XML 46 R31.htm IDEA: XBRL DOCUMENT v3.22.4
ACQUISITION AND RELATED PARTY ITEMS (Tables)
 12 Months Ended
Dec. 31, 2022
Business Combinations and Related Party Disclosure [Abstract]  
Schedule of aggregate consideration and allocation of purchase price
The information below represents the purchase price allocation as of the acquisition date (in thousands):
January 3, 2022
Purchase price in cash$31,627 
Fair value of equity contingent consideration3,860 
Total purchase consideration$35,487 
Cash and cash equivalents$1,251 
Inventory359 
Accounts receivable824 
Prepaid expenses and other assets318 
Property and equipment, net602 
Operating lease right-of-use assets2,962 
Intangible assets18,504 
Total assets acquired24,820 
Accounts payable520 
Accrued liabilities1,260 
Operating lease liabilities, current247 
Deferred revenue, current, and other1,014 
Operating lease liabilities, non-current2,714 
Deferred tax liabilities5,246 
Other liabilities318 
Net assets acquired13,501 
Goodwill21,986 
Total fair value of consideration transferred$35,487 
The information below represents the purchase price allocation as of the acquisition date (in thousands):
September 1, 2021
Purchase price in cash$16,250 
Notes payable15,900 
Total purchase consideration$32,150 
Accounts receivables$18 
Other current assets1 
Inventories190 
Property and equipment, net148 
Operating lease right-of-use assets1,033 
Other intangible assets, net6,000 
Other non-current assets15 
Total assets acquired7,405 
Accounts payable11 
Accrued liabilities33 
Operating lease liabilities, current188 
Operating lease liabilities, non-current845 
Net assets acquired6,328 
Goodwill25,822 
Total fair value of consideration transferred$32,150 
The information below represents the purchase price allocation as of the acquisition date (in thousands):
July 1, 2021
Purchase price in cash$4,835 
Fair value of contingent consideration2,334 
Total purchase consideration$7,169 
Cash and cash equivalents$322 
Accounts receivables152 
Other receivables497 
Prepaid expenses8 
Other current assets275 
Property and equipment, net89 
Operating lease right-of-use assets44 
Other intangible assets, net3,329 
Total assets acquired4,716 
Accounts payable208 
Accrued liabilities334 
Operating lease liabilities, current37 
Deferred revenue, current, and other85 
Operating lease liabilities, non-current20 
Deferred tax liability, net925 
Other liabilities500 
Net assets acquired2,607 
Goodwill4,562 
Total fair value of consideration transferred$7,169 
The information below represents the purchase price allocation as of the acquisition date (in thousands):
February 1, 2021
Purchase price in cash$4,255 
Fair value of contingent consideration1,700 
Total purchase consideration$5,955 
Cash and cash equivalents$3 
Accounts receivable170 
Property and equipment, net530 
Other intangible assets, net1,185 
Total assets acquired1,888 
Deferred tax liability133 
Net assets acquired1,755 
Goodwill4,200 
Total fair value of consideration transferred$5,955 
The information below represents the final purchase price allocation of scil (in thousands):

April 1, 2020
Total purchase consideration$110,290 
Cash and cash equivalents$5,889 
Accounts receivable 10,707 
Inventories11,278 
Net investment in leases, current311 
Prepaid expenses1,692 
Other current assets1,338 
Property and equipment, net19,320 
Operating lease right-of-use assets877 
Other intangible assets, net44,517 
Net investment in leases, non-current1,027 
Investments in unconsolidated affiliates55 
Other non-current assets291 
    Total assets acquired97,302 
Accounts payable8,221 
Accrued liabilities7,067 
Operating lease liabilities, current356 
Deferred revenue, current, and other3,220 
Deferred revenue, non-current94 
Operating lease liabilities, non-current529 
Deferred tax liability13,249 
Other liabilities276 
    Net assets acquired64,290 
Goodwill46,000 
Total fair value of consideration transferred$110,290 
Schedule of intangible assets acquired
Intangible assets acquired, amortization method and estimated useful life as of January 3, 2022, were as follows (dollars in thousands):
Weighted- Average Useful LifeAmortization
Method		Fair Value
Customer relationships12 yearsStraight-line$12,941 
Trade name8 yearsStraight-line1,816 
Developed technology4.3 yearsStraight-line3,747 
Total intangible assets acquired$18,504 
Intangible assets acquired, amortization method and estimated useful life as of September 1, 2021, was as follows (dollars in thousands):
Useful LifeAmortization
Method		Fair Value
Developed technology6 yearsStraight-line$6,000 
Total intangible assets acquired$6,000 
Intangible assets acquired, amortization method and estimated useful life as of July 1, 2021, was as follows (dollars in thousands):
Useful LifeAmortization MethodFair Value
Customer relationships14 yearsStraight-line$3,329 
Total intangible assets acquired$3,329 
Intangible assets acquired, amortization method and estimated useful life as of February 1, 2021, was as follows (dollars in thousands):
Useful LifeAmortization
Method		Fair Value
Developed technology3 yearsStraight-line$1,000 
Customer relationships6 monthsStraight-line150 
Trade name11 monthsStraight-line35 
Total intangible assets acquired$1,185 
Intangible assets acquired, amortization method and estimated useful life as of April 1, 2020, was as follows (dollars in thousands):
Useful LifeAmortization MethodFair Value
Customer relationships10 yearsStraight-line$36,272 
Internally developed software7 yearsStraight-line353
Backlog0.2 yearsStraight-line210
Non-compete agreements2 yearsStraight-line60
Trade name subject to amortization0.8 yearsStraight-line66
Trademarks and trade names not subject to amortizationn/aIndefinite7,556
Total intangible assets acquired$44,517 
Business acquisition, pro forma information
The following table presents unaudited supplemental pro forma financial information as if the acquisition had occurred on January 1, 2021 (in thousands):
Year Ended December 31,
20222021
Revenue, net$257,307 $265,093 
Net (loss) income before equity in losses of unconsolidated affiliates$(18,424)$940 
Net loss attributable to Heska Corporation$(19,889)$(340)
The following tables present unaudited supplemental pro forma financial information as if the acquisition had occurred on January 1, 2020 (in thousands):
Year Ended
December 31, 2020
Revenue, net$215,874 
Net loss before equity in losses of unconsolidated affiliates$(14,848)
Net loss attributable to Heska Corporation$(15,215)