Acquisitions (Tables) - Shares Post, Inc

12 Months Ended

Dec. 31, 2021

Acquisitions

Schedule of components of purchase consideration to acquire shares post

	Amount
Cash	$	20,340
Secured promissory note		3,000
Fair value of Junior convertible preferred stock issued		20,383
Fair value of Class AA common stock issued		44,817
Fair value of warrants issued		1,285
Total	$	89,825

Schedule of allocation of purchase price for shares post

	Amount
Cash	$	6,443
Accounts receivable, net		1,014
Prepaid expenses and other current assets		1,073
Property and equipment, net		590
Operating lease right-of-use assets		4,575
Identified intangible assets		13,090
Goodwill		77,126
Accounts payable		(1,275)
Accrued expenses and other current liabilities		(5,127)
Operating lease liabilities		(7,684)
Total	$	89,825

Schedule of identified intangible assets acquired

	Amount		Estimated Useful Life
Developed technology	$	10,500	4 years
In-process research and development asset		960	Indefinite
Trade name		320	1 year
Customer relationships		1,310	4 years
Total	$	13,090

Schedule of pro forma information

	Years Ended December 31, 2020
	(Unaudited)
Pro forma revenue	$	75,981
Pro forma net loss	$	(13,483)