XML 93 R75.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions - Additional Information (Details)
12 Months Ended
Mar. 22, 2022
USD ($)
Dec. 31, 2021
USD ($)
EarnoutPayment
Aug. 24, 2021
USD ($)
shares
Feb. 29, 2020
USD ($)
shares
Dec. 31, 2022
USD ($)
shares
Dec. 31, 2021
USD ($)
shares
Dec. 31, 2020
USD ($)
Mar. 31, 2022
USD ($)
Business Acquisition [Line Items]                
Goodwill   $ 12,666,000 $ 0   $ 117,268,000 $ 12,666,000    
Amortization of intangible assets         3,367,000 0 $ 0  
Compensation expense         13,716,000 $ 8,131,000 1,759,000  
Share-based compensation arrangement by share-based payment award, options, grants in period, gross | shares           0    
Business acquisition, pro forma revenue         170,173,000 $ 119,310,000 57,574,000  
Shares converted into common stock upon business combination | shares     4,123,000          
Deferred tax liability   2,000     228,000 2,000    
Income tax benefit         5,388,000 (115,000) (149,000)  
General and Administrative Expense                
Business Acquisition [Line Items]                
Compensation expense         8,652,000 4,412,000 1,417,000  
Increase in fair value of earnout         310,000      
Zenith [Member]                
Business Acquisition [Line Items]                
Cash paid at acquisition       $ 6,909,000        
Goodwill       4,162,000        
Compensation expense         $ 811,000 812,000 707,000  
Business combination, other non-recurring acquisition related costs             21,000  
Accounts receivable       518,000        
Promissory note consideration       974,000        
Stock consideration       $ 813,000        
Share-based compensation arrangement by share-based payment award, options, grants in period, gross | shares     844,000 844,000 844,000      
Share based compensation arrangement vesting period       3 years        
Business combination, liabilities arising from contingencies, amount recognized       $ 3,353,000        
Settlement of preexisting relationships       1,158,000        
Business acquisition, pro forma revenue         $ 2,026,000 2,565,000 2,259,000  
Business acquisition, pro forma net income (loss)         218,000 819,000 420,000  
Business combination, consideration transferred       $ 9,854,000        
Shares converted into common stock upon business combination | shares     4,123          
Zenith [Member] | General and Administrative Expense                
Business Acquisition [Line Items]                
Compensation expense         811,000 812,000 707,000  
iQuue                
Business Acquisition [Line Items]                
Cash paid at acquisition   6,192,000            
Goodwill   8,504,000     8,504,000 8,504,000    
Amortization of intangible assets         $ 562,000 0    
Goodwill deductible income tax period         15 years      
Intangible assets deductible income tax period         15 years      
Compensation expense         $ 247,000 0    
Cash and restricted cash consideration   7,213,000            
Estimated fair market value of contingent consideration   5,230,000            
Increase in fair value of earnout         310,000      
Fair value of earnout   $ 5,230,000     5,540,000 5,230,000    
Number of earnout payments | EarnoutPayment   3            
Net working capital adjustment   $ (508,000)            
Cash placed in escrow accounts   1,021,000            
Maximum value of earnout payments         $ 6,375,000      
Period over which amount of consideration payable to former shareholders         3 years      
Post-combination expense, service period         3 years      
Cash deposited in escrow         $ 742,000      
Accounts receivable   721,000     721,000 721,000    
Gross amount due under contracts for accounts receivable expected to be collected         721,000      
Intangible assets   3,590,000     3,590,000 3,590,000    
Business combination, consideration transferred   12,951,000            
iQuue | Customer Relationships                
Business Acquisition [Line Items]                
Intangible assets   $ 3,290,000       3,290,000    
iQuue | Maximum                
Business Acquisition [Line Items]                
Amount agreed to pay to former shareholders         742,000      
iQuue | General and Administrative Expense                
Business Acquisition [Line Items]                
Compensation expense         547,000 0    
Business combination, other non-recurring acquisition related costs         116,000 314,000    
SightPlan                
Business Acquisition [Line Items]                
Cash paid at acquisition $ 130,931,000       130,931,000      
Goodwill 104,601,000       104,601,000      
Amortization of intangible assets         $ 2,806,000 $ 0 $ 0  
Equity interests purchased 135,000,000              
Intangible assets deductible income tax period         15 years      
Compensation expense         $ 4,495,000      
Cash and restricted cash consideration 131,781,000              
Net working capital adjustment 127,000       127,000      
Cash placed in escrow accounts 850,000              
Cash consideration distributed from escrow         850,000      
Amount agreed to pay to former shareholders $ 5,760,000              
Period over which amount of consideration payable to former shareholders 1 year              
Post-combination expense, service period 1 year              
Cash deposited in escrow         5,760,000      
Accounts receivable $ 1,255,000       1,255,000      
Gross amount due under contracts for accounts receivable expected to be collected         1,284,000      
Intangible assets 30,900,000       30,900,000     $ 30,900,000
Business combination, post-closing downward adjustment (127,000)              
Business combination, consideration transferred 131,654,000              
Decrease in goodwill         (3,839,000)      
Deferred tax liability $ 5,947,000       557,000      
Income tax benefit         1,227,000      
SightPlan | Customer Relationships                
Business Acquisition [Line Items]                
Intangible assets               $ 19,700,000
Increase in Intangible assets         4,400,000      
SightPlan | General and Administrative Expense                
Business Acquisition [Line Items]                
Compensation expense         4,495,000      
Business combination, other non-recurring acquisition related costs         $ 771,000