XML 69 R58.htm IDEA: XBRL DOCUMENT v3.25.4
Business Combinations - Schedule of Purchase Allocation (Details) - USD ($)
$ in Thousands
1 Months Ended 12 Months Ended
Sep. 26, 2025
Jan. 25, 2024
Sep. 30, 2025
Apr. 30, 2025
Jan. 31, 2024
Sep. 30, 2023
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Sep. 30, 2024
Sep. 18, 2023
Estimated fair value of net assets and liabilities assumed:                      
Goodwill             $ 16,394 $ 1,239      
Business Combination, Consideration Transferred                      
Business combinations, net of cash acquired             17,673 3,200 $ 94,990    
Estimated fair value of net assets and liabilities assumed:                      
Goodwill             $ 292,644 266,368 $ 295,096    
EMotion3D                      
Business Combination, Consideration Transferred                      
Debt paid at closing     $ 2,002                
Less: cash acquired     (950)                
Business combinations, net of cash acquired     20,643                
Purchase price - equity consideration $ 17,673                    
Contingent consideration     7,287                
Net consideration     27,930                
Estimated fair value of net assets and liabilities assumed:                      
Current assets other than cash     2,220                
Property and equipment     120                
Other non-current assets     73                
Current liabilities     (1,145)                
Deferred revenue     0                
Deferred tax liabilities, non-current     (3,073)                
Other non-current liabilities     0                
Total fair value of net assets acquired     11,536                
Goodwill     16,394                
EMotion3D | Common Stock                      
Business Combination, Consideration Transferred                      
Purchase price - equity consideration     0                
EMotion3D | Cash Consideration Paid                      
Business Combination, Consideration Transferred                      
Purchase price — cash consideration paid     16,621                
EMotion3D | Cash Consideration Accrued                      
Business Combination, Consideration Transferred                      
Purchase price — cash consideration paid     2,970                
EMotion3D | Equity Consideration Issued | Common Stock                      
Business Combination, Consideration Transferred                      
Purchase price - equity consideration     0                
EMotion3D | Equity Consideration Issuable | Common Stock                      
Business Combination, Consideration Transferred                      
Purchase price - equity consideration     0                
EMotion3D | In-process research & development                      
Estimated fair value of net assets and liabilities assumed:                      
In-process research & development     511                
EMotion3D | Developed technology                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation     7,877                
EMotion3D | Customer relationships                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation     3,954                
EMotion3D | Backlog                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation     400                
EMotion3D | Trade name                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation     $ 599                
Indie Switzerland                      
Business Combination, Consideration Transferred                      
Debt paid at closing           $ 0          
Less: cash acquired           (3,439)          
Business combinations, net of cash acquired           (3,439)          
Purchase price - equity consideration           45,291          
Contingent consideration           9,755          
Net consideration           51,607          
Estimated fair value of net assets and liabilities assumed:                      
Current assets other than cash           4,531          
Property and equipment           1,253       $ 1,253 $ 1,001
Other non-current assets           0          
Current liabilities           (3,541)          
Deferred revenue           0          
Deferred tax liabilities, non-current           (8,660)       (8,660) (5,330)
Other non-current liabilities           0          
Total fair value of net assets acquired           36,673          
Goodwill           14,934       14,934 31,979
Indie Switzerland | Cash Consideration Paid                      
Business Combination, Consideration Transferred                      
Purchase price — cash consideration paid           0          
Indie Switzerland | Cash Consideration Accrued                      
Business Combination, Consideration Transferred                      
Purchase price — cash consideration paid           0          
Indie Switzerland | Equity Consideration Issued | Common Stock                      
Business Combination, Consideration Transferred                      
Purchase price - equity consideration           42,791          
Indie Switzerland | Equity Consideration Issuable | Common Stock                      
Business Combination, Consideration Transferred                      
Purchase price - equity consideration           2,500          
Indie Switzerland | In-process research & development                      
Estimated fair value of net assets and liabilities assumed:                      
In-process research & development           7,600          
Indie Switzerland | Developed technology                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation           23,100       23,100 7,968
Indie Switzerland | Customer relationships                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation           6,870       6,870 5,312
Indie Switzerland | Backlog                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation           1,220       1,220 664
Indie Switzerland | Trade name                      
Estimated fair value of net assets and liabilities assumed:                      
Intangible asset, preliminary and final valuation           $ 4,300       $ 4,300 $ 3,984
Kinetic                      
Asset Acquisition, Consideration Transferred                      
Debt paid at closing         $ 0            
Less: cash acquired         0            
Net cash consideration   $ 3,200     4,500            
Purchase price - equity consideration       $ 2,500 0            
Contingent consideration         4,599            
Net consideration         9,099            
Estimated fair value of net assets and liabilities assumed:                      
Current assets other than cash         5,306            
Property and equipment         950     950      
Other non-current assets         729            
Current liabilities         (753)            
Deferred revenue         0            
Deferred tax liabilities, non-current         0            
Other non-current liabilities         (217)            
Total fair value of net assets acquired         7,860            
Goodwill         1,239     1,239      
Kinetic | Cash Consideration Paid                      
Asset Acquisition, Consideration Transferred                      
Purchase price — cash consideration paid         3,200            
Kinetic | Cash Consideration Accrued                      
Asset Acquisition, Consideration Transferred                      
Purchase price — cash consideration paid         1,300            
Kinetic | Equity Consideration Issued | Common Stock                      
Asset Acquisition, Consideration Transferred                      
Purchase price - equity consideration         0            
Kinetic | Equity Consideration Issuable | Common Stock                      
Asset Acquisition, Consideration Transferred                      
Purchase price - equity consideration         0            
Kinetic | In-process research & development                      
Estimated fair value of net assets and liabilities assumed:                      
In-process research & development         1,250            
Kinetic | Developed technology                      
Estimated fair value of net assets and liabilities assumed:                      
Finite-lived intangible assets acquired         250     250      
Kinetic | Customer relationships                      
Estimated fair value of net assets and liabilities assumed:                      
Finite-lived intangible assets acquired         160     160      
Kinetic | Backlog                      
Estimated fair value of net assets and liabilities assumed:                      
Finite-lived intangible assets acquired         170     170      
Kinetic | Trade name                      
Estimated fair value of net assets and liabilities assumed:                      
Finite-lived intangible assets acquired         $ 15     $ 15