XML 90 R75.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combinations - Schedule of Assets and Liabilities Assumed (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Dec. 31, 2024
Mar. 31, 2024
Apr. 07, 2022
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Liabilities:                        
Goodwill $ 119,081 $ 119,769   $ 119,081 $ 119,081 $ 48,683   $ 118,621 $ 118,621 $ 48,683 $ 48,683 $ 48,683
Pangiam Acquisition                        
Business Acquisition [Line Items]                        
Holdback amount 2,987 3,500                    
Measurement period adjustments, Holdback amount       (513)                
Equity issued 207,770 207,776     210,751 $ 0 $ 0          
Measurement period adjustments, Equity issued       (6)                
Purchase consideration 210,757 211,276                    
Measurement period adjustments, Purchase consideration       (519)                
Assets:                        
Cash 13,935 13,935   13,935 13,935              
Measurement period adjustments, Cash       0                
Accounts receivable 5,479 5,848   5,479 5,479              
Measurement period adjustments, Accounts receivable       (369)                
Prepaid expenses and other current assets 293 143   293 293              
Measurement period adjustments, Prepaid expenses and other current assets       150                
Property and equipment 635 635   635 635              
Measurement period adjustments, Property and equipment       0                
Right-of-use assets 5,942 5,754   5,942 5,942              
Measurement period adjustments, Right-of-use assets       188                
Intangible assets 38,065 39,100   38,065 38,065              
Measurement period adjustments, Intangible assets       (1,035)                
Other non-current assets 1,772 1,772   1,772 1,772              
Measurement period adjustments, Other non-current assets       0                
Total assets acquired 66,121 67,187   66,121 66,121              
Measurement period adjustments, Total assets acquired       (1,066)                
Liabilities:                        
Accounts payable 1,137 1,137   1,137 1,137              
Measurement period adjustments, Accounts payable       0                
Accrued expenses 2,490 2,454   2,490 2,490              
Measurement period adjustments, Accrued expenses       36                
Other current liabilities 45 69   45 45              
Measurement period adjustments, Other current liabilities       (24)                
Deferred revenue 1,148 1,148   1,148 1,148              
Measurement period adjustments, Deferred revenue       0                
Current portion of long-term lease liability 206 1,080   206 206              
Measurement period adjustments, Current portion of long-term lease liability       (874)                
Long-term lease liability 5,736 6,109   5,736 5,736              
Measurement period adjustments, Long-term lease liability       (373)                
Total liabilities acquired 10,762 11,997   10,762 10,762              
Measurement period adjustments, Total liabilities acquired       (1,235)                
Fair value of net identifiable assets acquired 55,359 55,190   55,359 55,359              
Measurement period adjustments, Fair value of net identifiable assets acquired       169                
Goodwill $ 155,398 $ 156,086   155,398 $ 155,398              
Measurement period adjustment, Goodwill       $ (688)                
ProModel Corporation Acquisition                        
Business Acquisition [Line Items]                        
Cash paid     $ 8,559                  
Equity issued     7,501                  
Purchase consideration     16,060                  
Assets:                        
Cash     4,094                  
Accounts receivable     743                  
Prepaid expenses and other current assets     1,600                  
Contract assets     398                  
Property and equipment     83                  
Intangible assets     9,300                  
Other non-current assets     21                  
Total assets acquired     16,239                  
Liabilities:                        
Accounts payable     5                  
Accrued expenses     7,752                  
Contract liabilities     1,555                  
Deferred tax liabilities     1,458                  
Total liabilities acquired     10,770                  
Fair value of net identifiable assets acquired     5,469                  
Goodwill     $ 10,591