XML 47 R29.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the consideration transferred in the HintMD Acquisition:
(in thousands)July 23, 2020
Fair value of Revance common stock issued to HintMD stockholders (1)
$182,280 
Fair value of Revance replacement stock option awards attributable to pre-combination service (2)
5,810 
Cash consideration (3)
1,483 
Total consideration transferred$189,573 
(1)Represents the fair value of equity consideration issued to HintMD shareholders, consisting of approximately 7,756,765 shares (excluding assumed HintMD stock options to purchase an aggregate of 801,600 shares of our common stock), at $23.50 per share (the closing price of shares of our common stock on July 23, 2020), and adjusted for estimated net debt and working capital amounts.
(2)Represents stock option awards held by HintMD employees prior to the acquisition date that have been assumed and converted into our stock-based awards. The portion of the stock option awards related to services performed by employees prior to the acquisition date is included within the consideration transferred.
(3)Represents certain HintMD pre-acquisition liabilities paid by Revance.
Schedule of Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the fair value of assets acquired and liabilities assumed:
(in thousands)July 23, 2020
Cash and cash equivalents$665 
Accounts receivable93 
Prepaid expenses and other current assets453 
Property and equipment77 
Intangible assets46,200 
Total assets acquired47,488 
Accounts payable(53)
Accruals and other current liabilities(2,106)
Deferred tax liability(2,720)
Total liabilities assumed(4,879)
Total identifiable net assets42,609 
Goodwill (1)
146,964 
Total fair value of assets acquired and liabilities assumed
$189,573 
(1)The assigned value of $147.0 million in goodwill represents the excess of the consideration transferred over the estimated fair values of assets acquired and liabilities assumed. The recognized goodwill is attributable to the assembled workforce of HintMD and the anticipated synergies and cost savings expected to be achieved from the operations of the combined company. None of the goodwill resulting from the acquisition is deductible for tax purposes and all of the goodwill acquired was assigned to the Service reporting unit.
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The following table summarizes the intangible assets acquired in the HintMD Acquisition as of July 23, 2020.
Fair ValueUseful Life
(in thousands, except for in years)(in thousands)(in years)
Developed technology$19,600 6
In-process research and development16,200 N/A
Customer relationships10,300 4
Tradename100 1
Total intangible assets acquired$46,200 
Schedule of Pro Forma Financial Information
Year Ended December 31,
(in thousands)20202019
Total revenue$15,766 $1,692 
Net loss$(293,560)$(186,751)