XML 71 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Combinations - Schedule of Purchase Allocation (Details) - USD ($)
$ in Thousands
1 Months Ended 11 Months Ended 12 Months Ended
Jan. 25, 2024
Feb. 21, 2023
Feb. 09, 2023
Jan. 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Feb. 28, 2023
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Sep. 30, 2024
Sep. 18, 2023
Business Combination, Consideration Transferred                          
Business combinations, net of cash acquired                 $ 3,200 $ 94,990 $ 8,705    
Estimated fair value of net assets and liabilities assumed:                          
Goodwill               $ 266,368 266,368 $ 295,096 $ 136,463    
Exalos                          
Business Combination, Consideration Transferred                          
Less: cash acquired         $ (3,439)                
Business combinations, net of cash acquired         (3,439)                
Purchase price - equity consideration         45,291                
Contingent consideration         9,755                
Net consideration         51,607                
Estimated fair value of net assets and liabilities assumed:                          
Current assets other than cash               4,531 4,531        
Property and equipment               1,253 1,253     $ 1,253 $ 1,001
Other non-current assets               0 0        
Current liabilities               (3,541) (3,541)        
Deferred revenue               0 0        
Deferred tax liabilities, non-current               (8,660) (8,660)        
Other non-current liabilities               0 0        
Total fair value of net assets acquired               36,673 36,673        
Goodwill               14,934 14,934     14,934 31,979
Exalos | IPR&D                          
Estimated fair value of net assets and liabilities assumed:                          
In-process research & development               7,600 7,600        
Exalos | Developed technology                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               23,100 23,100     23,100 7,968
Exalos | Customer relationships                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               6,870 6,870     6,870 5,312
Exalos | Backlog                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               1,220 1,220     1,220 664
Exalos | Trade name                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               4,300 4,300     4,300 3,984
Deferred tax liabilities, non-current                       $ (8,660) $ (5,330)
Exalos | Initial Cash Considation                          
Business Combination, Consideration Transferred                          
Purchase price — cash consideration paid         0                
Exalos | Cash Consideration Accural                          
Business Combination, Consideration Transferred                          
Purchase price — cash consideration paid         0                
Exalos | Equity Consideration Issued | Common Stock                          
Business Combination, Consideration Transferred                          
Purchase price - equity consideration         42,791                
Exalos | Equity Consideration Issuable | Common Stock                          
Business Combination, Consideration Transferred                          
Purchase price - equity consideration         $ 2,500                
Silicon Radar                          
Business Combination, Consideration Transferred                          
Less: cash acquired             $ (208)            
Business combinations, net of cash acquired   $ 9,245         9,245            
Purchase price - equity consideration             9,834            
Contingent consideration             9,240            
Net consideration             28,319            
Estimated fair value of net assets and liabilities assumed:                          
Current assets other than cash               2,979 2,979        
Property and equipment               781 781        
Other non-current assets               17 17        
Current liabilities               (1,585) (1,585)        
Deferred revenue               (512) (512)        
Deferred tax liabilities, non-current               (2,772) (2,772)        
Other non-current liabilities               0 0        
Total fair value of net assets acquired               19,348 19,348        
Goodwill               8,971 8,971        
Silicon Radar | IPR&D                          
Estimated fair value of net assets and liabilities assumed:                          
In-process research & development               8,870 8,870        
Silicon Radar | Developed technology                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               4,950 4,950        
Silicon Radar | Customer relationships                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               4,340 4,340        
Silicon Radar | Backlog                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               150 150        
Silicon Radar | Trade name                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               2,130 2,130        
Silicon Radar | Initial Cash Considation                          
Business Combination, Consideration Transferred                          
Purchase price — cash consideration paid             8,653            
Silicon Radar | Cash Consideration Accural                          
Business Combination, Consideration Transferred                          
Purchase price — cash consideration paid             800            
Silicon Radar | Equity Consideration Issued | Common Stock                          
Business Combination, Consideration Transferred                          
Purchase price - equity consideration             9,834            
Silicon Radar | Equity Consideration Issuable | Common Stock                          
Business Combination, Consideration Transferred                          
Purchase price - equity consideration             $ 0            
GEO                          
Business Combination, Consideration Transferred                          
Less: cash acquired           $ (1,092)              
Business combinations, net of cash acquired     $ 93,448     93,448              
Purchase price - equity consideration     $ 20,979     96,535              
Contingent consideration           59,280              
Net consideration           249,263              
Estimated fair value of net assets and liabilities assumed:                          
Current assets other than cash               24,043 24,043        
Property and equipment               178 178        
Other non-current assets               10 10        
Current liabilities               (6,084) (6,084)        
Deferred revenue               0 0        
Deferred tax liabilities, non-current               (1,982) (1,982)        
Other non-current liabilities               (711) (711)        
Total fair value of net assets acquired               136,754 136,754        
Goodwill               112,509 112,509        
GEO | IPR&D                          
Estimated fair value of net assets and liabilities assumed:                          
In-process research & development               27,040 27,040        
GEO | Developed technology                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               69,330 69,330        
GEO | Customer relationships                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               14,220 14,220        
GEO | Backlog                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               390 390        
GEO | Trade name                          
Estimated fair value of net assets and liabilities assumed:                          
Intangible asset, preliminary and final valuation               10,320 $ 10,320        
GEO | Initial Cash Considation                          
Business Combination, Consideration Transferred                          
Purchase price — cash consideration paid           91,076              
GEO | Cash Consideration Accural                          
Business Combination, Consideration Transferred                          
Purchase price — cash consideration paid           3,464              
GEO | Equity Consideration Issued | Common Stock                          
Business Combination, Consideration Transferred                          
Purchase price - equity consideration           75,556              
GEO | Equity Consideration Issuable | Common Stock                          
Business Combination, Consideration Transferred                          
Purchase price - equity consideration           $ 20,979              
Kinetic                          
Asset Acquisition, Consideration Transferred                          
Less: cash acquired       $ 0                  
Net cash consideration $ 3,200     4,500                  
Purchase price - equity consideration       0                  
Contingent consideration       4,599                  
Net consideration       9,099                  
Estimated fair value of net assets and liabilities assumed:                          
Current assets other than cash       5,306                  
Property and equipment       950       950          
Other non-current assets       729                  
Current liabilities       (753)                  
Deferred revenue       0                  
Deferred tax liabilities, non-current       0                  
Other non-current liabilities       (217)                  
Total fair value of net assets acquired       7,860                  
Kinetic | IPR&D                          
Estimated fair value of net assets and liabilities assumed:                          
In-process research & development       1,250                  
Kinetic | Developed technology                          
Estimated fair value of net assets and liabilities assumed:                          
Finite-lived intangible assets acquired       250       250          
Kinetic | Customer relationships                          
Estimated fair value of net assets and liabilities assumed:                          
Finite-lived intangible assets acquired       160       160          
Kinetic | Backlog                          
Estimated fair value of net assets and liabilities assumed:                          
Finite-lived intangible assets acquired       170       170          
Kinetic | Trade name                          
Estimated fair value of net assets and liabilities assumed:                          
Finite-lived intangible assets acquired       15       $ 15          
Kinetic | Initial Cash Considation                          
Asset Acquisition, Consideration Transferred                          
Purchase price — cash consideration paid       3,200                  
Kinetic | Cash Consideration Accural                          
Asset Acquisition, Consideration Transferred                          
Purchase price — cash consideration paid       1,300                  
Kinetic | Equity Consideration Issued | Common Stock                          
Asset Acquisition, Consideration Transferred                          
Purchase price - equity consideration       0                  
Kinetic | Equity Consideration Issuable | Common Stock                          
Asset Acquisition, Consideration Transferred                          
Purchase price - equity consideration       $ 0