XML 50 R41.htm IDEA: XBRL DOCUMENT v3.23.3
Business Combinations - Purchase Allocation (Details) - USD ($)
$ in Thousands
1 Months Ended 9 Months Ended
Sep. 18, 2023
Feb. 21, 2023
Feb. 09, 2023
Mar. 31, 2023
Feb. 28, 2023
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Business Combination, Consideration Transferred [Abstract]                
Net cash consideration           $ 94,989 $ 8,705  
Estimated fair value of net assets and liabilities assumed:                
Goodwill           309,525   $ 136,463
Exalos                
Business Combination, Consideration Transferred [Abstract]                
Less: cash acquired         $ (3,439)      
Net cash consideration         (3,439)      
Total equity consideration         45,291      
Contingent consideration         13,225      
Net consideration         55,077      
Estimated fair value of net assets and liabilities assumed:                
Current assets other than cash           4,408    
Property and equipment           1,001    
Operating lease right-of-use assets step-up           664    
Other non-current assets           0    
Current liabilities           (3,541)    
Deferred revenue           0    
Deferred tax liabilities, non-current           (5,330)    
Other non-current liabilities           0    
Total fair value of net assets acquired           23,098    
Goodwill           31,979    
Exalos | Initial Cash Considation                
Business Combination, Consideration Transferred [Abstract]                
Purchase price         0      
Exalos | Cash Consideration Accural                
Business Combination, Consideration Transferred [Abstract]                
Purchase price         0      
Exalos | Common Stock                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration $ 42,791              
Exalos | Common Stock | Equity Consideration Issued                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration         42,791      
Exalos | Common Stock | Equity Consideration Issuable                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration         2,500      
Exalos | In-process research & development                
Estimated fair value of net assets and liabilities assumed:                
In-process research & development           7,968    
Exalos | Developed technology                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           7,968    
Exalos | Customer relationships                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           5,312    
Exalos | Backlog                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           664    
Exalos | Trade name                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           3,984    
Silicon Radar                
Business Combination, Consideration Transferred [Abstract]                
Less: cash acquired         (208)      
Net cash consideration   $ 9,245     9,245      
Total equity consideration         9,834      
Contingent consideration         9,979      
Net consideration         29,058      
Estimated fair value of net assets and liabilities assumed:                
Current assets other than cash           3,146    
Property and equipment           2,351    
Other non-current assets           17    
Current liabilities           (1,585)    
Deferred revenue           (512)    
Deferred tax liabilities, non-current           (2,689)    
Other non-current liabilities           (682)    
Total fair value of net assets acquired           15,527    
Goodwill           13,531    
Silicon Radar | Initial Cash Considation                
Business Combination, Consideration Transferred [Abstract]                
Purchase price         8,653      
Silicon Radar | Cash Consideration Accural                
Business Combination, Consideration Transferred [Abstract]                
Purchase price         800      
Silicon Radar | Common Stock | Equity Consideration Issued                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration         9,834      
Silicon Radar | Common Stock | Equity Consideration Issuable                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration         $ 0      
Silicon Radar | In-process research & development                
Estimated fair value of net assets and liabilities assumed:                
In-process research & development           4,795    
Silicon Radar | Developed technology                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           4,795    
Silicon Radar | Customer relationships                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           3,425    
Silicon Radar | Backlog                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           411    
Operating lease right-of-use assets step-up           0    
Silicon Radar | Trade name                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           2,055    
GEO                
Business Combination, Consideration Transferred [Abstract]                
Less: cash acquired       $ (1,092)        
Net cash consideration     $ 93,448          
Total equity consideration     $ 20,979 96,535        
Contingent consideration       63,093        
Net consideration       253,076        
Estimated fair value of net assets and liabilities assumed:                
Current assets other than cash           19,560    
Property and equipment           178    
Other non-current assets           10    
Current liabilities           (6,084)    
Deferred revenue           0    
Deferred tax liabilities, non-current           (3,672)    
Other non-current liabilities           (711)    
Total fair value of net assets acquired           124,593    
Goodwill           128,483    
GEO | Initial Cash Considation                
Business Combination, Consideration Transferred [Abstract]                
Purchase price       91,076        
GEO | Cash Consideration Accural                
Business Combination, Consideration Transferred [Abstract]                
Purchase price       3,464        
GEO | Common Stock | Equity Consideration Issued                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration       75,556        
GEO | Common Stock | Equity Consideration Issuable                
Business Combination, Consideration Transferred [Abstract]                
Total equity consideration       $ 20,979        
GEO | In-process research & development                
Estimated fair value of net assets and liabilities assumed:                
In-process research & development           14,943    
GEO | Developed technology                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           61,522    
GEO | Customer relationships                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           31,847    
GEO | Backlog                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           3,010    
Operating lease right-of-use assets step-up           0    
GEO | Trade name                
Estimated fair value of net assets and liabilities assumed:                
Intangible asset, preliminary and final valuation           $ 3,990