XML 47 R34.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition The following presents the final allocation of the purchase consideration to the
assets acquired and liabilities assumed for City Semi and preliminary allocation of the purchase consideration to the assets acquired and liabilities assumed for TeraXion and OnDesign on December 31, 2021:
City SemiTeraXionOnDesign Israel
Purchase price - cash consideration$138 $74,050 $6,107 
Add: debt paid at closing— 6,857 — 
Less: cash acquired— (5,625)(1,133)
Net cash paid138 75,282 4,974 
Total equity consideration711 82,441 — 
Purchase price - accrued cash consideration— — 7,500 
Contingent consideration1,180 — 4,000 
Net consideration$2,029 $157,723 $16,474 
Fair value of net assets and liabilities assumed:
Current assets other than cash— 7,627 119 
Property and equipment— 6,009 1,315 
Intangible assets - Software license139 — — 
Developed technology369 43,594 5,077 
In-progress research & development— 10,304 1,562 
Customer relationships— 12,682 — 
Backlog— 2,378 — 
Trade name— 6,125 — 
Other non-current assets— — 66 
Current liabilities(177)(5,840)(754)
Deferred revenue(41)(1,025)— 
Deferred tax liabilities, non-current— (20,272)(1,578)
Other non-current liabilities— — — 
Long-term debt— (7,580)— 
Total fair value of net assets acquired290 54,002 5,807 
Goodwill$1,739 $103,721 $10,667 
Pro Forma Financial Information
The unaudited pro forma financial information shown below summarizes the combined results of operations for the Company and City Semi as if the closing of the acquisition had occurred on January 1, 2020.
Year ended
December 31, 2020
Combined revenue$23,388 
Combined net loss before income taxes(96,121)
The unaudited pro forma financial information shown below summarizes the combined results of operations for the Company and TeraXion as if the closing of the acquisition had occurred on January 1, 2021:

Year ended
December 31, 2021December 31, 2020
Combined revenue$66,788 $43,783 
Combined net loss before income taxes(126,350)(104,768)