XML 33 R22.htm IDEA: XBRL DOCUMENT v3.23.1
3. BUSINESS COMBINATION (Tables)
3 Months Ended
Mar. 31, 2023
Business Combinations [Abstract]  
Summary of preliminary purchase price allocation to assets acquired and liabilities assumed
The following table summarizes the preliminary purchase price allocation to assets acquired and liabilities assumed (in thousands):
 
 
  
Amount
 
  
Weighted Average
Useful Life (in years)
 
Purchase consideration:
  
  
Cash
 paid at closing
(1)
  
$
8,245
 
  
Cash in escrow
(2)
  
 
3,263
 
  
Holdback amount
(3)
  
 
2,928
 
  
Advances to Ibeo
(4)
  
 
7,120
 
  
  
 
 
 
  
Total purchase consideration
  
$
21,556
 
  
  
 
 
 
  
Inventory
   $ 1,197           
Other current assets
     703           
Operating lease
right-of-use
asset
     234           
Property and equipment, net
     5,330           
Intangible assets:
                 
Acquired technology
     17,987        13  
Order backlog
     26        1  
Contract liabilities
     (1,178         
Operating lease liabilities
     (234         
Deferred tax liabilities
     (803   
 
 
 
    
 
 
          
Total identifiable net assets
   $ 23,262           
 
 
 
 
 
 
 
 
 
Bargain purchase gain
(1)
     (1,706         
 
(1)
Represents $7.6 million in cash paid at closing and $0.7 million in cash paid shortly after close.
(2)
Recorded as restricted cash and accrued liability to Ibeo in our condensed consolidated balance sheet.
(3)
Recorded in accrued liability to Ibeo in our condensed consolidated balance sheet.
(4)
Represents $4.1 million and $3.0 million in cash advanced to Ibeo in December 2022 and January 2023, respectively.
(5)
The bargain purchase gain represents the excess of the fair value of the underlying net assets acquired and liabilities assumed over the purchase consideration and is included in Bargain purchase gain in the Condensed Consolidated Statement of Operations. The bargain purchase gain was attributable to the negotiation process with Ibeo during its insolvency proceedings resulting in cash consideration paid being less than the fair value of the net assets.
Summary of unaudited pro forma results
The following table summarizes the unaudited pro forma results (in thousands):
 
    
Three Months Ended
 
    
March 31,
 
    
2023
    
2022
 
Total revenue
   $ 1,331      $ 2,796  
Net loss
     (22,322      (28,661