XML 48 R33.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2021
Business Acquisition [Line Items]  
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The following table summarizes the intangible assets acquired by class:
June 19, 2020
Technology
5,400 
Customer relationships
10,800 
Total intangible assets
16,200 
The following table summarizes the intangible assets acquired by class:
October 23, 2020
Customer relationships
$22,800 
The following table summarizes the intangible assets acquired by class:
December 2, 2020
Technology
$10,300 
Customer relationships
20,500 
Total intangible assets
$30,800 
The following table summarizes the intangible assets acquired by class:
December 21, 2020
Technology
$7,000 
Customer relationships
14,700 
Total intangible assets
$21,700 
Schedule of Pro Forma Information
The following table presents the pro forma combined results of operations for the business combinations for the years ended December 31, 2020 and December 31, 2019 as though the acquisitions had been completed as of January 1, 2019. The year ended December 31, 2020 includes the pre-acquisition 2020 period, the Predecessor 2020 Period, and the Successor 2020
Pro forma for the year ended
December 31, 2020December 31, 2019
Net revenue
$138,992 $121,231 
Net income3,903 11,772 
NuWave  
Business Acquisition [Line Items]  
Schedule of Assets And Liabilities Assumed
The following table summarizes the fair value of the consideration transferred and the estimated fair values of the major classes of assets acquired and liabilities assumed as of the acquisition date.
June 19, 2020
Cash paid
$27,881 
Equity issued
2,900 
Purchase consideration
$30,781 
Assets:
Cash
$1,038 
Accounts receivable
3,018 
Other current assets
112 
Contract assets
1,095 
Deposits
27 
Property and equipment
77 
Intangible assets
16,200 
$21,567 
Liabilities:
Accounts payable
365 
Accrued liabilities
364 
Deferred tax liability
476 
$1,205 
Fair value of net identifiable assets acquired
364 
Goodwill
$10,419 
PCI Acquisition  
Business Acquisition [Line Items]  
Schedule of Assets And Liabilities Assumed
The following table summarizes the fair value of the consideration transferred and the estimated fair values of the major classes of assets acquired and liabilities assumed as of the acquisition date.
October 23, 2020
Cash paid
$55,932 
Equity issued
8,143 
Purchase consideration
$64,075 
Assets:
Cash
$364 
Accounts receivable
6,710 
Contract assets
4,569 
Prepaid expenses and other current assets
383 
Property and equipment
218 
Other non-current assets
Intangible assets
22,800 
$35,049 
Liabilities:
Accounts payable
$1,131 
Deferred tax liability
1,033 
Accrued liabilities
3,776 
$5,940 
Fair value of net identifiable assets acquired
29,109 
Goodwill
$34,966 
Open Solutions Acquisition  
Business Acquisition [Line Items]  
Schedule of Assets And Liabilities Assumed
The following table summarizes the fair value of the consideration transferred and the estimated fair values of the major classes of assets acquired and liabilities assumed as of the acquisition date.
December 2, 2020
Cash paid
$60,715 
Equity issued
2,145 
Purchase consideration
$62,860 
Assets:
Cash
$63 
Accounts receivable
6,127 
Prepaid expenses and other current assets
89 
Property and equipment
305 
Other non-current assets
48 
Intangible assets
30,800 
$37,432 
Liabilities:
Accounts payable
$122 
Accrued liabilities
946 
Deferred tax liability
334 
Other non-current liabilities
27 
$1,429 
Fair value of net identifiable assets acquired
36,003 
Goodwill
$26,857 
ProModel Acquisition  
Business Acquisition [Line Items]  
Schedule of Assets And Liabilities Assumed
The following table summarizes the fair value of the consideration transferred and the estimated fair values of the major classes of assets acquired and liabilities assumed as of the acquisition date.
December 21, 2020
Cash paid
$43,718 
Assets:
Cash
1,843 
Accounts receivable
907 
Other receivables
707 
Contract assets
779 
Prepaid expenses and other current assets
64 
Property and equipment
134 
Other non-current assets
18 
Intangible assets
21,700 
$26,152 
Liabilities:
Accounts payable
$
Contract liabilities
501 
Accrued liabilities
960 
$1,463 
Fair value of net identifiable assets acquired
24,689 
Goodwill
$19,029