XML 44 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisition (Tables)
9 Months Ended
Sep. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions Purchase Price Consideration
The purchase consideration to acquire APA consisted of the following:
Cash consideration paid
166,135 
Earn-out
20,007 
Purchase consideration
$186,142 
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the preliminary estimates of fair values of the assets acquired and liabilities assumed as of the Closing Date:
Preliminary fair value of net assets acquired and liabilities assumed: Acquisition Date
Cash and cash equivalents$1,219 
Accounts receivable
29,043 
Inventories25,467 
Prepaid expenses and other466 
Property, plant and equipment14,256 
Other intangible assets80,800 
Other assets27,050 
Total assets acquired$178,301 
Accounts payable12,540 
Deferred revenue22,121 
Other liabilities4,079 
Other long-term liabilities26,330 
Total liabilities assumed$65,070 
Preliminary fair value of net assets acquired113,231 
Preliminary allocation to goodwill$72,911 
Schedule of Purchase Price Allocation
The preliminary purchase price allocation includes $80.8 million of acquired identifiable intangible assets as follows:
Estimated Fair Value
(in USD)
Estimated Weighted Average Useful Life in Years
(in thousands, except useful lives)
Developed technology$21,800 5
Computer software and other
13,000 5
Customer relationships34,000 
5-9
Backlog2,000 1
Trade name10,000 10
Total$80,800 
Schedule of Business Acquisition, Pro Forma Information The unaudited pro forma financial information does not reflect any adjustments for anticipated expense savings resulting from the APA Acquisition and is not necessarily indicative of the operating results that would have actually occurred had the APA Acquisition been consummated on January 1, 2024. These results are prepared in accordance with U.S. GAAP.
Three months ended September 30,Nine months ended September 30,
2025202420252024
Revenue
$30,793 $41,438 $97,814 $96,048 
Net loss
$4,486 $2,206 $6,197 $5,794 
Pro forma adjustments (1)
$6,620 $6,998 $19,860 $21,823 
(1) Pro forma adjustments represent incremental expenses, net of estimated taxes, resulting from the APA Acquisition, including Deferred Consideration expense, intangible asset amortization, and the impacts of lease re-measurements and increases to the fair value of inventories and property, plant and equipment.