XML 67 R54.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combinations - Purchase Allocation (Details)
$ in Thousands, $ in Millions
12 Months Ended
Oct. 01, 2021
USD ($)
Aug. 27, 2021
USD ($)
Aug. 27, 2021
CAD ($)
May 13, 2020
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Purchase price - cash consideration            
Business combinations, net of cash         $ 80,256 $ 0
Fair value of net assets and liabilities assumed:            
Goodwill         115,206 $ 1,739
City Semi            
Purchase price - cash consideration            
Purchase price - cash consideration       $ 138    
Add: debt paid at closing       0    
Less: cash acquired       0    
Business combinations, net of cash       138    
Purchase price - equity consideration            
Purchase price - equity consideration       711    
Purchase price - accrued cash consideration       0    
Contingent consideration       1,180    
Net consideration       $ 2,029    
Fair value of net assets and liabilities assumed:            
Current assets other than cash         0  
Property and equipment         0  
Other non-current assets         0  
Current liabilities         (177)  
Deferred revenue         (41)  
Deferred tax liabilities, non-current         0  
Other non-current liabilities         0  
Long-term debt         0  
Total fair value of net assets acquired         290  
Goodwill         1,739  
City Semi | IPR&D            
Fair value of net assets and liabilities assumed:            
Intangible asset, indefinite lived         0  
City Semi | Software licenses            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         139  
City Semi | Developed technology            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         369  
City Semi | Customer relationships            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
City Semi | Backlog            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
City Semi | Trade name            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
TeraXion            
Purchase price - cash consideration            
Purchase price - cash consideration   $ 74,050        
Add: debt paid at closing   6,857        
Less: cash acquired   (5,625)        
Business combinations, net of cash   75,282        
Purchase price - equity consideration            
Purchase price - equity consideration   82,441        
Purchase price - accrued cash consideration   0        
Contingent consideration   0        
Net consideration   $ 157,723 $ 200.0      
Fair value of net assets and liabilities assumed:            
Current assets other than cash         7,627  
Property and equipment         6,009  
Other non-current assets         0  
Current liabilities         (5,840)  
Deferred revenue         (1,025)  
Deferred tax liabilities, non-current         (20,272)  
Other non-current liabilities         0  
Long-term debt         (7,580)  
Total fair value of net assets acquired         54,002  
Goodwill         103,721  
TeraXion | IPR&D            
Fair value of net assets and liabilities assumed:            
Intangible asset, indefinite lived         10,304  
TeraXion | Software licenses            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
TeraXion | Developed technology            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         43,594  
TeraXion | Customer relationships            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         12,682  
TeraXion | Backlog            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         2,378  
TeraXion | Trade name            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         6,125  
OnDesign Israel            
Purchase price - cash consideration            
Purchase price - cash consideration $ 6,107          
Add: debt paid at closing 0          
Less: cash acquired (1,133)          
Business combinations, net of cash 4,974          
Purchase price - equity consideration            
Purchase price - equity consideration 0          
Purchase price - accrued cash consideration 7,500          
Contingent consideration 4,000          
Net consideration $ 16,474          
Fair value of net assets and liabilities assumed:            
Current assets other than cash         119  
Property and equipment         1,315  
Other non-current assets         66  
Current liabilities         (754)  
Deferred revenue         0  
Deferred tax liabilities, non-current         (1,578)  
Other non-current liabilities         0  
Long-term debt         0  
Total fair value of net assets acquired         5,807  
Goodwill         10,667  
OnDesign Israel | IPR&D            
Fair value of net assets and liabilities assumed:            
Intangible asset, indefinite lived         1,562  
OnDesign Israel | Software licenses            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
OnDesign Israel | Developed technology            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         5,077  
OnDesign Israel | Customer relationships            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
OnDesign Israel | Backlog            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         0  
OnDesign Israel | Trade name            
Fair value of net assets and liabilities assumed:            
Intangible asset, finite lived         $ 0