XML 26 R10.htm IDEA: XBRL DOCUMENT
v3.24.0.1

Business Combinations and Acquisitions | 12 Months Ended
--- | ---
Dec. 31, 2023
Business Combination and Asset Acquisition [Abstract] |
Business Combinations and Acquisitions | Business Combinations and Acquisitions All acquisitions are accounted for under the acquisition method of accounting, and the related assets acquired and liabilities assumed are recorded at fair value. The Company makes an initial allocation of the purchase price at the date of acquisition based upon its understanding of the fair value of the acquired assets and assumed liabilities. The Company obtains the information used for the purchase price allocation during due diligence and through other sources. In the months after closing, as the Company obtains additional information about the acquired assets and liabilities, including through tangible and intangible asset appraisals, and learns more about the newly acquired business, it is able to refine the estimates of fair value and more accurately allocate the purchase price. The fair values of acquired intangibles are determined based on estimates and assumptions that are deemed reasonable by the Company. Significant assumptions include the discount rates and certain assumptions that form the basis of the forecasted results of the acquired business including revenue, earnings before interest, taxes, depreciation and amortization (“EBITDA”), and growth rates. These assumptions are forward looking and could be affected by future economic and market conditions. Only facts and circumstances that existed as of the acquisition date are considered for subsequent adjustment. The Company will make appropriate adjustments to the purchase price allocation prior to completion of the measurement period, as required. Purchases of acquired businesses resulted in the recognition of goodwill in the Company’s Consolidated Financial Statements, which is calculated as the excess of the consideration transferred over the net assets recognized and represents the future economic benefits arising from the other assets acquired that could not be individually identified and separately recognized. The goodwill is not amortized but some portion may be deductible for income tax purposes. This goodwill recorded includes the following: • The expected synergies and other benefits that we believe will result from combining the operations of the acquired business with the operations of Mirion; • Any intangible assets that did not qualify for separate recognition, as well as future, yet unidentified projects and products; • The value of the existing business as an assembled collection of net assets versus if the Company had acquired all of the net assets separately. Current Year Acquisition - EC2 Business On November 1, 2023, Mirion closed the acquisition of ec 2 Software Solutions, LLC and NUMA LLC (Collectively "EC2") with a purchase price of $31.4 million in a taxable transaction pursuant to an asset purchase agreement dated November 1, 2023 between Mirion and EC2. As part of the Mirion Medical segment, EC2 will complement the Nuclear Medicine and Molecular Imaging portfolio of Capintec. Transaction costs related to the EC2 Acquisition were not material for the year ended December 31, 2023. The total business enterprise value acquired for the EC2 acquisition was comprised of $14.5 million of intangible assets related to technology, trade name, and customer list, $17.4 million of goodwill and $0.5 million of liabilities mainly related to deferred revenue. The estimated fair values of all assets acquired and liabilities assumed in the acquisition are provisional and may be revised as a result of additional information obtained during the measurement period of up to one year from the acquisition date, including but not limited to deferred revenue balances and the valuation of tax accounts. Acquisition during the Fiscal Year Ended December 31, 2022 - SIS Business On August 1, 2022, the Company acquired the Critical Infrastructure ("CI") business of Collins Aerospace (renamed as Secure Integrated Solutions "SIS") via an Asset Purchase Agreement. The Company paid cash of $6.6 million. The SIS business joined our Technologies segment and specializes in delivering physical and cyber security systems to critical infrastructure based on a command-and-control platform that includes video surveillance, access control, intrusion detection, credential/training management, biometrics, and video analytics. The Company used carrying values as of the closing date of the acquisition of CI (the "CI Acquisition") to value certain current and non-current assets and liabilities, as we determined that they represented the fair value of those items at such date. All identifiable intangible assets acquired in the CI Acquisition were assigned to developed technology for accounting purposes. Transaction costs related to the CI Acquisition were not material for the year ended December 31, 2022. Measurement period adjustments to the previously disclosed preliminary fair value of net assets related to the CI Acquisition were recorded in 2023, resulting in a $0.9 million net increase in goodwill and corresponding $0.9 million net increase in Other Accrued Liabilities during the three months ended March 31, 2023. The fair value of net assets recorded for the CI Acquisition was deemed final as of September 30, 2023. Successor Stub Period Acquisitions (from October 20, 2021 to December 31, 2021) The following briefly describes the Company’s acquisition activity subsequent to the Business Combination and prior to December 31, 2021.
Year Ended December 31, |  | Company Name |  | Description of the Business |  | Description of the Acquisition
2021 |  | CIRS |  | Computerized Imaging Reference Systems, Inc. ("CIRS") is a U.S.-based company which specializes in design, development, and commercialization of tissue equivalent medical imaging and radiation therapy phantoms. |  | On December 1, 2021, the Company acquired 100% of the equity interest for approximately $55.1 million of purchase consideration, subject to final closing statement balances.
2021 |  | Safeline |  | Safeline Monitors Systems LLC is a U.S.-based provider of dosimetry services which will increase the U.S. footprint of Mirion’s industry-leading dosimetry product offerings. |  | On December 1, 2021, the Company acquired 100% of the member equity interest for approximately $1.5 million, which includes a $0.5 million contingent consideration, based on actual revenues from existing customers for 6 months subsequent to the transaction date.
2021 |  | CHP |  | CHP Dosimetry is a U.S.-based provider of dosimetry services which will increase the U.S. footprint of Mirion’s industry-leading dosimetry product offerings. |  | On November 1, 2021, the Company acquired 100% of the assets for approximately $2.5 million, subject to final closing statement balances.
The following table summarizes the total business enterprise value, comprised of the fair value of net assets acquired for the CIRS acquisition.
(in millions) | CIRS
Date of acquisition | December 1, 2021
Segment | Medical
Goodwill | $ | 34.0 |
Developed technology (1) | 19.2 |
Customer relationships (2) | 1.6 |
Trade names (3) | 0.4 |
Backlog (4) | 0.6 |
Amortizable intangible assets | $ | 21.8 |
Cash | 1.0 |
Accounts receivable | 1.6 |
Inventory | 2.0 |
Property, Plant and Equipment | 0.4 |
Operating ROU assets | 3.8 |
Current lease liabilities | (0.5) |
Other long-term liabilities | (9.0) |
Net tangible assets acquired | $ | (1.7) |
Purchase consideration | 55.1 |
Less: cash acquired | (1.0) |
GAAP purchase consideration, net of cash acquired | $ | 54.1 |
Acquiree revenue post acquisition through the period ended December 31, 2021 | $ | 1.5 |
Acquiree income (loss) from operations post acquisition through the period ended December 31, 2021 | $ | (0.1) |
(1)The useful life for developed technology is 5 years. (2)The useful life for customer relationships is 7 years. (3)The useful life for trade names is 3 years. (4)The useful life for backlog is 2 years. In connection with the acquisitions of CIRS, the Company incurred approximately $0.4 million of transaction expenses for the period ended December 31, 2021. The Company incurred no additional transaction expenses for the period ended December 31, 2022. Measurement period adjustments to the previously disclosed preliminary fair value of net assets acquired in the CIRS acquisition were recorded in 2022, resulting in a $1.0 million net decrease in goodwill and corresponding $1.0 million net decrease in other long term liabilities for the year ended December 31, 2022. Business Combination On October 20, 2021, Mirion Technologies, Inc. consummated its previously announced Business Combination pursuant to the Business Combination Agreement. On December 1, 2021, the Company acquired 100% of the equity interest of CIRS. The aggregate Business Combination Consideration paid by the Company to the Sellers in connection with the consummation of the Business Combination was $1.3 billion in cash, 30,401,902 newly issued shares of Class A common stock and 8,560,540 newly issued shares of the Company’s Class B common stock. The Sellers receiving shares of Class B common stock also received one share of IntermediateCo Class B common stock per share of Class B common stock as a paired interest. Each of the shares of Class A common stock and each paired interest were valued at $10.00 per share for purposes of determining the aggregate number of shares issued to the Sellers. The Business Combination is being accounted for under ASC 805, "Business Combinations". GSAH was determined to be the accounting acquirer. Mirion TopCo constitutes a business in accordance with ASC 805, and the Business Combination constitutes a change in control. Accordingly, the Business Combination is being accounted for using the acquisition method. Under this method of accounting, Mirion TopCo is treated as the “acquired” company for financial reporting purposes and our net assets are stated at fair value, with goodwill or other intangible assets recorded. As a result of the Business Combination, the Company’s financial statement presentation distinguishes Mirion TopCo as the “Predecessor” through the Closing Date. The Company, which includes the combination of GSAH and Mirion TopCo subsequent to the Business Combination, is the “Successor” for periods after the Closing Date. As a result of the application of the acquisition method of accounting in the Successor Period, the financial statements for the Successor Period are presented on a full step-up basis as a result of the Business Combination, and are therefore not comparable to the financial statements of the Predecessor Periods that are not presented on the same full step-up basis due to the Business Combination. The following table summarizes the consideration transferred by GSAH:
Cash consideration paid by GSAH | $ | 1,310.0 |
Cash repayment of existing Mirion TopCo third-party debt | 903.6 |
Reimbursement of Mirion TopCo transaction costs | 11.7 |
Cash consideration paid by GSAH | $ | 2,225.3 |
Shares issued to Mirion TopCo sellers at fair value (1) | 407.0 |
Total consideration transferred | $ | 2,632.3 |
(1)A total of 30,401,902 shares of Class A common stock were issued to the Sellers at fair value and recognition of noncontrolling interests for 8,560,540 shares Class B common stock at the Closing. The following table summarizes the total business enterprise value, comprised of the fair value of net assets acquired for the Business Combination.
| Mirion TopCo
Date of acquisition | October 20, 2021
Segment | Medical |  | Technologies |  | Corporate |  | Total
Goodwill (1) | $ | 680.4 |  |  | $ | 962.5 |  |  | $ | — |  |  | $ | 1,642.9 |
Amortizable intangible assets: |  |  |  |  |  |  |
Customer relationships (2) | 152.7 |  |  | 186.1 |  |  | — |  |  | 338.8 |
Developed technology (3) | 66.3 |  |  | 168.3 |  |  | — |  |  | 234.6 |
Trade names (4) | 36.8 |  |  | 63.7 |  |  | — |  |  | 100.5 |
Distributor relationships (5) | 52.5 |  |  | 8.6 |  |  | — |  |  | 61.1 |
Backlog (6) | 17.7 |  |  | 63.8 |  |  | — |  |  | 81.5 |
Non-compete agreements (7) | 4.5 |  |  | — |  |  | — |  |  | 4.5 |
Total amortizable intangible assets | $ | 330.5 |  |  | $ | 490.5 |  |  | $ | — |  |  | $ | 821.0 |
Tangible assets: |  |  |  |  |  |  |
Cash | 7.8 |  |  | 39.5 |  |  | 54.6 |  |  | 101.9 |
Accounts receivable | 44.0 |  |  | 70.3 |  |  | — |  |  | 114.3 |
Cost in excess of billings | — |  |  | 63.3 |  |  | — |  |  | 63.3 |
Inventory | 25.1 |  |  | 119.5 |  |  | — |  |  | 144.6 |
Property, Plant and Equipment | 52.6 |  |  | 72.7 |  |  | 1.1 |  |  | 126.4 |
Other current and non-current assets | 5.8 |  |  | 13.3 |  |  | 5.3 |  |  | 24.4 |
Right of use assets | 22.3 |  |  | 20.1 |  |  | 0.9 |  |  | 43.3 |
Other non-current assets | 8.0 |  |  | 2.8 |  |  | — |  |  | 10.8 |
Current liabilities | (31.8) |  |  | (82.7) |  |  | (33.7) |  |  | (148.2) |
Current lease liability | (4.1) |  |  | (4.4) |  |  | (0.3) |  |  | (8.8) |
Deferred contract revenue | (34.7) |  |  | (24.2) |  |  | — |  |  | (58.9) |
Notes payable assumed | (1.8) |  |  | (1.2) |  |  | — |  |  | (3.0) |
Other long-term liabilities | (70.0) |  |  | (147.6) |  |  | (23.8) |  |  | (241.4) |
Minority interest | — |  |  | (0.2) |  |  | (0.1) |  |  | (0.3) |
Net tangible assets acquired | $ | 23.2 |  |  | $ | 141.2 |  |  | $ | 4.0 |  |  | $ | 168.4 |
Purchase consideration |  |  |  |  |  |  | $ | 2,632.3 |
Less: cash acquired |  |  |  |  |  |  | (101.9) |
GAAP purchase consideration, net of cash acquired |  |  |  |  |  |  | $ | 2,530.4 |
(1)The goodwill of $1,642.9 million represents the excess of the gross consideration transferred over the fair value of the underlying net tangible and identifiable intangible assets acquired and liabilities assumed. Qualitative factors that contribute to the recognition of goodwill include certain intangible assets that are not recognized as separate identifiable intangible assets apart from goodwill. Intangible assets not recognized apart from goodwill consist primarily of the strong market position and the assembled workforce of Mirion TopCo. A portion of the goodwill recognized is expected to be deductible for income tax purposes. (2)The useful life for customer relationships ranges from 6 to 13 years. (3)The useful life for developed technology ranges from 5 to 16 years. (4)The useful life for trade names is 10 years. (5)The useful life for distributor relationships ranges from 7 to 13 years. (6)The useful life for backlog ranges from 1 to 4 years. (7)The useful life for non-compete agreements is 1 year. In connection with the acquisitions of Mirion TopCo, the Company incurred approximately $2.2 million and $26.2 million of transaction expenses for the Successor Period from October 20, 2021 through December 31, 2021 and the Predecessor Period from July 1, 2021 through October 19, 2021, respectively. Measurement period adjustments to the previously disclosed preliminary fair value of net assets acquired in the Business Combination were recorded in 2022, resulting in a $3.9 million net increase in goodwill and corresponding $4.3 million net decrease in non-current deferred tax assets and taxes payable, $1.8 million decrease in noncontrolling interest, and $1.4 million decrease in other items for the year ended December 31, 2022. Business Combination - Unaudited Pro Forma Financial Information The following unaudited pro forma financial information presents the Company’s results of operations for the years ended December 31, 2021 and June 30, 2021 to illustrate the estimated effects of the acquisition of Mirion as if it had occurred on July 1, 2020. The pro forma financial information is presented for comparative purposes only and is not necessarily indicative of the Company’s operating results that may have actually occurred had the acquisition of Mirion had been completed on July 1, 2020. The unaudited pro forma financial information does not reflect the expected realization of any anticipated cost savings, operating efficiencies, or other synergies that may have been associated with the acquisition.
| Successor |  |  | Predecessor
(amounts in millions) | From October 20, 2021 through December 31, 2021 |  |  | From July 1, 2021 through October 19, 2021 |  | Fiscal Year Ended June 30, 2021
Total revenues | $ | 154.1 |  |  |  | $ | 168.0 |  |  | $ | 611.6 |
Net income (loss) | $ | (5.2) |  |  |  | $ | (56.3) |  |  | $ | (192.1) |
Net income (loss) attributable to Mirion Technologies, Inc. stockholders | $ | (3.6) |  |  |  | $ | (54.0) |  |  | $ | (184.2) |
The unaudited pro forma financial information reflects pro forma adjustments to present the combined pro forma results of operations as if the acquisition had occurred on July 1, 2020 to give effect to certain events the Company believes to be directly attributable to the acquisitions. These pro forma adjustments primarily include: •A net increase in cost of revenues, depreciation, and amortization expense that would have been recognized due to acquired inventory, property, plant and equipment and intangible assets; •A decrease in interest expense to reflect the elimination of interest expense on debt assumed settled as of July 1, 2020, and the recognition of interest on new debt issued in conjunction with the acquisition; •A reduction in expenses for the Successor Period from October 20, 2021 through December 31, 2021 and the Predecessor Period from July 1, 2021 through October 19, 2021, and a corresponding increase in the fiscal year ended June 30, 2021, for acquisition-related transaction costs directly attributable to the acquisition; •A reduction in expenses for the Successor Period from October 20, 2021 through December 31, 2021 and the Predecessor Period from July 1, 2021 through October 19, 2021, and a corresponding increase in the fiscal year ended June 30, 2021, for stock-based compensation related to Profits Interests; •A reversal of gain due to a change in fair value of warrants for the Successor Period from October 20, 2021 through December 31, 2021, and a corresponding gain in fair value of the warrants in the fiscal year ended June 30, 2021; •A change in income tax expense to reflect the income tax effect of the pro forma adjustments based upon an estimated blended statutory rate of 25%; and •The attribution of the non-controlling interest for the Class B shares of common stock issued to certain existing Mirion TopCo stockholders. For the Successor Period ended December 31, 2021 and the Predecessor Periods ended October 19, 2021 and fiscal year ended June 30, 2021, pro forma adjustments directly attributable to the Business Combination include (i) the purchase accounting effect of inventories acquired of $15.8 million, and (ii) transaction costs of $28.4 million. Predecessor Periods Acquisitions The following briefly describes the Company’s acquisition activity prior to the Business Combination for the Predecessor Periods ended October 19, 2021 and for the fiscal year ended June 30, 2021.
Predecessor Periods ended October 19, 2021 |  | Company Name |  | Description of the Business |  | Description of the Acquisition
2021 |  | Dosimetry Badge |  | Dosimetry Badge is a U.S.-based provider of dosimetry services which will increase the U.S. footprint of Mirion’s industry-leading dosimetry product offerings. |  | On September 1, 2021 the Company acquired 100% of the assets for approximately $1.8 million, which includes a $0.8 million earn-out, based on revenues from existing customers for 12 months subsequent to the transaction date.
Year Ended June 30, |  | Company Name |  | Description of the Business |  | Description of the Acquisition
2021 |  | Sun Nuclear |  | Sun Nuclear Corporation (“SNC” or “Sun Nuclear”) is a provider in radiation oncology quality assurance, delivering patient safety solutions for diagnostic imaging and radiation therapy centers around the world. |  | On December 18, 2020, the Company acquired 100% of the equity interest for approximately $258.1 million of purchase consideration, net of cash acquired.
2021 |  | Dosimetrics |  | Dosimetrics is a provider in the development and production of OSL personal radiation dosimeters and dosimetry solutions, including readers, erasers, software, accessories, and automation systems. |  | On December 1, 2020, the Company acquired 100% of the equity interest for approximately $3.0 million of purchase consideration, net of cash acquired.
2021 |  | Biodex |  | Biodex is a manufacturer and distributor of medical devices and related replacement parts for physical and nuclear medicine, as well as medical imaging applications located in the United States. |  | On September 1, 2020, the Company acquired 100% of the equity interest for approximately $26.9 million of purchase consideration, net of cash acquired.
The following summarizes the fair value of assets acquired and liabilities assumed for the Biodex and SNC acquisitions during the year ended June 30, 2021 (in millions):
| Predecessor
| Biodex |  | SNC
Date of acquisition | September 1, 2020 |  | December 18, 2020
Segment | Medical |  | Medical
Goodwill | $ | 11.1 |  |  | $ | 130.2 |
Customer relationships (1) | 2.3 |  |  | 59.5 |
Trade names (2) | 1.4 |  |  | 12.0 |
Non-Compete Agreements (3) | 0.3 |  |  | 7.5 |
Developed Technology (4) | 2.6 |  |  | 46.5 |
Amortizable intangible assets | $ | 6.6 |  |  | $ | 125.5 |
Cash | 4.1 |  |  | 18.8 |
Accounts receivable | 4.0 |  |  | 24.0 |
Inventory | 6.4 |  |  | 13.9 |
Property, Plant and Equipment | 1.0 |  |  | 5.9 |
Other current and non-current assets | 0.6 |  |  | 8.0 |
Current liabilities | (2.6) |  |  | (9.3) |
Deferred contract revenue | (0.2) |  |  | (6.5) |
Other long-term liabilities | — |  |  | (33.6) |
Net tangible assets acquired | $ | 13.3 |  |  | $ | 21.2 |
Purchase consideration (5) | 31.0 |  |  | 276.9 |
Less: cash acquired | (4.1) |  |  | (18.8) |
Purchase consideration, net of cash acquired | $ | 26.9 |  |  | $ | 258.1 |
Acquiree revenue post acquisition through the period ended June 30, 2021 | $ | 32.6 |  |  | $ | 48.9 |
Acquiree income (loss) from operations post acquisition through the period ended June 30, 2021 | $ | 0.7 |  |  | $ | (5.5) |
The following useful lives were used for the initial acquisition and were all reassessed in connection with the Business Combination: (1)The useful life for customer relationships ranges from 10 to 11 years (2)The useful life for trade names is 7 years (3)The useful life for non-compete agreements ranges from 2 to 3 years. (4)The useful life for developed technology ranges from 7 to 10 years. (5)Biodex purchase consideration consisted of cash. SNC purchase consideration consisted of $261.9 million cash and $15.0 million of deferred consideration paid in February 2021. In connection with the acquisition of Sun Nuclear, the Company incurred approximately $1.2 million of transaction expenses for the year ended June 30, 2021. Predecessor Period Acquisitions - Unaudited Pro Forma Financial Information The following unaudited pro forma financial information presents the Company’s results of operations for the year ended June 30, 2021 to illustrate the estimated effects of the acquisitions of Biodex and SNC as if they had occurred on July 1, 2019. The pro forma financial information is presented for comparative purposes only and is not necessarily indicative of the Company’s operating results that may have actually occurred had the acquisitions of Biodex and SNC been completed on July 1, 2019. The unaudited pro forma financial information does not reflect the expected realization of any anticipated cost savings, operating efficiencies, or other synergies that may have been associated with the acquisitions.
| Predecessor
| Year ended June 30,
(amounts in millions) | 2021
Total revenues | $ | 670.9 |
Net loss | (142.9)
Net loss attributable to Mirion TopCo stockholders | (127.9)
The unaudited pro forma financial information reflects pro forma adjustments to present the combined pro forma results of the operations as if the acquisitions had occurred on July 1, 2019 to give effect to certain events the Company believes to be directly attributable to the acquisitions. These pro forma adjustments primarily include: •A net increase in cost of revenues, depreciation and amortization expense that would have been recognized due to acquired inventory, property, plant and equipment and intangible assets; •An increase to interest expense to reflect the additional borrowings of the Company in conjunction with the acquisition; •A reduction in expenses for the year ended June 30, 2021 for acquisition-related transaction costs directly attributable to the acquisition; •A reduction in revenues due to the elimination of deferred contract revenue assigned no value at the acquisition date; •An increase in income tax expense using the U.S. statutory rate of 25% to reflect a change in tax status had the Biodex and SNC results of operations been included in the Company’s consolidated tax return; and •The related income tax effects of the adjustments noted above. For the years ended June 30, 2021, pro forma adjustments directly attributable to the acquisitions include: (i) the purchase accounting effect of inventories acquired of $5.2 million, (ii) transaction costs of $4.8 million; and (iii) the reduction in revenues of $14.8 million due to the elimination of deferred contract revenue assigned no value at the acquisition date.

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

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org//1943274/2147479907/805-20-50-5 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//805/tableOfContent + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration