XML 41 R33.htm IDEA: XBRL DOCUMENT v3.22.1
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2021
Summary of consolidated statement of operations includes revenues and net income These unaudited consolidated pro forma operating results are presented for illustrative purposes only and are not indicative of the operating results that would have been achieved had the acquisitions occurred on January 1, 2020, nor does the information project results for any future period.
 
    
As
Reported
    
Acquisitions
Pro-Forma

(Unaudited)
    
Consolidated
Pro-Forma

(Unaudited)
 
2021
                          
Revenues
   $ 62,237      $ 21,629      $ 83,866  
Net (loss) income
     (117,320      6,377        (110,943
2020
                          
Revenues
   $ 35,160      $ 21,525      $ 56,685  
Net (loss) income
     (55,005      6,664        (48,341
Sinclair Interplanetary [Member]  
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  
Intangible assets, net
     10,250  
Other current liabilities
     (2,494
Other assets and liabilities, net
     533  
    
 
 
 
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:
 
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  
             
 
 
 
Summary of Stock Based Compensation Expense
The following table provides stock-based compensation expense recognized in conjunction with the Sinclair Interplanetary acquisition:
 
    
Years Ended December 31,
 
Acquisition
stock-based
compensation
  
    2021    
    
    2020    
 
Shares issued in conjunction with the acquisition
   $ 1,402      $ 934  
Earnout share achievement
     1,630        —    
    
 
 
    
 
 
 
Total stock compensation related to the acquisition
   $ 3,032      $ 934  
    
 
 
    
 
 
 
Advanced Solutions Inc [Member]  
Estimates Fair Value of Assets Acquired and Liabilities Assumed
The following table presents estimates of the preliminary fair value of the assets acquired and the liabilities assumed by the Company in the acquisition:
 
Description
  
Amount
 
Cash and cash equivalents
   $ 2,245  
Accounts receivable
     1,920  
Intangible assets
     15,900  
Employee benefits payable
     (1,310
Other assets and liabilities, net
     21  
    
 
 
 
Identifiable net assets acquired
     18,776  
Goodwill
     16,659  
    
 
 
 
Total purchase price
   $ 35,435  
    
 
 
 
Summary of Identifiable Intangible Assets Acquired and Related Expected Lives for the Finite-Lived Intangible Assets
The following is a summary of preliminary 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      $ 11,400  
In-process
technology
     N/A        300  
Customer relationships
     10        3,100  
Trademark and tradenames
     7        1,100  
             
 
 
 
Total identifiable intangible assets acquired
            $ 15,900  
             
 
 
 
Planetary Systems Corporation [Member]  
Estimates Fair Value of Assets Acquired and Liabilities Assumed
The following table presents estimates of the preliminary fair value of the assets acquired and the liabilities assumed by the Company in the acquisition:
 
Description
  
Amount
 
Cash and cash equivalents
   $ 3,655  
Accounts receivable
     2,543  
Inventories
     7,088  
Intangible assets
     33,000  
Employee benefits payable
     (1,212
Contract liabilities
(1)
     (5,352
Other current liabilities
     (1,683
Non-current deferred tax liabilities
     (6,762
Other assets and liabilities, net
     1,040  
    
 
 
 
Identifiable net assets acquired
     32,317  
Goodwill
     23,451  
    
 
 
 
Total purchase price
   $ 55,768  
    
 
 
 
 
(1)
Contract liabilities was recorded under ASC 606 in accordance with ASU No. 2021-08; therefore a reduction in contract liabilities related to the estimated fair values of the acquired contract liabilities was not required.
Summary of Identifiable Intangible Assets Acquired and Related Expected Lives for the Finite-Lived Intangible Assets
The following is a summary of preliminary 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
     8      $ 23,500  
In-process
technology
     N/A        1,500  
Customer relationships
     15        3,400  
Backlog
     1        400  
Trademark and tradenames
     15        4,200  
             
 
 
 
Total identifiable intangible assets acquired
            $ 33,000