XML 102 R87.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Combinations (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2022
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]    
Summary of fair value of assets acquired and liabilities assumed as part of the Acquisition The following table summarizes the provisional fair values assigned to identifiable assets acquired and liabilities assumed.
Acquisition
(in thousands)RaikerGrantOrrDaveYangPerkinsTotal
Consideration:
Cash$892 $849 $816 $2,000 $4,615 $8,920 $18,092 
Deferred818 200 200 750 2,500 2,000 6,468 
Fair value of total consideration transferred$1,710 $1,049 $1,016 $2,750 $7,115 $10,920 $24,560 
Estimated fair value of identifiable assets acquired and liabilities assumed:
Cash$65 $— $— $— $— $— $65 
Accounts receivable398 — 183 — — — 581 
Inventory62 49 16 — 115 409 651 
Property and equipment, net— — 13 35 19 123 190 
Clinical contracts— 450 150 77 68 2,550 3,295 
Goodwill1,454 550 837 2,645 6,913 7,850 20,249 
Total assets acquired1,979 1,049 1,199 2,757 7,115 10,932 25,031 
Accounts payable120 — — — — — 120 
Accrued liabilities— — — — 12 19 
Current portion of long term debt149 — 183 — — — 332 
Total liabilities assumed269 — 183 — 12 471 
Net assets acquired$1,710 $1,049 $1,016 $2,750 $7,115 $10,920 $24,560 
The following table summarizes the provisional fair values assigned to assets acquired and liabilities assumed.
(in thousands)Raiker AcquisitionGrant AcquisitionOrr AcquisitionDave AcquisitionYang AcquisitionTotal
Consideration:
Cash$892 $849 $816 $2,000 $4,615 $9,172 
Deferred818 200 200 750 2,500 4,468 
Fair value of total consideration transferred$1,710 $1,049 $1,016 $2,750 $7,115 $13,640 
Estimated fair value of assets acquired and liabilities assumed:
Cash$65 $— $— $— $— $65 
Accounts receivable398 — 183 — — 581 
Inventory62 49 16 — 115 242 
Property and equipment, net— — 13 35 19 67 
Clinical contracts— 450 150 77 68 745 
Goodwill1,454 550 837 2,645 6,913 12,399 
Total assets acquired1,979 1,049 1,199 2,757 7,115 14,099 
Accounts payable120 — — — — 120 
Accrued liabilities— — — — 
Current portion of long term debt149 — 183 — — 332 
Total liabilities assumed269 — 183 — 459 
Net assets acquired$1,710 $1,049 $1,016 $2,750 $7,115 $13,640 
Business acquisition, pro forma information
The pro forma results presented below include the effects of the Perkins Acquisition, as if it had occurred on January 1, 2021. The pro forma results for the three and six months ended June 30, 2022 and 2021 include the additional amortization resulting from the adjustments to the value of intangible assets resulting from purchase accounting. The pro forma results do not include any anticipated synergies or other expected benefits of the acquisitions. The pro forma information does not purport to be indicative of what the Company's results of operations would have been if the acquisitions had in fact occurred at the beginning of the period presented and is not intended to be a projection of the Company's future results of operations. Transaction expenses are included within the pro forma results.
(in thousands)Three Months Ended June 30,Six Months Ended June 30,
2022202120222021
Revenue$62,386 $54,455 $122,096 $107,646 
Net income (loss)$(5,160)$4,126 $15,034 $4,051 
(in thousands)Year Ended December 31,
2020
Revenue$202,316 
Net loss$(12,195)