XML 71 R55.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations - Purchase Allocation (Details)
$ in Thousands, $ in Millions
1 Months Ended 12 Months Ended
Jan. 04, 2022
USD ($)
Oct. 12, 2021
USD ($)
Oct. 01, 2021
USD ($)
Aug. 27, 2021
CAD ($)
Jan. 31, 2022
USD ($)
Oct. 31, 2021
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Mar. 31, 2022
USD ($)
Dec. 31, 2020
USD ($)
Business Combination, Cash Consideration Transferred [Abstract]                    
Business combinations, net of cash             $ 8,705 $ 80,256    
Fair value of net assets and liabilities assumed:                    
Goodwill             136,463 113,574   $ 1,739
Symeo GmbH                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Less: cash acquired         $ (1,295)          
Business combinations, net of cash $ 8,705       18,379          
Purchase price - equity consideration                    
Purchase price - equity consideration         0          
Earn out shares 7,836       7,836          
Contingent consideration         0          
Net consideration         26,215          
Fair value of net assets and liabilities assumed:                    
Current assets other than cash             2,767      
Property and equipment             1,039      
Other non-current assets             36      
Current liabilities             (1,461)      
Deferred revenue             0      
Deferred tax liabilities, non-current             (1,055)      
Long-term debt             0      
Total fair value of net assets acquired             17,896      
Goodwill 14,267           8,319      
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       9,674          
Symeo GmbH | Cash Consideration, Debt Repaid                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Purchase price - cash consideration         0          
Symeo GmbH | Common stock                    
Purchase price - equity consideration                    
Purchase price - equity consideration         0          
Symeo GmbH | Option                    
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             4,060      
Symeo GmbH | Developed technology                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation 6,631           5,060      
Symeo GmbH | Customer relationships                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation 2,411           4,510      
Symeo GmbH | Backlog                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation 603           350      
Symeo GmbH | Trade name                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation 965           2,590      
Deferred tax liabilities, non-current $ (2,935)           (1,055)      
TeraXion                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Less: cash acquired           $ (5,625)        
Business combinations, net of cash   $ 75,282       75,282        
Purchase price - equity consideration                    
Purchase price - equity consideration           82,441        
Earn out shares           0        
Contingent consideration           0        
Net consideration       $ 200.0   157,723        
Fair value of net assets and liabilities assumed:                    
Current assets other than cash             7,627      
Property and equipment   6,009         4,992      
Other non-current assets             0      
Current liabilities             (5,840)      
Deferred revenue             (1,025)      
Deferred tax liabilities, non-current   (20,272)         (10,030)      
Long-term debt             (7,580)      
Total fair value of net assets acquired             25,470      
Goodwill   103,721         132,253      
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 | Common stock                    
Purchase price - equity consideration                    
Purchase price - equity consideration           65,192        
TeraXion | Option                    
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      
TeraXion | Developed technology                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation   43,594         17,305      
TeraXion | Customer relationships                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation   12,682         13,059      
TeraXion | Backlog                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation   2,378         16      
TeraXion | Trade name                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation   $ 6,125         6,946      
ON Design Israel                    
Business Combination, Cash Consideration Transferred [Abstract]                    
Less: cash acquired           (1,133)        
Business combinations, net of cash     $ 4,974     12,474        
Purchase price - equity consideration                    
Purchase price - equity consideration           0        
Earn out shares           0        
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       1,424      
Other non-current assets             66      
Current liabilities     (754)       (537)      
Deferred revenue             0      
Deferred tax liabilities, non-current             0      
Long-term debt             0      
Total fair value of net assets acquired             11,172      
Goodwill     9,089       5,302 $ 115,206 $ 113,574  
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 | Common stock                    
Purchase price - equity consideration                    
Purchase price - equity consideration           0        
ON Design Israel | Option                    
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      
ON Design Israel | Developed technology                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation     $ 5,077       0      
ON Design Israel | Customer relationships                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation             0      
ON Design Israel | Backlog                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation             0      
ON Design Israel | Trade name                    
Fair value of net assets and liabilities assumed:                    
Intangible asset, preliminary and final valuation             $ 0