XML 53 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions, by Acquisition The following presents the final allocation of the purchase consideration to the assets acquired and liabilities assumed for the aforementioned businesses as of December 31, 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 9,755 9,240 59,280 
Net consideration$9,099 $51,607 $28,319 $249,263 
Estimated fair value of net assets and liabilities assumed:
Current assets other than cash$5,306 $4,531 $2,979 $24,043 
Property and equipment950 1,253 781 178 
Developed technology250 23,100 4,950 69,330 
In-process research & development1,250 7,600 8,870 27,040 
Customer relationships160 6,870 4,340 14,220 
Backlog170 1,220 150 390 
Trade name15 4,300 2,130 10,320 
Other non-current assets729 — 17 10 
Current liabilities(753)(3,541)(1,585)(6,084)
Deferred revenue— — (512)— 
Deferred tax liabilities, non-current— (8,660)(2,772)(1,982)
Other non-current liabilities(217)— — (711)
Total fair value of net assets acquired$7,860 $36,673 $19,348 $136,754 
Goodwill$1,239 $14,934 $8,971 $112,509 
As of September 30, 2024, the Company finalized the opening net assets acquired and goodwill as follows:
Preliminary ValuationAdjustmentFinal
Valuation
Purchase price — contingent considerations$13,225 $(3,470)$9,755 
Inventory1,934 123 2,057 
Property and equipment1,001 252 1,253 
Developed technology7,968 15,132 23,100 
In-progress research & development7,968 (368)7,600 
Customer relationships5,312 1,558 6,870 
Backlog664 556 1,220 
Trade name3,984 316 4,300 
Deferred tax liabilities, non-current(5,330)(3,330)(8,660)
Operating lease right-of-use assets step-up664 (664)— 
Goodwill31,979 (17,045)14,934 
Schedule of Asset Acquisition
As of December 31, 2024, the Company finalized the opening net assets acquired and goodwill as follows:
Preliminary ValuationAdjustmentFinal
Valuation
Inventory4,444 (734)3,710 
Property and equipment962 (12)950 
Developed technology455 (205)250 
In-progress research & development750 500 1,250 
Customer relationships250 (90)160 
Backlog19 151 170 
Trade name97 (82)15 
Goodwill767 472 1,239 
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:

Year ended
December 31, 2023
Year ended
December 31, 2022
Combined revenue$226,839 $160,748 
Combined net loss before income taxes$(143,046)$(87,020)