XML 41 R30.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [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 Exalos and Kinetic, and the final allocation of the purchase consideration to the assets acquired and liabilities assumed for Silicon Radar and GEO as of June 30, 2024:
KineticExalosSilicon RadarGEO
Purchase price - cash consideration paid$3,200 $— $8,653 $91,076 
Purchase price - cash consideration accrued1,300 — 800 3,464 
Less: cash acquired— (3,439)(208)(1,092)
Net cash consideration$4,500 $(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 consideration4,599 13,225 9,240 59,280 
Net consideration$9,099 $55,077 $28,319 $249,263 
Estimated fair value of net assets and liabilities assumed:
Current assets other than cash$6,040 $4,408 $2,979 $24,043 
Property and equipment962 1,001 781 178 
Developed technology455 7,968 4,950 69,330 
In-process research & development750 7,968 8,870 27,040 
Customer relationships250 5,312 4,340 14,220 
Backlog19 664 150 390 
Trade name97 3,984 2,130 10,320 
Operating lease right-of-use assets step-up— 664 — — 
Other non-current assets729 — 17 10 
Current liabilities(752)(3,541)(1,585)(6,084)
Deferred revenue— — (512)— 
Deferred tax liabilities, non-current— (5,318)(2,772)(1,982)
Other non-current liabilities(217)— — (711)
Total fair value of net assets acquired$8,333 $23,110 $19,348 $136,754 
Goodwill$766 $31,967 $8,971 $112,509