XML 47 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2022
Levelset  
Business Acquisition [Line Items]  
Summary of Total Purchase Consideration

The purchase consideration totaled $484.1 million, which consisted of the following (in thousands):

Cash consideration

 

$

426,076

 

Fair value of common stock

 

 

58,028

 

Total purchase consideration

 

$

484,104

 

Summary of Purchase Consideration Allocated to Assets and Liabilities

The purchase consideration was allocated to the following assets and liabilities (in thousands):

 

 

Fair value

 

 

Useful life

Assets acquired

 

 

 

 

 

 

Cash and cash equivalents

 

$

10,951

 

 

 

Accounts receivable

 

 

1,250

 

 

 

Prepaid expenses and other current assets

 

 

5,289

 

 

 

Other non-current assets

 

 

5,740

 

 

 

Developed technology intangible asset

 

 

105,500

 

 

7 years

Customer relationships intangible asset

 

 

38,800

 

 

4 years

Goodwill

 

 

348,318

 

 

 

Total assets acquired

 

$

515,848

 

 

 

Liabilities assumed

 

 

 

 

 

 

Accounts payable

 

$

(1,037

)

 

 

Accrued expenses

 

 

(1,945

)

 

 

Deferred revenue, current

 

 

(5,426

)

 

 

Other current liabilities

 

 

(2,437

)

 

 

Other non-current liabilities

 

 

(1,639

)

 

 

Net deferred tax liabilities

 

 

(19,260

)

 

 

Total liabilities assumed

 

$

(31,744

)

 

 

Net assets acquired

 

$

484,104

 

 

 

Summary of Pro Forma Results

The unaudited pro forma results do not reflect any cost saving synergies from operating efficiencies or the effect of the incremental costs incurred from integrating these companies. Accordingly, these unaudited pro forma results are presented for informational purposes only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the acquisitions had occurred at the beginning of 2020, nor are they indicative of future results of operations (in thousands):

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

Revenue

 

$

532,690

 

 

$

415,757

 

Net Loss

 

$

(355,612

)

 

$

(134,133

)

LaborChart  
Business Acquisition [Line Items]  
Summary of Purchase Consideration Allocated to Assets and Liabilities

The purchase consideration was allocated to the following assets and liabilities (in thousands):

 

 

Fair value

 

 

Useful life

Assets acquired

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,149

 

 

 

Accounts receivable

 

 

730

 

 

 

Prepaid expenses and other current assets

 

 

737

 

 

 

Other non-current assets

 

 

417

 

 

 

Developed technology intangible asset

 

 

12,800

 

 

4 years

Customer relationships intangible asset

 

 

11,100

 

 

10 years

Goodwill

 

 

55,700

 

 

 

Total assets acquired

 

$

83,633

 

 

 

Liabilities assumed

 

 

 

 

 

 

Accrued expenses

 

$

(120

)

 

 

Deferred revenue, current

 

 

(1,704

)

 

 

Other current and non-current liabilities

 

 

(690

)

 

 

Net deferred tax liabilities

 

 

(4,891

)

 

 

Total liabilities assumed

 

$

(7,405

)

 

 

Net assets acquired

 

$

76,228

 

 

 

Esticom Inc  
Business Acquisition [Line Items]  
Summary of Total Purchase Consideration

The total purchase consideration is comprised of the following (in thousands):

 

Cash consideration

 

$

11,239

 

Fair value of common stock

 

 

3,885

 

Total purchase consideration

 

$

15,124

 

Summary of Purchase Consideration Allocated to Assets and Liabilities

The major classes of assets and liabilities to which the Company allocated the purchase price were as follows (in thousands):

 

 

 

Fair value

 

 

Useful life

Assets acquired

 

 

 

 

 

 

Cash and cash equivalents

 

$

19

 

 

 

Developed technology intangible asset

 

 

6,500

 

 

5 years

Other acquired intangible assets

 

 

300

 

 

Less than 12 months

Goodwill

 

 

9,835

 

 

 

Total assets acquired

 

$

16,654

 

 

 

Liabilities assumed

 

 

 

 

 

 

Other current liabilities

 

$

(54

)

 

 

Deferred revenue

 

 

(100

)

 

 

Net deferred tax liabilities

 

 

(1,376

)

 

 

Total liabilities assumed

 

$

(1,530

)

 

 

Net assets acquired

 

$

15,124