XML 21 R9.htm IDEA: XBRL DOCUMENT
v3.22.4

Goodwill and Intangible Assets | 12 Months Ended
--- | ---
Dec. 31, 2022
Goodwill and Intangible Assets |
Goodwill and Intangible Assets | 3. Goodwill and Intangible Assets The changes in the carrying amount of goodwill for the year ended December 31, 2022 were as follows (in thousands): ​
​ | ​ | ​ | ​
Balance as of January 1, 2022 |  | $ | 2,143
Foreign currency translation adjustment | ​ |  | (105)
Balance as of December 31, 2022 | ​ | $ | 2,038
​ As of September 30, 2022, the Company performed its annual goodwill impairment analysis on one of its reporting units, the Agility segment. The Company also tested the intangible assets of the Agility and Synodex segments for impairment. The impairment test involves estimating the fair value based on a combination of income (estimates of future discounted cash flows) and the market approach (market multiples for similar companies) using unobservable inputs (Level 3). The income approach uses a discounted cash flow (“DCF”) method that utilizes the present value of cash flows to estimate the segment’s fair value. The future cash flows of the segment were projected based on the Company’s estimates of future revenue, operating income, and other factors such as working capital and capital expenditures. As part of the DCF analysis, the Company projected revenue and operating profits and assumed long-term revenue growth rates in the terminal year. The market approach utilizes multiples of revenues and earnings before interest expense, taxes, depreciation, and amortization (“EBITDA”) to estimate the segment’s fair value. The market multiples used for the segment were based on a group of comparable companies’ market multiples applied to the Company’s revenue. The Company concluded that there is no impairment of goodwill or intangible assets for the Agility segment, and no impairment of intangible assets for the Synodex segments. The fair value measurement of goodwill for the Agility segment was classified within Level 3 of the fair value hierarchy because the Company used the income approach, which utilizes significant inputs that are unobservable in the market and the market multiple approaches using comparable entities to further validate the carrying values. The Company believes it made reasonable estimates and assumptions to calculate the fair value of the reporting unit as of the impairment test measurement date. The carrying value of Goodwill was $2.0 and $2.1 million as of December 31, 2022, and 2021. Information regarding the Company acquired intangible assets and capitalized developed software was as follows (in thousands): ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Company Acquired Intangible Assets | ​ | Capitalized Developed Software | ​ | ​ | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | Capitalized | ​ | ​ | ​
​ |  | ​ | ​ |  | ​ | ​ |  | Trademarks |  | ​ | ​ |  | Media | ​ | Capitalized | ​ | Developed |  | ​ | ​
​ | ​ | Developed | ​ | Customer | ​ | and | ​ | ​ | ​ | ​ | Contact | ​ | Developed | ​ | Software - in | ​ | ​ | ​
​ |  | technology |  | relationships |  | tradenames |  | Patents |  | Database |  | Software |  | Progress |  | Total
Gross carrying amounts: |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  | ​ | ​ |  | ​ | ​ |  |  | ​ |
Balance as of January 1, 2022 | ​ | $ | 3,169 | ​ | $ | 2,228 | ​ | $ | 880 | ​ | $ | 45 | ​ | $ | 3,648 | ​ | $ | 8,576 | ​ | $ | 635 | ​ | $ | 19,181
Additions | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | 5,421 | ​ | ​ | 5,421
Transfers | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | - | ​ | ​ | 3,269 | ​ | ​ | (3,269) | ​ | ​ | -
Foreign currency translation adjustment | ​ |  | (171) | ​ |  | (132) | ​ |  | (28) | ​ |  | (2) | ​ |  | (156) | ​ |  | (536) | ​ |  | (6) | ​ |  | (1,031)
Balance as of December 31, 2022 | ​ | $ | 2,998 | ​ | $ | 2,096 | ​ | $ | 852 | ​ | $ | 43 | ​ | $ | 3,492 | ​ | $ | 11,309 | ​ | $ | 2,781 | ​ | $ | 23,571
Accumulated amortization: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Balance as of January 1, 2022 | ​ | $ | 2,158 | ​ | $ | 1,377 | ​ | $ | 685 | ​ | $ | 34 | ​ | $ | 2,005 | ​ | $ | 2,575 | ​ | $ | - | ​ | $ | 8,834
Amortization expense | ​ | ​ | 310 | ​ | ​ | 183 | ​ | ​ | 55 | ​ | ​ | 4 | ​ | ​ | 353 | ​ | ​ | 1,823 | ​ | ​ | - | ​ | ​ | 2,728
Foreign currency translation adjustment | ​ | ​ | (128) | ​ | ​ | (90) | ​ | ​ | (20) | ​ | ​ | (3) | ​ | ​ | (88) | ​ | ​ | (188) | ​ | ​ | - | ​ | ​ | (517)
Balance as of December 31, 2022 | ​ | $ | 2,340 | ​ | $ | 1,470 | ​ | $ | 720 | ​ | $ | 35 | ​ | $ | 2,270 | ​ | $ | 4,210 | ​ | $ | - | ​ | $ | 11,045
Net carrying values - December 31, 2022 | ​ | $ | 658 | ​ | $ | 626 | ​ | $ | 132 | ​ | $ | 8 | ​ | $ | 1,222 | ​ | $ | 7,099 | ​ | $ | 2,781 | ​ | $ | 12,526
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Company Acquired Intangible Assets | ​ | Capitalized Developed Software | ​ | ​ | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | Capitalized | ​ | ​ | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | Trademarks | ​ | ​ | ​ | ​ | Media | ​ | Capitalized | ​ | Developed | ​ | ​ | ​
​ | ​ | Developed | ​ | Customer | ​ | and | ​ | ​ | ​ | ​ | Contact | ​ | Developed | ​ | Software - in | ​ | ​ | ​
​ |  | technology |  | relationships |  | tradenames |  | Patents |  | Database |  | Software |  | Progress |  | Total
Gross carrying amounts: |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |
Balance as of January 1, 2021 | ​ | $ | 3,175 | ​ | $ | 2,228 | ​ | $ | 882 | ​ | $ | 45 | ​ | $ | 3,670 | ​ | $ | 5,507 | ​ | $ | 1,360 | ​ | $ | 16,867
Additions | ​ |  | - | ​ | ​ | - | ​ | ​ | - | ​ |  | - | ​ |  | - | ​ |  | 376 | ​ |  | 2,005 | ​ |  | 2,381
Transfers | ​ |  | - | ​ | ​ | - | ​ | ​ | - | ​ |  | - | ​ |  | - | ​ |  | 2,752 | ​ |  | (2,752) | ​ |  | -
Foreign currency translation adjustment | ​ |  | (6) | ​ |  | - | ​ |  | (2) | ​ |  | - | ​ |  | (22) | ​ |  | (59) | ​ |  | 22 | ​ |  | (67)
Balance as of December 31, 2021 | ​ | $ | 3,169 | ​ | $ | 2,228 | ​ | $ | 880 | ​ | $ | 45 | ​ | $ | 3,648 | ​ | $ | 8,576 | ​ | $ | 635 | ​ | $ | 19,181
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Accumulated amortization: | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​
Balance as of January 1, 2021 | ​ | $ | 1,844 | ​ | $ | 1,192 | ​ | $ | 629 | ​ | $ | 29 | ​ | $ | 1,650 | ​ | $ | 1,492 | ​ | $ | - | ​ | $ | 6,836
Amortization expense | ​ |  | 315 | ​ |  | 187 | ​ |  | 56 | ​ |  | 5 | ​ |  | 354 | ​ |  | 1,089 | ​ |  | - | ​ |  | 2,006
Foreign currency translation adjustment | ​ |  | (1) | ​ |  | (2) | ​ |  | - | ​ |  | - | ​ |  | 1 | ​ |  | (6) | ​ |  | - | ​ |  | (8)
Balance as of December 31, 2021 | ​ | $ | 2,158 | ​ | $ | 1,377 | ​ | $ | 685 | ​ | $ | 34 | ​ | $ | 2,005 | ​ | $ | 2,575 | ​ | $ | - | ​ | $ | 8,834
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Net carrying amounts - December 31, 2021 | ​ | $ | 1,011 | ​ | $ | 851 | ​ | $ | 195 | ​ | $ | 11 | ​ | $ | 1,643 | ​ | $ | 6,001 | ​ | $ | 635 | ​ | $ | 10,347
​ Amortization expense relating to acquired intangible assets was approximately $0.9 million for each of the years ended December 31, 2022 and 2021. Amortization expense relating to capitalized developed software was approximately $1.8 million and $1.1 million for the years ended December 31, 2022 and 2021, respectively. Estimated annual amortization expense for intangible assets subsequent to December 31, 2022 is as follows (in thousands): ​
​ | ​ | ​ | ​
Year |  | Amortization
2023 | ​ | $ | 3,994
2024 | ​ |  | 3,555
2025 | ​ | ​ | 2,614
2026 | ​ |  | 825
2027 | ​ |  | 460
Thereafter | ​ |  | 1,078
​ | ​ | $ | 12,526
​

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -URI https://asc.fasb.org/topic&trid=2144416 + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration