XML 50 R36.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2022
Business Acquisition [Line Items]  
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, 2022 and December 31, 2021 as though the acquisitions had been completed as of January 1, 2021.

Pro forma for the year ended
December 31, 2022December 31, 2021
Net revenue
$156,256 $151,380 
Net loss(122,751)(124,762)
Transaction expenses1,585 — 
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 
Total assets acquired$21,567 
Liabilities:
Accounts payable
365 
Accrued liabilities
364 
Deferred tax liability
476 
Total liabilities acquired$1,205 
Fair value of net identifiable assets acquired
364 
Goodwill
$10,419 
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 
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
5 
Intangible assets
22,800 
Total assets acquired$35,049 
Liabilities:
Accounts payable
$1,131 
Deferred tax liability
1,033 
Accrued liabilities
3,776 
Total liabilities acquired$5,940 
Fair value of net identifiable assets acquired
29,109 
Goodwill
$34,966 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The following table summarizes the intangible assets acquired by class:
October 23, 2020
Customer relationships
$22,800 
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 
Total assets acquired$37,432 
Liabilities:
Accounts payable
$122 
Accrued liabilities
946 
Deferred tax liability
334 
Other non-current liabilities
27 
Total liabilities acquired$1,429 
Fair value of net identifiable assets acquired
36,003 
Goodwill
$26,857 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
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 
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 
Total assets acquired$26,152 
Liabilities:
Accounts payable
$2 
Contract liabilities
501 
Accrued liabilities
960 
Total liabilities acquired$1,463 
Fair value of net identifiable assets acquired
24,689 
Goodwill
$19,029 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
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 
ProModel Corporation Acquisition  
Business Acquisition [Line Items]  
Schedule of Assets And Liabilities Assumed
The following table summarizes the preliminary fair value of the consideration transferred and the preliminary estimated fair values of the major classes of assets acquired and liabilities assumed as of the acquisition date.
April 7, 2022
Cash paid$8,559 
Equity issued7,501 
Purchase consideration$16,060 
Assets:
Cash$4,094 
Accounts receivable743 
Prepaid expenses and other current assets1,600 
Contract assets398 
Property and equipment83 
Other non-current assets21 
Intangible assets9,300 
Total assets acquired$16,239 
Liabilities:
Accounts payable5 
Accrued liabilities7,752 
Contract liabilities1,555 
Deferred tax liabilities1,458 
Total liabilities acquired$10,770 
Fair value of net identifiable assets acquired5,469 
Goodwill$10,591 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination The following table summarizes the intangible assets acquired by class:
April 7, 2022
Technology$3,500 
Customer relationships5,800 
Total intangible assets$9,300