XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Tables)
6 Months Ended
Dec. 31, 2021
Invoice2go, Inc.  
Business Acquisition [Line Items]  
Summary of Acquisition Purchase Consideration

The acquisition purchase consideration totaled $674.3 million, which consisted of the following (in thousands):

 

Equity consideration (1)

 

$

510,218

 

Cash

 

 

164,087

 

Total

 

$

674,305

 

(1) This includes 1,788,372 shares of the Company’s common stock issued with a fair value based upon the opening market price on the acquisition date. This also includes the stock options assumed to replace stock options that were outstanding on the acquisition date under Invoice2go's 2014 Equity Incentive Plan (Invoice2go 2014 Plan). The fair value of these stock options was $21.7 million, which was the amount attributable to the pre-combination requisite service period.
Summary of Preliminary Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed at the acquisition date (in thousands):

 

Cash and cash equivalents

 

$

19,738

 

Accounts receivable and other assets

 

 

4,518

 

Intangible assets

 

 

91,219

 

Total identifiable assets acquired

 

 

115,475

 

Accounts payable and other liabilities

 

 

(26,618

)

Net identifiable assets acquired

 

 

88,857

 

Goodwill

 

 

585,448

 

Net assets acquired

 

$

674,305

 

 

Summary of Preliminary Fair Values Allocated to Identifiable Intangible Assets and Estimated Useful Lives

The preliminary fair values allocated to the identifiable intangible assets and their estimated useful lives are as follows:

 

 

 

Preliminary
fair value

 

 

Weighted-average
useful life
(In years)

 

Customer relationships

 

$

61,269

 

 

 

10.0

 

Developed technology

 

 

15,908

 

 

 

3.0

 

Trade name

 

 

14,042

 

 

 

3.0

 

Total

 

$

91,219

 

 

 

7.7

 

Summary of Unaudited Proforma Financial Information

The unaudited pro forma information below summarizes the combined results (in thousands) of the Company and Invoice2go as if the Company’s acquisition of Invoice2go closed on July 1, 2020 but does not necessarily reflect the combined actual results of operations of the Company and Invoice2go that would have been achieved, nor are they necessarily indicative of future results of operations. The unaudited pro forma information reflects certain adjustments that were directly attributable to the acquisition of Invoice2go, including additional depreciation and amortization adjustments for the fair value of the assets acquired and liabilities assumed. The pro forma net loss for the six months ended December 31, 2021 was adjusted to exclude nonrecurring acquisition-related costs of $19.0 million. The pro forma net loss for the six months ended December 31, 2020 was adjusted to include nonrecurring acquisition-related costs of $20.6 million.

 

 

 

Three months ended
December 31,

 

 

Six months ended
December 31,

 

 

 

2020

 

 

2021

 

 

2020

 

Total revenue

 

$

62,927

 

 

$

281,345

 

 

$

117,620

 

Net loss

 

$

(24,542

)

 

$

(155,474

)

 

$

(62,316

)

DivvyPay, Inc.  
Business Acquisition [Line Items]  
Summary of Unaudited Proforma Financial Information

The unaudited pro forma information below summarizes the combined results (in thousands) of the Company and Divvy as if the Company’s acquisition of Divvy closed on July 1, 2019 but does not necessarily reflect the combined actual results of operations of the Company and Divvy that would have been achieved, nor are they necessarily indicative of future results of operations. The unaudited pro forma information reflects certain adjustments that were directly attributable to the acquisition of Divvy, including additional depreciation and amortization adjustments for the fair value of the assets acquired and liabilities assumed.

 

 

 

Three months ended
December 31, 2020

 

 

Six months ended
December 31 2020

 

Total revenue

 

$

71,012

 

 

$

129,979

 

Net loss

 

$

(86,247

)

 

$

(148,201

)