XML 37 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Business Combinations (Tables)
 9 Months Ended
Sep. 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, GEO and Exalos as of September 30, 2023:
ExalosSilicon RadarGEO
Purchase price - cash consideration paid$— $8,653 $91,076 
Purchase price - cash consideration accrued— 800 3,464 
Less: cash acquired(3,439)(208)(1,092)
Net cash consideration$(3,439)$9,245 $93,448 
Purchase price - equity consideration issued (common stock)$42,791 $9,834 $75,556 
Purchase price - equity consideration issuable (common stock)2,500 — 20,979 
Total equity consideration$45,291 $9,834 $96,535 
Contingent consideration$13,225 $9,979 $63,093 
Net consideration$55,077 $29,058 $253,076 
Estimated fair value of net assets and liabilities assumed:
Current assets other than cash$4,408 $3,146 $19,560 
Property and equipment1,001 2,351 178 
Developed technology7,968 4,795 61,522 
In-process research & development7,968 4,795 14,943 
Customer relationships5,312 3,425 31,847 
Backlog664 411 3,010 
Trade name3,984 2,055 3,990 
Operating lease right-of-use assets step-up664 — — 
Other non-current assets— 17 10 
Current liabilities(3,541)(1,585)(6,084)
Deferred revenue— (512)— 
Deferred tax liabilities, non-current(5,330)(2,689)(3,672)
Other non-current liabilities— (682)(711)
Total fair value of net assets acquired$23,098 $15,527 $124,593 
Goodwill$31,979 $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 September 30, 2023Nine months ended September 30, 2023
Combined revenue$60,476 $156,706 
Combined net loss before income taxes$(18,027)$(126,600)