XML 48 R39.htm IDEA: XBRL DOCUMENT v3.21.2
BUSINESS COMBINATION (Tables) - Rocket Lab USA, Inc.
6 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2020
Estimates Fair Value of Assets Acquired and Liabilities Assumed
The following table presents estimates of the fair value of the assets acquired and the liabilities assumed by the Company in the acquisition:
 
Description
  
Amount
 
Cash and cash equivalents
   $ 132  
Accounts receivable
     1,024  
Inventories
     718  
Prepaids and other current assets
     16  
Property and equipment
     380  
Intangible assets, net
     10,250  
Right-of-use
assets
     94  
Trade payables
     (143
Other current liabilities
     (2,494
Lease liabilities
     (94
Non-current
deferred tax liabilities
     (438
Identifiable net assets acquired
     9,445  
Goodwill
     2,895  
Total purchase price
   $ 12,340  
  
 
 
 
The following table presents estimates of the fair value of the assets acquired and the liabilities assumed by the Company in the acquisition:
 
Description
  
Amount
 
Cash and cash equivalents
   $ 132  
Accounts receivable
     1,024  
Inventories
     718  
Prepaids and other current assets
     16  
Property and equipment
     380  
Intangible assets, net
     10,250  
Right-of-use
assets
     94  
Trade payables
     (143
Other current liabilities
     (2,494
Lease liabilities
     (94
Non-current
deferred tax liabilities
     (438
  
 
 
 
Identifiable net assets acquired
     9,445  
Goodwill
     2,895  
  
 
 
 
Total purchase price
   $ 12,340  
  
 
 
 
Summary of Identifiable Intangible Assets Acquired and Related Expected Lives for the Finite-Lived Intangible Assets
The following is a summary of identifiable intangible assets acquired and the related expected lives for the finite-lived intangible assets (in thousands):
 
Type
  
Estimated
Life in
Years
    
Fair
Value
 
Developed technology
     7      $ 9,200  
In-process
technology
     N/A        100  
Customer relationships
     3        600  
Backlog
     0.7        50  
Trademark and tradenames
     3        100  
Non-compete
agreement
     4        200  
     
 
 
 
Total identifiable intangible assets acquired
      $ 10,250  
     
 
 
 
The following is a summary of identifiable intangible assets acquired and the related expected lives for the finite-lived intangible assets (in thousands):
 
Type
  
Estimated
Life in
Years
    
Fair
Value
 
Developed technology
     7      $ 9,200  
In-process
technology
     N/A        100  
Customer relationships
     3        600  
Backlog
     0.7        50  
Trademark and tradenames
     3        100  
Non-compete
agreement
     4        200  
     
 
 
 
Total identifiable intangible assets acquired
      $ 10,250  
     
 
 
 
Unaudited Pro forma Net Revenues  
The following table presents unaudited pro forma net revenues for each of the periods presented, as if the acquisition of Sinclair Interplanetary had occurred at the beginning of fiscal year ended December 31, 2019:
 
    
2020
    
2019
 
Net revenues
   $ 35,611      $ 56,045  
Summary of stockbased compensation expense recognized in conjunction with the Sinclair Interplanetary acquisition
The following table provides stock-based compensation expense recognized in conjunction with the Sinclair Interplanetary acquisition:
 
    
Six-Months Ended June 30,
 
Acquisition stock-based compensation
  
    2021    
    
    2020    
 
Shares issued in conjunction with the acquisition
   $  701      $  234  
Earnout share achievement
     181        —    
  
 
 
    
 
 
 
Total stock compensation related to the acquisition
     882        234