XML 57 R29.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2021
Five Points Capital  
Business Acquisition [Line Items]  
Summary of the Consideration Paid

The following is a summary of consideration paid:

 

 

 

Fair Value

 

Cash

 

$

46,751

 

Preferred stock

 

 

20,100

 

Total purchase consideration

 

$

66,851

 

Summary of Fair Value of the Net Assets Acquired as of the Acquisition Date

The following table presents the fair value of the net assets acquired as of the acquisition date:

 

 

 

Fair Value

 

ASSETS

 

 

 

Cash and cash equivalents

 

$

111

 

Accounts receivable

 

 

295

 

Due from related parties

 

 

27

 

Prepaid expenses and other

 

 

13

 

Property and equipment

 

 

87

 

Right-of-use assets

 

 

339

 

Intangible assets

 

 

23,960

 

Total assets acquired

 

$

24,832

 

LIABILITIES

 

 

 

Accounts payable

 

$

358

 

Accrued expenses

 

 

390

 

Long-term lease obligation

 

 

339

 

Deferred tax liability

 

 

5,524

 

Total liabilities assumed

 

$

6,611

 

 

 

 

 

Net identifiable assets acquired

 

$

18,221

 

Goodwill

 

 

48,630

 

Net assets acquired

 

$

66,851

 

Summary of the Fair Value of Identifiable Intangible Assets Acquired

The following table presents the fair value of identifiable intangible assets acquired:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

 

 

 

Amortization

 

 

Fair Value

 

 

Period

Value of management contracts

 

$

19,900

 

 

10

Value of trade name

 

 

4,060

 

 

10

Total identifiable intangible assets

 

$

23,960

 

 

 

TrueBridge Capital  
Business Acquisition [Line Items]  
Summary of the Consideration Paid

The following is a summary of consideration paid:

 

 

 

Fair Value

 

Cash

 

$

94,216

 

Contingent consideration

 

 

572

 

Preferred stock

 

 

94,350

 

Total purchase consideration

 

$

189,138

 

Summary of Fair Value of the Net Assets Acquired as of the Acquisition Date

The following table presents the fair value of the net assets acquired as of the acquisition date:

 

 

 

Fair Value

 

ASSETS

 

 

 

Cash and cash equivalents

 

$

6,537

 

Accounts receivable

 

 

14

 

Due from related parties

 

 

55

 

Prepaid expenses and other

 

 

60

 

Property and equipment

 

 

1,061

 

Right-of-use assets

 

 

1,627

 

Intangible assets

 

 

43,600

 

Total assets acquired

 

$

52,954

 

LIABILITIES

 

 

 

Accounts payable

 

$

20

 

Accrued expenses

 

 

323

 

Deferred revenues

 

 

6,491

 

Long-term lease obligation

 

 

2,031

 

Deferred tax liability

 

 

5,518

 

Total liabilities assumed

 

$

14,383

 

 

 

 

 

Net identifiable assets acquired

 

$

38,571

 

Goodwill

 

 

150,567

 

Net assets acquired

 

$

189,138

 

Summary of the Fair Value of Identifiable Intangible Assets Acquired

The following table presents the fair value of identifiable intangible assets acquired:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

 

 

 

Amortization

 

 

Fair Value

 

 

Period

Value of management contracts

 

$

34,100

 

 

10

Value of trade name

 

$

7,300

 

 

10

Value of technology

 

 

2,200

 

 

4

Total identifiable intangible assets

 

$

43,600

 

 

 

Enhanced  
Business Acquisition [Line Items]  
Summary of the Consideration Paid

The acquisition of the equity interests in ECG and ECP were negotiated simultaneously for a single purchase price. The following tables illustrate the consideration paid for Enhanced, and the allocation of the purchase price to the acquired assets and assumed liabilities.

 

 

 

Fair Value

 

Cash

 

$

82,596

 

Estimated post-closing working capital adjustment

 

 

1,519

 

Preferred stock

 

 

26,904

 

Total purchase consideration

 

$

111,019

 

Summary of Fair Value of the Net Assets Acquired as of the Acquisition Date

The following table presents the fair value of the net assets acquired as of the acquisition date:

 

 

 

Fair Value

 

ASSETS

 

 

 

Cash and cash equivalents

 

$

2,752

 

Restricted cash

 

 

254

 

Accounts receivable

 

 

3,424

 

Due from related parties

 

 

257

 

Prepaid expenses and other assets

 

 

2,099

 

Investment in unconsolidated subsidiaries

 

 

2,158

 

Intangible assets

 

 

36,820

 

Total assets acquired

 

$

47,764

 

LIABILITIES

 

 

 

Accrued expenses

 

$

551

 

Other liabilities

 

 

288

 

Deferred revenues

 

 

2,110

 

Due to related parties

 

 

2,059

 

Debt obligations

 

 

1,693

 

Deferred tax liability

 

 

2,551

 

Total liabilities assumed

 

$

9,252

 

 

 

 

 

Net identifiable assets acquired

 

$

38,512

 

Goodwill

 

 

72,507

 

Net assets acquired

 

$

111,019

 

 

Summary of the Fair Value of Identifiable Intangible Assets Acquired

The following table presents the fair value of identifiable intangible assets acquired:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

 

 

 

Amortization

 

 

Fair Value

 

 

Period

Value of management and advisory contracts

 

$

30,820

 

 

12

Value of trade name

 

 

6,000

 

 

10

Total identifiable intangible assets

 

$

36,820

 

 

 

 

Bonaccord  
Business Acquisition [Line Items]  
Summary of the Consideration Paid

The following is a summary of consideration paid:

 

 

 

Fair Value

 

Cash

 

$

38,927

 

Contingent consideration

 

 

17,435

 

Total purchase consideration

 

$

56,362

 

 

Summary of Fair Value of the Net Assets Acquired as of the Acquisition Date

The following table presents the provisional fair value of the net assets acquired as of the acquisition date:

 

 

 

Fair Value

 

ASSETS

 

 

 

Prepaid expenses and other assets

 

 

9

 

Investment in partnership

 

 

1,396

 

Intangible assets

 

 

12,940

 

Total assets acquired

 

$

14,345

 

LIABILITIES

 

 

 

Accrued expenses

 

$

919

 

Total liabilities assumed

 

$

919

 

 

 

 

 

Net identifiable assets acquired

 

$

13,426

 

Goodwill

 

 

42,936

 

Net assets acquired

 

$

56,362

 

 

Summary of the Fair Value of Identifiable Intangible Assets Acquired

The following table presents the provisional fair value of the identifiable intangible assets acquired:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Average

 

 

 

 

 

Amortization

 

 

Fair Value

 

 

Period

Value of management and advisory contracts

 

$

9,450

 

 

8

Value of trade name

 

 

3,490

 

 

10

Total identifiable intangible assets

 

$

12,940

 

 

 

Summary of Unaudited Pro Forma Condensed Consolidated Results of Operations Attributable to the Acquisitions

The following unaudited pro forma condensed consolidated results of operations of the Company assumes the acquisition of Bonaccord was completed on January 1, 2020:

 

 

 

For the Year Ended

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Revenue

 

$

169,728

 

 

$

74,864

 

Net income attributable to P10

 

 

12,834

 

 

 

19,915

 

 

True Bridge  
Business Acquisition [Line Items]  
Summary of Unaudited Pro Forma Condensed Consolidated Results of Operations Attributable to the Acquisitions

The following unaudited pro forma condensed consolidated results of operations of the Company assumes the acquisitions of Five Points, TrueBridge and Enhanced were completed on January 1, 2019:

 

 

 

For the Year Ended

 

 

 

December 31,

 

 

 

2020

 

 

2019

 

Revenue

 

$

118,978

 

 

$

111,813

 

Net income attributable to P10

 

 

14,269

 

 

 

4,159