
TTC                              
Business Acquisition [Line Items]                              
Accounts receivable                       $ 1,311,000     $ 1,773,000
Prepaid expenses and other                       187,000     187,000
Identifiable intangible assets                       1,125,000     1,125,000
Property and equipment                       531,000     531,000
Other assets                       281,000     281,000
Goodwill                       58,354,000     57,574,000
Total assets acquired                       61,789,000     61,471,000
Accounts payable                       625,000     625,000
Accrued expenses and other current liabilities                       602,000     602,000
Due to related parties                       4,200,000     1,393,000
Deferred tax liabilities                       446,000     474,000
Debt                       11,216,000     12,500,000
Total liabilities assumed                       17,089,000     15,594,000
Net assets acquired                       44,700,000     $ 45,877,000
Measurement Period Adjustments                              
Accounts receivable, net     (500,000)                 (462,000)      
Measurement period adjustments                       780,000      
Total assets acquired           $ (1,200,000)           318,000      
Due to related parties         $ 2,800,000             2,807,000      
Deferred tax liability                       (28,000)      
Debt                       (1,284,000)      
Total liabilities assumed                       1,495,000      
Net assets acquired                       $ (1,177,000)      
Glocal                              
Business Acquisition [Line Items]                              
Accounts receivable                     $ 1,350,000     $ 6,461,000  
Inventories                     325,000     325,000  
Identifiable intangible assets                     45,289,000     38,039,000  
Property and equipment                     26,767,000     40,726,000  
Other current assets, including short term advances                     15,000     1,980,000  
Other assets                     509,000     509,000  
Goodwill                     121,913,000     91,871,000  
Total assets acquired                     196,168,000     179,911,000  
Accounts payable                     579,000     579,000  
Accrued expenses and other current liabilities                     9,692,000     8,271,000  
Income tax liability                     2,420,000     0  
Deferred tax liabilities                     8,649,000     0  
Debt                     19,937,000     22,212,000  
Noncontrolling interest                     29,278,000     17,389,000  
Total liabilities assumed and noncontrolling interest                     70,555,000     48,451,000  
Net assets acquired                     125,613,000     $ 131,460,000  
Measurement Period Adjustments                              
Accounts receivable, net                     (5,111,000)        
Identifiable intangible assets   7,300,000                 7,250,000        
Other current assets, including short term advances                     (1,965,000)        
Property and equipment   (15,600,000)                 (13,959,000)        
Measurement period adjustments                     30,042,000        
Total assets acquired                     16,257,000        
Accrued expenses and other current liabilities   200,000 1,200,000               1,421,000        
Income tax liability                     2,420,000        
Deferred tax liability   $ (2,600,000) 2,600,000   9,900,000           8,649,000        
Debt     (2,300,000) 11,900,000             (2,275,000)        
Noncontrolling interest                     11,889,000        
Total liabilities assumed and noncontrolling interest                     22,104,000        
Net assets acquired         $ (5,800,000)           $ (5,847,000)        
Innovations Group                              
Business Acquisition [Line Items]                              
Accounts receivable                   $ 47,000     $ 47,000    
Inventories                   2,693,000     2,693,000    
Prepaid expenses and other                   530,000     530,000    
Identifiable intangible assets                   29,115,000     28,325,000    
Property and equipment                   3,642,000     7,937,000    
Other assets                   0     22,000    
Goodwill                   143,654,000     143,730,000    
Total assets acquired                   179,681,000     183,284,000    
Accounts payable                   472,000     472,000    
Accrued expenses and other current liabilities                   772,000     780,000    
Deferred tax liabilities                   8,017,000     7,837,000    
Debt                   0     4,069,000    
Deferred revenue                   302,000     302,000    
Noncontrolling interest                   0     0    
Total liabilities assumed and noncontrolling interest                   9,563,000     13,460,000    
Net assets acquired                   170,118,000     $ 169,824,000    
Measurement Period Adjustments                              
Identifiable intangible assets     800,000             790,000          
Property and equipment     (4,300,000)             (4,295,000)          
Other assets     (22,000)             (22,000)          
Measurement period adjustments                   (76,000)          
Total assets acquired                   (3,603,000)          
Accrued expenses and other current liabilities     (8,000)             (8,000)          
Deferred tax liability     200,000             180,000          
Debt     (4,100,000)             (4,069,000)          
Total liabilities assumed and noncontrolling interest                   (3,897,000)          
Net assets acquired                   $ 294,000          
Cloudbreak                              
Business Acquisition [Line Items]                              
Accounts receivable           4,810,000     $ 5,551,000            
Prepaid expenses and other           921,000     921,000            
Identifiable intangible assets           32,475,000     32,475,000            
Property and equipment           6,882,000     7,065,000            
Other assets           1,042,000     631,000            
Goodwill           110,968,000     107,219,000            
Total assets acquired           157,098,000     153,862,000            
Accounts payable           2,518,000     2,518,000            
Accrued expenses and other current liabilities           905,000     1,267,000            
Deferred tax liabilities           7,906,000     3,912,000            
Debt           3,752,000     3,752,000            
Deferred revenue           15,000     15,000            
Other liabilities, noncurrent           0     382,000            
Total liabilities assumed           15,096,000     11,846,000            
Net assets acquired           $ 142,002,000     142,016,000            
Measurement Period Adjustments                              
Accounts receivable, net     700,000           741,000            
Property and equipment     200,000           183,000            
Other assets     (400,000)           (411,000)            
Measurement period adjustments                 (3,749,000)            
Total assets acquired                 (3,236,000)            
Accrued expenses and other current liabilities     400,000           362,000            
Deferred tax liability $ (100,000)   $ (3,900,000)           (3,994,000)            
Other liabilities, noncurrent                 382,000            
Total liabilities assumed       400,000         (3,250,000)            
Net assets acquired       $ 14,000         $ 14,000