XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition The following presents the preliminary allocation of the purchase consideration to the assets acquired and liabilities assumed for Silicon Radar and GEO as of June 30, 2023:
Silicon RadarGEO
Purchase price - cash consideration paid$8,653 $91,076 
Purchase price - cash consideration accrued800 3,464 
Less: cash acquired(208)(1,092)
Net cash consideration$9,245 $93,448 
Purchase price - equity consideration issued and issuable (common stock)$9,834 $96,535 
Total equity consideration$9,834 $96,535 
Contingent consideration$9,979 $63,093 
Net consideration$29,058 $253,076 
Estimated fair value of net assets and liabilities assumed:
Current assets other than cash$3,146 $19,560 
Property and equipment2,351 178 
Developed technology4,795 61,522 
In-process research & development4,795 14,943 
Customer relationships3,425 31,847 
Backlog411 3,010 
Trade name2,055 3,990 
Other non-current assets17 10 
Current liabilities(1,585)(6,084)
Deferred revenue(512)— 
Deferred tax liabilities, non-current(2,689)(3,672)
Other non-current liabilities(682)(711)
Total fair value of net assets acquired$15,527 $124,593 
Goodwill$13,531 $128,483 
Schedule of Pro Forma Financial Information The unaudited pro forma financial information shown below summarizes the combined results of operations for the Company and GEO as if the closing of the acquisition had occurred on January 1, 2023:
Three months ended June 30, 2023Six months ended June 30, 2023
Combined revenue$52,108 $96,230 
Combined net loss before income taxes$(13,221)$(108,573)