XML 94 R76.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions - Schedule of Total Purchase Consideration and Fair Values of Acquired Assets and Liabilities at Acquisition Date (Details) - USD ($)
12 Months Ended
Mar. 22, 2022
Dec. 31, 2021
Feb. 29, 2020
Dec. 31, 2022
Mar. 31, 2022
Aug. 24, 2021
Recognized amounts of identifiable assets acquired and liabilities assumed            
Deferred tax liability (Note 9)   $ 2,000   $ 228,000    
Goodwill   12,666,000   117,268,000   $ 0
Zenith            
Consideration            
Cash paid at acquisition     $ 6,909,000      
Promissory Note Consideration     974,000      
Stock Consideration     813,000      
Settlement of Preexisting Relationships     1,158,000      
Fair Value of Total Consideration Transferred     9,854,000      
Recognized amounts of identifiable assets acquired and liabilities assumed            
Cash     4,527,000      
Accounts receivable     518,000      
Inventory     692,000      
Prepaid expenses and other current assets     632,000      
Property and equipment, net     61,000      
Total identifiable assets acquired     6,430,000      
Accounts payable     490,000      
Accrued expenses and other liabilities     248,000      
Total liabilities assumed     738,000      
Total identifiable net assets     5,692,000      
Goodwill     $ 4,162,000      
iQuue            
Consideration            
Cash paid at acquisition   6,192,000        
Contingent consideration   5,230,000        
Cash consideration held in escrow   1,021,000        
Net working capital adjustment   508,000        
Fair Value of Total Consideration Transferred   12,951,000        
Recognized amounts of identifiable assets acquired and liabilities assumed            
Cash   290,000        
Accounts receivable   721,000   721,000    
Inventory   49,000        
Intangible assets   3,590,000   3,590,000    
Prepaid expenses and other current assets   5,000        
Total identifiable assets acquired   4,655,000        
Accounts payable   48,000        
Deferred revenue   91,000        
Accrued expenses and other liabilities   69,000        
Total liabilities assumed   208,000        
Total identifiable net assets   4,447,000        
Goodwill   $ 8,504,000   8,504,000    
SightPlan            
Consideration            
Cash paid at acquisition $ 130,931,000     130,931,000    
Cash consideration held in escrow 850,000          
Net working capital adjustment (127,000)     (127,000)    
Fair Value of Total Consideration Transferred 131,654,000          
Recognized amounts of identifiable assets acquired and liabilities assumed            
Cash 1,978,000          
Accounts receivable 1,255,000     1,255,000    
Intangible assets 30,900,000     30,900,000 $ 30,900,000  
Other assets 749,000          
Total identifiable assets acquired 34,882,000          
Accounts payable 6,000          
Deferred revenue 885,000          
Accrued expenses and other liabilities 735,000          
Deferred tax liability (Note 9) 5,947,000     557,000    
Other long-term liabilities 256,000          
Total liabilities assumed 7,829,000          
Total identifiable net assets 27,053,000          
Goodwill $ 104,601,000     $ 104,601,000