XML 56 R39.htm IDEA: XBRL DOCUMENT v3.23.3
Business Acquisitions (Tables)
6 Months Ended
Oct. 28, 2023
Planck Aerosystems, Inc. ("Planck")  
Summary of the provisional allocation of the purchase price over the estimated fair value of the assets and liabilities assumed in the acquisition

The following table summarizes the final allocation of the purchase price over the estimated fair value of the assets and liabilities assumed in the acquisition of Planck. During the three months ended July 29, 2023, the Company finalized its determination of the fair value of the assets and liabilities assumed in the acquisition of Planck and no significant changes were recorded from the original estimation (in thousands):

August 17,

2022

Fair value of assets acquired:

Technology

    

$

3,200

Backlog

700

Inventories

109

Other assets

19

Property and equipment, net

13

Goodwill

1,633

Total identifiable net assets

$

5,674

Fair value of liabilities assumed:

Customer advances

69

Total liabilities assumed

69

Total identifiable net assets

$

5,605

Fair value of consideration transferred:

Cash

$

5,105

Holdback

500

Total consideration

$

5,605

Summary of unaudited pro forma summary presents condensed consolidated information of the Company as if the business combination had occurred

The following unaudited pro forma summary presents condensed consolidated information of the Company as if the business acquisition had occurred on May 1, 2021 (in thousands):

Three Months Ended

Six Months Ended

October 29,

October 29,

2022

2022

Revenue

$

111,584

$

223,016

Net loss attributable to AeroVironment, Inc.

$

(6,131)

$

(13,450)

Tomahawk Robotics, Inc  
Summary of the provisional allocation of the purchase price over the estimated fair value of the assets and liabilities assumed in the acquisition

The following table summarizes the provisional allocation of the purchase price over the estimated fair value of the assets and liabilities assumed in the acquisition of Tomahawk. The purchase price allocation is expected to be finalized as soon as practicable within the measurement period, but not later than one year following the acquisition date (in thousands):

September 15,

2023

Fair value of assets acquired:

Accounts receivable

    

$

2,314

Unbilled receivable

993

Inventories, net

2,882

Prepaid and other current assets

148

Property and equipment, net

1,789

Operating lease assets

1,337

Other assets

71

Technology

39,000

Customer relationship

4,800

Trademarks

1,600

Deferred tax asset

3,603

Goodwill

94,776

Total identifiable net assets

$

153,313

Fair value of liabilities assumed:

Accounts payable

3,788

Wages and related accruals

620

Customer advances

1,648

Current operating lease liabilities

482

Other current liabilities

411

Non-current operating lease liabilities

855

Other non-current liabilities

7

Deferred income taxes

11,035

Total liabilities assumed

18,846

Total identifiable net assets

$

134,467

Fair value of consideration transferred:

Equity consideration

$

109,820

Cash consideration, net of cash acquired

24,157

Holdback

490

Total consideration

$

134,467

Summary of unaudited pro forma summary presents condensed consolidated information of the Company as if the business combination had occurred The following unaudited pro forma summary presents condensed consolidated information of the Company as if the business acquisition had occurred on May 1, 2022 (in thousands):

Three Months Ended

Six Months Ended

October 28,

October 29,

October 28,

October 29,

2023

2022

2023

2022

Revenue

$

184,323

$

114,411

$

343,684

$

225,755

Net income (loss) attributable to AeroVironment, Inc.

$

17,420

$

(10,812)

$

37,007

$

(22,899)