XML 34 R10.htm IDEA: XBRL DOCUMENT v3.24.0.1
Certain transactions
12 Months Ended
Dec. 31, 2023
Business Combinations [Abstract]  
Certain transactions
Note 3: - Certain transactions
 
  a.
Working Not Working acquisition:
 
In January 2021, the Company acquired all the outstanding shares of Working Not Working, Inc. (“WnW”), a creative talent platform for a consideration of $9,922.
 
The results of operations of WnW were consolidated in the Company’s financial statements commencing the date of acquisition.
 
The agreement stipulated additional contingent payments which are not included in the total consideration to the shareholders of WnW in an aggregate amount of up to $3,500 subject to the continued employment of the founders of WnW, out of which the Company recorded a liability of $1,500 as of December 31, 2021 which was fully paid during 2022.
 
The table below summarizes the preliminary fair value of the acquired assets and assumed liabilities and the goodwill as of the acquisition date:
 
 
 
Fair value
   
Amortization
period
 
Cash and cash equivalents
 
$
910
     
 
 
Other tangible assets assumed
   
369
     
 
 
Creative relationships
   
4,252
     
10 years
 
Customer relationships
   
812
     
2 years
 
Trade name
   
362
     
3 years
 
Goodwill
   
4,525
     
 
 
Total assets acquired
   
11,230
     
 
 
Total liabilities
   
(1,308
)
   
 
 
Net assets acquired
 
$
9,922
     
 
 
 
The Company incurred approximately $292 in acquisition expenses for the year ended December 31, 2021 recorded under general and administrative expenses.
 
Pro forma results of operations related to this acquisition have not been presented because they are not material to the Company’s consolidated statements of operations.
 
  b.
CreativeLive acquisition:
 
In October 2021, the Company acquired all of the outstanding shares of CreativeLive, Inc. (“CreativeLive”), an online learning platform for a consideration of $9,332. The results of operations of CreativeLive were consolidated in the Company’s financial statements commencing the date of acquisition.
 
The agreement stipulated additional payments which were not included in the consideration including a payment to employees of CreativeLive by shareholders for past services in the amount of $1,500 paid at closing and retention bonus of $1,500 subject to the employees continued employment, out of which the Company recorded $1,125 and $375 under operating expenses for the years ended December 31, 2022 and 2021. The outstanding liability was fully paid during 2022. The agreement also stipulated contingent payments to shareholders of CreativeLive in an aggregate amount of up to $1,500 subject to certain milestones to be paid after 18 months.
 
The table below summarizes the preliminary fair value of the acquired assets and assumed liabilities and the goodwill as of the acquisition date:
 
 
 
Fair value
 
 
Amortization
period
 
Cash and cash equivalents
 
$
2,066
 
 
 
 
 
Other tangible assets assumed
 
 
552
 
 
 
 
 
Courses
 
 
1,311
 
 
 
2 years
 
Customer relationships
 
 
1,447
 
 
 
2 years
 
Technology
 
 
1,522
 
 
 
4 years
 
Trade name
 
 
557
 
 
 
5 years
 
Goodwill
 
 
5,139
 
 
 
 
 
Total assets acquired
 
 
12,594
 
 
 
 
 
Deferred revenue and other liabilities assumed
 
 
(3,262
)
 
 
 
 
Net assets acquired
 
$
9,332
 
 
 
 
 
 
The Company incurred approximately $121 in acquisition expenses for the year ended December 31, 2021 recorded under general and administrative expenses.
 
Pro forma results of operations related to this acquisition have not been presented because they are not material to the Company’s consolidated statements of operations.
 
  c. Stoke Talent acquisition
 
In November 2021, the Company acquired all the outstanding shares of Stoke Talent Ltd. (“Stoke”) a freelance management system for a cash amount of $93,084. According to the agreement, unvested company options held by continuing employees of Stoke, were terminated, and substituted with a substitute equity award of the Company.
 
The results of operations of Stoke were consolidated in the Company’s financial statements commencing the date of acquisition.
 
The agreement stipulated additional contingent payments to shareholders of Stoke in an aggregate amount of up to $15,000 subject to certain milestones to be paid after one year. The fair-value of the contingent consideration as of the acquisition date was $12,258 and measured based on the estimated future cash outflows, utilizing the Monte Carlo simulation. As of December 31, 2021, the liability was recorded under other non-current liabilities. During 2022 the Company reversed the liability since the corresponding milestones were not met.
 
The following table summarizes the fair value of the consideration transferred to Stoke shareholders as of the acquisition date:
 
Cash paid
 
$
93,084
 
Fair value of contingent consideration
   
12,258
 
Fair value of unvested options
   
313
 
Total fair value of consideration transferred
 
$
105,655
 
 
The table below summarizes the fair value of the acquired assets and assumed liabilities and the resulting goodwill as of the acquisition date:
 
 
 
Fair value
   
Amortization
period
 
Cash and cash equivalents
 
$
12,278
     
 
 
Other tangible assets assumed
   
1,160
     
 
 
Developed technology
   
35,691
     
7 years
 
Customer relationships
   
506
     
5 years
 
Trade name
   
752
     
6 years
 
Goodwill
   
56,367
     
 
 
Total assets acquired
   
106,754
     
 
 
Total liabilities assumed
   
(1,099
)
   
 
 
Net assets acquired
 
$
105,655
     
 
 
 
The Company incurred approximately $97 in acquisition expenses for the year ended December 31, 2021 recorded under general and administrative expenses.
 
Pro forma results of operations related to this acquisition have not been presented because they are not material to the Company’s consolidated statements of operations.