XML 49 R39.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Combinations (Tables)
9 Months Ended
Sep. 30, 2022
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)RaikerGrantOrrDaveYangPerkinsParikhBarrerasTotal
Consideration:
Cash$892 $849 $816 $2,000 $4,615 $8,920 $1,908 $929 $20,929 
Deferred818 — — — — — — — 818 
Fair value of total consideration transferred$1,710 $849 $816 $2,000 $4,615 $8,920 $1,908 $929 $21,747 
Estimated fair value of identifiable assets acquired and liabilities assumed:
Cash$65 $— $— $— $— $— $— $— $65 
Accounts receivable398 — 183 — — — — — 581 
Inventory62 49 16 — 115 408 307 279 1,236 
Property and equipment, net— — 13 35 19 123 15 23 228 
Clinical contracts— 450 150 77 68 2,550 20 3,318 
Goodwill1,454 350 637 1,895 4,413 5,851 1,566 624 16,790 
Total assets acquired1,979 849 999 2,007 4,615 8,932 1,908 929 22,218 
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 $849 $816 $2,000 $4,615 $8,920 $1,908 $929 $21,747 
Schedule of Business Acquisition, Pro forma Information The pro forma results presented below include the effects of the Acquisitions which occurred during the nine months ended September 30, 2022, as if they had occurred on January 1, 2021. The pro forma results for the three and nine months ended September 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 September 30,Nine Months Ended September 30,
2022202120222021
Revenue$66,193 $59,850 $194,167 $173,424 
Net income (loss)$(2,517)$(1,777)$13,077 $2,905