XML 72 R52.htm IDEA: XBRL DOCUMENT v3.24.1
Significant Transactions - Allocation of Purchase Price (Details) - USD ($)
$ in Thousands
3 Months Ended 5 Months Ended 12 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Jun. 09, 2021
Dec. 31, 2022
Jun. 09, 2022
Apr. 27, 2022
Mar. 26, 2022
Jan. 25, 2022
Dec. 31, 2023
Apr. 27, 2021
Mar. 26, 2021
Jan. 25, 2021
Business Acquisition [Line Items]                              
Goodwill     $ 284,268       $ 159,675         $ 80,310      
Measurement Period Adjustments                              
Goodwill   $ 5,500         $ 5,403                
TTC                              
Business Acquisition [Line Items]                              
Accounts receivable, net                     $ 1,311       $ 1,773
Prepaid expenses and other                     187       187
Identifiable intangible assets                     1,125       1,125
Property and equipment                     531       531
Other noncurrent assets, including long term advances                     281       281
Goodwill                     58,354       57,574
Total assets acquired                     61,789       61,471
Accounts payable                     625       625
Accrued expenses and other current liabilities                     602       602
Due to related parties                     4,200       1,393
Deferred tax liabilities                     446       474
Debt                     11,216       12,500
Total liabilities assumed                     17,089       15,594
Net assets acquired                     44,700       $ 45,877
Measurement Period Adjustments                              
Accounts receivable     (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 increase in net assets acquired and goodwill                     $ (1,177)        
Glocal                              
Business Acquisition [Line Items]                              
Accounts receivable, net                   $ 1,350       $ 6,461  
Inventories                   325       325  
Identifiable intangible assets                   45,289       38,039  
Property and equipment                   26,767       40,726  
Other current assets, including short term advances                   15       1,980  
Other noncurrent assets, including long term advances                   509       509  
Goodwill                   121,913       91,871  
Total assets acquired                   196,168       179,911  
Accounts payable                   579       579  
Accrued expenses and other current liabilities                   9,692       8,271  
Income tax liability                   2,420       0  
Deferred tax liabilities                   8,649       0  
Debt                   19,937       22,212  
Noncontrolling interests                   29,278       17,389  
Total liabilities assumed and noncontrolling interest                   70,555       48,451  
Net assets acquired                   125,613       $ 131,460  
Measurement Period Adjustments                              
Accounts receivable                   (5,111)          
Identifiable intangible assets   7,300               7,250          
Property and equipment   (14,000)               (13,959)          
Other current assets, including short term advances                   (1,965)          
Goodwill                   30,042          
Total assets acquired                   16,257          
Increase to 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 increase in net assets acquired and goodwill         $ (5,800)         $ (5,847)          
Innovations Group                              
Business Acquisition [Line Items]                              
Accounts receivable, net                 $ 47       $ 47    
Inventories                 2,693       2,693    
Prepaid expenses and other                 530       530    
Identifiable intangible assets                 29,115       28,325    
Property and equipment                 3,642       7,937    
Other noncurrent assets, including long term advances                 0       22    
Goodwill                 143,654       143,730    
Total assets acquired                 179,681       183,284    
Accounts payable                 472       472    
Accrued expenses and other current liabilities                 772       780    
Deferred revenue                 302       302    
Deferred tax liabilities                 8,017       7,837    
Debt                 0       4,069    
Noncontrolling interests                 0       0    
Total liabilities assumed and noncontrolling interest                 9,563       13,460    
Net assets acquired                 170,118       $ 169,824    
Measurement Period Adjustments                              
Identifiable intangible assets                 790            
Property and equipment                 (4,295)            
Other assets                 (22)            
Goodwill                 (76)            
Total assets acquired                 (3,603)            
Increase to accrued expenses and other current liabilities                 (8)            
Deferred tax liability                 180            
Debt                 (4,069)            
Total liabilities assumed and noncontrolling interest                 (3,897)            
Net increase in net assets acquired and goodwill                 $ 294            
Cloudbreak                              
Business Acquisition [Line Items]                              
Accounts receivable, net           4,810   $ 5,551              
Prepaid expenses and other           921   921              
Identifiable intangible assets           32,475   32,475              
Property and equipment           6,882   7,065              
Other noncurrent assets, including long term advances           1,042   631              
Goodwill           110,968   107,219              
Total assets acquired           157,098   153,862              
Accounts payable           2,518   2,518              
Accrued expenses and other current liabilities           905   1,267              
Deferred revenue           15   15              
Deferred tax liabilities           7,906   3,912              
Other long-term liabilities           0   382              
Debt           3,752   3,752              
Total liabilities assumed           15,096   11,846              
Net assets acquired           $ 142,002   142,016              
Measurement Period Adjustments                              
Accounts receivable               741              
Property and equipment               183              
Other assets               (411)              
Goodwill               (3,749)              
Total assets acquired               (3,236)              
Increase to accrued expenses and other current liabilities               362              
Deferred tax liability $ (100)             (3,994)              
Other long-term liabilities               382              
Total liabilities assumed               (3,250)              
Net increase in net assets acquired and goodwill               $ 14