XML 55 R41.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations and Disposals (Tables)
12 Months Ended
Dec. 31, 2021
Business Acquisition [Line Items]  
Schedule of estimated fair value of the assets acquired and liabilities assumed for business combinations

Weighted Average Useful Life (in years)

    

V12 Data

    

HOA

    

Rynoh

    

AHP

    

Floify

    

Other Acquisitions

    

Total

Purchase consideration:

Cash

$

20,196

$

84,370

$

32,302

$

43,750

$

75,959

$

27,121

$

283,698

Issuance of common stock

22,773

9,908

3,026

35,707

Holdback liabilities and amounts in escrow

150

1,000

3,500

2,500

900

1,775

9,825

Contingent consideration - equity-classified

6,685

6,685

Contingent consideration - liability-classified

1,410

8,632

327

10,369

Total purchase consideration:

$

21,756

$

114,828

$

35,802

$

46,250

$

95,399

$

32,249

$

346,284

Assets:

Cash, cash equivalents and restricted cash

$

1,035

$

17,766

$

408

$

5,078

$

1,508

$

1,473

$

27,268

Current assets

4,939

235,669

932

8,221

221

1,795

251,777

Property and equipment

996

615

334

17

87

80

2,129

Operating lease right-of-use assets

1,383

1,258

159

913

731

445

4,889

Intangible assets:

Customer relationships

9.0

1,650

16,700

12,700

7,000

10,320

48,370

Acquired technology

4.0

3,525

2,800

28,300

1,340

35,965

Trademarks and tradenames

12.0

1,225

12,200

900

700

6,025

650

21,700

Non-competition agreements

2.0

40

90

40

55

225

Value of business acquired

1.0

400

400

Renewal rights

8.0

7,692

2,042

9,734

Trademarks and tradenames

Indefinite

4,750

4,750

Insurance licenses

Indefinite

4,960

4,960

Goodwill

16,708

45,370

22,051

45,681

53,056

14,499

197,365

Other non-current assets

55,165

25

3

55,193

Total assets acquired

31,501

397,795

40,374

62,677

96,968

35,410

664,725

Current liabilities

(6,871)

(269,460)

(517)

(15,487)

(1,014)

(2,485)

(295,834)

Operating lease liabilities, non-current

(848)

(898)

(72)

(685)

(555)

(204)

(3,262)

Long term liabilities

(2,026)

(7,434)

(79)

(46)

(9,585)

Deferred tax liabilities, net

(5,175)

(3,983)

(176)

(426)

(9,760)

Net assets acquired

$

21,756

$

114,828

$

35,802

$

46,250

$

95,399

$

32,249

$

346,284

Weighted Average Useful Life (in years)

    

July 23, 2020 Acquisition

    

iRoofing

    

Other Acquisitions

    

Total

Purchase consideration:

Cash

$

2,000

$

6,003

$

325

$

8,328

Issuance of common stock

1,790

4,711

358

6,859

Deferred acquisition consideration

80

80

Notes payable

607

607

Contingent consideration

1,749

1,749

Total purchase consideration:

$

3,790

$

12,463

$

1,370

$

17,623

Assets:

Cash and cash equivalents

$

382

$

119

$

36

$

537

Current assets

554

212

7

773

Property and equipment

212

44

2

258

Intangible assets:

Customer relationships

5.0

740

2,400

3,140

Acquired technology

9.0

470

3,700

300

4,470

Trademarks and tradenames

13.0

670

600

240

1,510

Non-competition agreements

2.0

70

155

225

Goodwill

1,576

7,242

1,358

10,176

Total assets acquired

4,674

14,472

1,943

21,089

Current liabilities

(884)

(322)

(527)

(1,733)

Deferred tax liabilities, net

(1,687)

(46)

(1,733)

Net assets acquired

$

3,790

$

12,463

$

1,370

$

17,623

Summary of estimated unaudited pro forma consolidated financial information

    

Year ended

December 31, 

 

2021

 

2020

Revenue

$

215,769

$

148,771

Net loss

$

(112,239)

$

(61,253)

January 12, 2021 Acquisition ("V12 Data")  
Business Acquisition [Line Items]  
Summary of the fair value of the intangible assets as of the date of the acquisition

    

    

Estimated 

Fair 

Useful Life

 

Value

 

(in years)

Intangible assets:

 

  

 

  

Customer relationships

$

1,650

 

10

Acquired technology

 

3,525

 

4

Trademarks and tradenames

1,225

 

15

Non-competition agreements

 

40

2

$

6,440

 

  

April 5, 2021 Acquisition ("HOA")  
Business Acquisition [Line Items]  
Summary of the fair value of the intangible assets as of the date of the acquisition

    

    

Estimated 

Fair 

Useful Life

 

Value

 

(in years)

Intangible assets:

 

  

 

  

Customer relationships

$

16,700

 

10

Trademarks and tradenames

12,200

 

10

Business acquired

400

1

Renewal rights

7,692

8

Insurance licenses

4,960

Indefinite

$

41,952

 

  

May 20, 2021 Acquisition ("Rynoh")  
Business Acquisition [Line Items]  
Summary of the fair value of the intangible assets as of the date of the acquisition

    

    

Estimated 

Fair 

Useful Life

 

Value

 

(in years)

Intangible assets:

 

  

 

  

Customer relationships

$

12,700

 

10

Acquired technology

 

2,800

 

7

Trademarks and tradenames

900

 

20

Non-competition agreements

 

90

1

$

16,490

 

  

September 9, 2021 Acquisition ("AHP")  
Business Acquisition [Line Items]  
Summary of the fair value of the intangible assets as of the date of the acquisition

    

    

Estimated 

Fair 

Useful Life

 

Value

 

(in years)

Intangible assets:

 

  

 

  

Renewal rights

$

2,042

 

6

Trademarks and tradenames

700

 

10

$

2,742

 

  

Floify  
Business Acquisition [Line Items]  
Summary of the fair value of the intangible assets as of the date of the acquisition

    

    

Estimated 

Fair 

Useful Life

 

Value

 

(in years)

Intangible assets:

 

  

 

  

Customer relationships

$

7,000

 

4

Acquired technology

 

28,300

 

4

Trademarks and tradenames

6,025

 

15

Non-competition agreements

 

40

3

$

41,365