XML 39 R26.htm IDEA: XBRL DOCUMENT v3.23.2
Business Combinations (Tables)
12 Months Ended
Sep. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Earnout Payments The following table summarizes the first of the Earnout Payments (amounts in thousands):
For the twelve months ended September 30,
2022
Payment of Year 1 earnout cash$6,770 
Payment of Year 1 earnout cash (escrow)886
Total Year 1 Cash Earnout7,656
Payment of Year 1 earnout Common Stock1,526
Payment of Year 1 earnout Common Stock (escrow)310
Total Year 1 Common Stock Earnout1,836
Total Year 1 Earnout Payments$9,492 
Schedule of Estimated Fair Values of Assets acquired and Liabilities Assumed
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed from the ID R&D Acquisition and HooYu Acquisition as of September 30, 2022 (amounts in thousands):
ID R&DHooYu
Accounts receivable$173 $1,234 
Property, plant, and equipment114 504 
Other current assets147 630 
Intangible assets16,930 73,100 
Goodwill27,748 74,206 
Current liabilities(425)(2,264)
Deferred revenue— (2,612)
Deferred income tax liabilities(2,355)(16,896)
Net assets acquired$42,332 $127,902 
Schedule of Estimated Useful Lives of Assets Acquired The following table summarizes the estimated fair values and estimated useful lives of intangible assets with definite lives acquired from the ID R&D Acquisition and HooYu Acquisition during the twelve months ended September 30, 2022 (amounts in thousands, except for years):ID R&D
Amortization PeriodAmount assigned
Completed technologies7.0 years$14,020 
Customer relationships3.0 years2,540 
Trade name5.0 years370 
Total intangible assets acquired$16,930 
HooYu
Amortization PeriodAmount assigned
Completed technologies7.0 years$61,400 
Customer relationships5.0 years5,000 
Trade name5.0 years6,100 
Covenants not to compete3.0 years$600 
Total intangible assets acquired$73,100 
Schedule of Pro Forma Information
The following unaudited pro forma financial information should not be taken as representative of the Company’s future consolidated results of operations and includes adjustments for the amortization expense related to the identified intangible assets. The following table summarizes the Company’s unaudited pro forma financial information and is presented as if the ID R&D Acquisition and HooYu Acquisition occurred on October 1, 2019 and 2020, respectively (amounts in thousands):
For the twelve months ended September 30,
202220212020
Pro forma revenue$149,679 $130,302 $102,880 
Pro forma net income (loss)$(6,683)$(8,516)$2,919