XML 50 R36.htm IDEA: XBRL DOCUMENT v3.24.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition The following presents the preliminary allocation of the purchase consideration
to the assets acquired and liabilities assumed for Exalos, and the final allocation of the purchase consideration to the assets acquired and liabilities assumed for Silicon Radar, GEO, and Symeo as of December 31, 2023:

ExalosSilicon RadarGEOSymeo
Purchase price — cash consideration paid$— $8,653 $91,076 $10,000 
Purchase price — cash consideration accrued— 800 3,464 9,674 
Less: cash acquired(3,439)(208)(1,092)(1,295)
Net cash consideration$(3,439)$9,245 $93,448 $18,379 
Purchase price — equity consideration issued (common stock)$42,791 $9,834 $75,556 $— 
Purchase price — equity consideration issuable (common stock)2,500 — 20,979 — 
Total equity consideration$45,291 $9,834 $96,535 $— 
Earn out shares$— $— $— $7,836 
Contingent consideration13,225 9,240 59,280 — 
Net consideration$55,077 $28,319 $249,263 $26,215 
Estimated fair value of net assets and liabilities assumed:
Current assets other than cash$4,408 $2,979 $24,043 $2,767 
Property and equipment1,001 781 178 1,039 
Developed technology7,968 4,950 69,330 5,060 
In-process research & development7,968 8,870 27,040 4,060 
Customer relationships5,312 4,340 14,220 4,510 
Backlog664 150 390 350 
Trade name3,984 2,130 10,320 2,590 
Operating lease right-of-use assets step-up664 — — — 
Other non-current assets— 17 10 36 
Current liabilities(3,541)(1,585)(6,084)(1,461)
Deferred revenue— (512)— — 
Deferred tax liabilities, non-current(5,318)(2,772)(1,982)(1,055)
Other non-current liabilities— — (711)— 
Total fair value of net assets acquired$23,110 $19,348 $136,754 $17,896 
Goodwill$31,967 $8,971 $112,509 $8,319 
Pro Forma Financial Information
The unaudited pro forma financial information shown below summarizes the combined results of operations for the Company and GEO as if the closing of the acquisition had occurred on January 1, 2023:

Year ended
December 31, 2023
Year ended
December 31, 2022
Combined revenue$226,839 $160,748 
Combined net loss before income taxes$(143,046)$(87,020)
Schedule of Net Assets Acquired And Goodwill
As of December 31, 2023, the Company finalized the opening net assets acquired and goodwill.
The fair value of inventory was calculated using the cost of goods sold to estimate the selling price. The selling price was adjusted for selling costs and a reasonable profit margin.
As of December 31, 2022, the Company finalized the opening net assets acquired and goodwill as follows:

Preliminary ValuationAdjustmentFinal
Valuation
Purchase price — contingent considerations$8,204 $(368)$7,836 
Inventory2,020 (90)1,930 
Developed technology6,631 (1,571)5,060 
In-progress research & development2,170 1,890 4,060 
Customer relationships2,411 2,099 4,510 
Backlog603 (253)350 
Trade name965 1,625 2,590 
Deferred tax liability(2,935)1,880 (1,055)
Goodwill14,267 (5,948)8,319