XML 34 R23.htm IDEA: XBRL DOCUMENT v3.23.2
Acquisitions (Tables)
9 Months Ended
Jun. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The table below represents the final purchase price allocation to the assets acquired and liabilities assumed of EMCORE Chicago based on their estimated fair values as of the acquisition date based on management’s best estimates and assumptions:
(in thousands)Amount
Tangible assets acquired:
Accounts receivable$4,977 
Inventory7,479 
Prepaid expenses and other current assets1,483 
Property, plant, and equipment14,442 
Intangible assets acquired13,470 
Goodwill15,867 
Liabilities assumed:
Accounts payable(1,699)
Accrued expenses(485)
Contract liabilities(637)
Other long-term liabilities(8)
Total purchase consideration$54,889 
Schedule of Unaudited Pro Forma Information
The following unaudited pro forma financial information presented for the three and nine months ended June 30, 2022 does not purport to be indicative of the results of operations that would have been achieved had the EMCORE Chicago acquisition been consummated on October 1, 2021, nor of the results which may occur in the future. The pro forma amounts are based upon available information and certain assumptions that the Company believes are reasonable.


Three Months Ended June 30, 2022
Historical
(in thousands, except per share data)
EMCORE Corporation
(excluding EMCORE Chicago)
EMCORE ChicagoPro Forma AdjustmentsPro Forma Combined
Revenue
$23,675 $7,698 $— $31,373 
Cost of revenue
19,777 5,827 171 (a)25,775 
Gross profit
3,898 1,871 (171)5,598 
Operating expense:
Selling, general, and administrative
7,800 2,905 (1,026)(a)(b)9,679 
Research and development
4,513 1,443 (264)(a)(b)5,692 
Severance
— — — — 
Gain on sale of assets
(1,318)— — (1,318)
Total operating expense
10,995 4,348 (1,290)14,053 
Operating loss
(7,097)(2,477)1,119 (8,455)
Other expense:
Interest income, net
— 318 (c)327 
Foreign exchange loss
(185)— — (185)
Other expense(349)34 — (315)
Total other expense
(525)34 318 (173)
Loss before income tax expense
(7,622)(2,443)1,437 (8,628)
Income tax expense
(27)(13)(6)(d)(e)(46)
Net loss
(7,649)(2,456)1,431 (8,674)
Foreign exchange translation adjustment
69 — — 69 
Comprehensive loss
$(7,580)$(2,456)1,431 $(8,605)
Per share data:
Net loss per basic share
$(0.20)$— $(0.23)
Weighted-average number of basic shares outstanding
37,425 — 37,425 
Net loss per diluted share
$(0.20)$— $(0.23)
Weighted-average number of diluted shares outstanding
37,425 — 37,425 
Nine Months Ended June 30, 2022
Historical
(in thousands, except per share data)
EMCORE Corporation
(excluding EMCORE Chicago)
EMCORE ChicagoPro Forma AdjustmentsPro Forma Combined
Revenue
$98,561 $23,094 $— $121,655 
Cost of revenue
69,849 17,482 512 (a)87,843 
Gross profit
28,712 5,612 (512)33,812 
Operating expense:
Selling, general, and administrative
22,550 8,329 (3,077)(a)(b)27,802 
Research and development
13,675 4,330 (793)(a)(b)17,212 
Severance
1,318 — — 1,318 
Gain on sale of assets
(1,919)— — (1,919)
Total operating expense
35,624 12,659 (3,870)44,413 
Operating loss
(6,912)(7,047)3,358 (10,601)
Other expense:
Interest expense, net
(14)— 954 (c)940 
Foreign exchange loss
(160)— — (160)
Other expense(349)102 — (247)
Total other expense
(523)102 954 533 
Loss before income tax expense
(7,435)(6,945)4,312 (10,068)
Income tax expense
(25)(38)(17)(d)(e)(80)
Net loss
(7,460)(6,983)4,295 (10,148)
Foreign exchange translation adjustment
91 — — 91 
Comprehensive loss
$(7,369)$(6,983)4,295 $(10,057)
Per share data:
Net loss per basic share
$(0.20)$— $(0.27)
Weighted-average number of basic shares outstanding
37,197 — 37,197 
Net loss per diluted share
$(0.20)$— $(0.27)
Weighted-average number of diluted shares outstanding
37,197 — 37,197 
(a) Reflects the impact to depreciation expense and amortization expense as a result of the change in fair value of property, plant, and equipment and intangible assets acquired.

(b) Reflects the deduction of various sales, general, and administrative and research and development expenses allocated from corporate overhead to EMCORE Chicago during the periods presented that will not be incurred on an ongoing basis as a result of existing EMCORE management structures in place, which will provide the same support to EMCORE Chicago upon completion of a transition services agreement entered into between EMCORE and KVH in connection with the EMCORE Chicago acquisition. Amounts were estimated based on historical allocation included in the stand-alone financial statements of EMCORE Chicago. However, actual costs to be incurred associated with corporate support may vary under the EMCORE structure.

(c) Reflects the impact of interest expense related to cash from borrowing facility for funding of the transaction.

(d) Reflects the current tax expense due to additional income and deferred income tax expense related to deferred tax liability generated from annual tax amortization of indefinite-lived assets that were acquired for the periods presented. Such amounts were determined based on the effective tax rate of EMCORE rather than statutory tax rates as a result of a tax valuation allowance covering substantially all deferred tax assets and the existence of tax loss carryforwards present at both entities.

(e) Reflects the deduction of the income tax expense related to the FIN 48 liability of EMCORE Chicago that is not assumed by EMCORE.