XML 68 R41.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Combinations - Purchase Allocation (Details)
$ in Thousands, $ in Millions
1 Months Ended 9 Months Ended 12 Months Ended
Jan. 04, 2022
USD ($)
Oct. 01, 2021
USD ($)
Aug. 27, 2021
CAD ($)
Jan. 31, 2022
USD ($)
Oct. 31, 2021
USD ($)
Sep. 30, 2022
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2022
USD ($)
Jun. 30, 2022
USD ($)
Dec. 31, 2021
USD ($)
Business Combination, Cash Consideration Transferred [Abstract]                    
Net cash paid           $ 8,705 $ 0      
Fair value of net assets and liabilities assumed:                    
Goodwill           142,038   $ 142,038   $ 115,206
Symeo GmbH                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Less: cash acquired       $ (1,295)            
Net cash paid $ 8,705     18,379            
Purchase price - equity consideration                    
Purchase price - equity consideration       0            
Earn out shares       8,204            
Contingent consideration       0            
Net consideration       26,583            
Fair value of net assets and liabilities assumed:                    
Current assets other than cash           2,857   2,857    
Property and equipment           1,039   1,039    
Other non-current assets           36   36    
Current liabilities           (1,461)   (1,461)    
Deferred revenue           0   0    
Deferred tax liabilities, non-current           (2,935)   (2,935)    
Long-term debt           0   0    
Total fair value of net assets acquired           12,316   12,316    
Goodwill           14,267   14,267    
Symeo GmbH | Initial Cash Considation                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration       10,000            
Symeo GmbH | Cash Consideration Accural                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration       9,674            
Symeo GmbH | Cash Consideration, Debt Repaid                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration       0            
Symeo GmbH | Purchase price - equity consideration                    
Purchase price - equity consideration                    
Purchase price - equity consideration                  
Symeo GmbH | Common stock                    
Purchase price - equity consideration                    
Purchase price - equity consideration       0            
Symeo GmbH | Options                    
Purchase price - equity consideration                    
Purchase price - equity consideration       $ 0            
Symeo GmbH | IPR&D                    
Fair value of net assets and liabilities assumed:                    
In-progress research & development           2,170   2,170    
Symeo GmbH | Developed technology                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           6,631   6,631    
Symeo GmbH | Customer relationships                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           2,411   2,411    
Symeo GmbH | Backlog                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           603   603    
Symeo GmbH | Trade name                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           965   965    
TeraXion                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Less: cash acquired         $ (5,625)          
Net cash paid         75,282          
Purchase price - equity consideration                    
Purchase price - equity consideration         82,441          
Earn out shares         0          
Contingent consideration         0          
Net consideration     $ 200   157,723          
Fair value of net assets and liabilities assumed:                    
Current assets other than cash           7,627   7,627    
Property and equipment           4,992   4,992 $ 6,009  
Other non-current assets           0   0    
Current liabilities           (5,840)   (5,840)    
Deferred revenue           (1,025)   (1,025)    
Deferred tax liabilities, non-current           (10,030)   (10,030) (20,272)  
Long-term debt           (7,580)   (7,580)    
Total fair value of net assets acquired           25,470   25,470    
Goodwill           132,253   132,253 103,721  
TeraXion | Initial Cash Considation                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         74,050          
TeraXion | Cash Consideration Accural                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         0          
TeraXion | Cash Consideration, Debt Repaid                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         6,857          
TeraXion | Purchase price - equity consideration                    
Purchase price - equity consideration                    
Purchase price - equity consideration                  
TeraXion | Common stock                    
Purchase price - equity consideration                    
Purchase price - equity consideration         65,192          
TeraXion | Options                    
Purchase price - equity consideration                    
Purchase price - equity consideration         17,249          
TeraXion | IPR&D                    
Fair value of net assets and liabilities assumed:                    
In-progress research & development           0   0    
TeraXion | Developed technology                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           17,305   17,305 43,594  
TeraXion | Customer relationships                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           13,059   13,059 12,682  
TeraXion | Backlog                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           16   16 2,378  
TeraXion | Trade name                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           6,946   6,946 6,125  
ON Design Israel                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration               5,000    
Less: cash acquired         (1,133)          
Net cash paid   $ 4,974     12,474          
Purchase price - equity consideration                    
Purchase price - equity consideration         0          
Earn out shares         0          
Contingent consideration   $ 4,000     4,000          
Net consideration         16,474          
Fair value of net assets and liabilities assumed:                    
Current assets other than cash           119   119    
Property and equipment           1,424   1,424    
Other non-current assets           66   66    
Current liabilities           (537)   (537) (754)  
Deferred revenue           0   0    
Deferred tax liabilities, non-current           (2,400)   (2,400) (1,578)  
Long-term debt           0   0    
Total fair value of net assets acquired           8,772   8,772    
Goodwill           7,702   7,702 10,667  
ON Design Israel | Initial Cash Considation                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         6,107          
ON Design Israel | Cash Consideration Accural                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         7,500          
ON Design Israel | Cash Consideration, Debt Repaid                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         0          
ON Design Israel | Purchase price - equity consideration                    
Purchase price - equity consideration                    
Purchase price - equity consideration                  
ON Design Israel | Common stock                    
Purchase price - equity consideration                    
Purchase price - equity consideration         0          
ON Design Israel | Options                    
Purchase price - equity consideration                    
Purchase price - equity consideration         $ 0          
ON Design Israel | IPR&D                    
Fair value of net assets and liabilities assumed:                    
In-progress research & development           10,100   10,100    
ON Design Israel | Developed technology                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           0   0 $ 5,077  
ON Design Israel | Customer relationships                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           0   0    
ON Design Israel | Backlog                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           0   0    
ON Design Israel | Trade name                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation           $ 0   $ 0