XML 50 R39.htm IDEA: XBRL DOCUMENT
v3.25.4

Business Combinations (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
Schedule of Business Acquisitions, by Acquisition | The following presents the preliminary allocation of the purchase consideration to the assets acquired and liabilities assumed for emotion3D and the final allocation of the purchase consideration to the assets acquired and liabilities assumed for indie Switzerland and Kinetic as of December 31, 2025:
|  | emotion3D GmbH |  |  | Kinetic |  |  | indie Switzerland |  |
Purchase price — cash consideration paid |  | $ | 16,621 |  |  | $ | 3,200 |  |  | $ | — |  |
Purchase price — cash consideration accrued |  |  | 2,970 |  |  |  | 1,300 |  |  | — |  |
Debt paid at closing |  |  | 2,002 |  |  |  | — |  |  |  | — |  |
Less: cash acquired |  |  | (950 | ) |  | — |  |  |  | (3,439 | ) |
Net cash consideration |  | $ | 20,643 |  |  | $ | 4,500 |  |  | $ | (3,439 | ) |
Purchase price — equity consideration issued (common stock) |  | $ | — |  |  | $ | — |  |  | $ | 42,791 |  |
Purchase price — equity consideration issuable (common stock) |  | — |  |  | — |  |  |  | 2,500 |  |
Total equity consideration |  | $ | — |  |  | $ | — |  |  | $ | 45,291 |  |
Contingent consideration |  |  | 7,287 |  |  |  | 4,599 |  |  |  | 9,755 |  |
Net consideration |  | $ | 27,930 |  |  | $ | 9,099 |  |  | $ | 51,607 |  |
Estimated fair value of net assets and liabilities assumed: |  |  |  |  |  |  |  |  |  |
Current assets other than cash |  | $ | 2,220 |  |  | $ | 5,306 |  |  | $ | 4,531 |  |
Property and equipment |  |  | 120 |  |  |  | 950 |  |  |  | 1,253 |  |
Developed technology |  |  | 7,877 |  |  |  | 250 |  |  |  | 23,100 |  |
In-process research & development |  |  | 511 |  |  |  | 1,250 |  |  |  | 7,600 |  |
Customer relationships |  |  | 3,954 |  |  |  | 160 |  |  |  | 6,870 |  |
Backlog |  |  | 400 |  |  |  | 170 |  |  |  | 1,220 |  |
Trade name |  |  | 599 |  |  |  | 15 |  |  |  | 4,300 |  |
Other non-current assets |  |  | 73 |  |  |  | 729 |  |  | — |  |
Current liabilities |  |  | (1,145 | ) |  |  | (753 | ) |  |  | (3,541 | ) |
Deferred revenue |  |  | — |  |  | — |  |  | — |  |
Deferred tax liabilities, non-current |  |  | (3,073 | ) |  | — |  |  |  | (8,660 | ) |
Other non-current liabilities |  |  | — |  |  |  | (217 | ) |  | — |  |
Total fair value of net assets acquired |  | $ | 11,536 |  |  | $ | 7,860 |  |  | $ | 36,673 |  |
Goodwill |  | $ | 16,394 |  |  | $ | 1,239 |  |  | $ | 14,934 |  |
As of September 30, 2024, the Company finalized the opening net assets acquired and goodwill as follows:
|  | Preliminary Valuation |  |  | Adjustment |  |  | Final Valuation |
Purchase price — contingent considerations |  | $ | 13,225 |  |  | $ | (3,470 | ) |  | $ | 9,755 |
Inventory |  |  | 1,934 |  |  |  | 123 |  |  |  | 2,057 |
Property and equipment |  |  | 1,001 |  |  |  | 252 |  |  |  | 1,253 |
Developed technology |  |  | 7,968 |  |  |  | 15,132 |  |  |  | 23,100 |
In-progress research & development |  |  | 7,968 |  |  |  | (368 | ) |  |  | 7,600 |
Customer relationships |  |  | 5,312 |  |  |  | 1,558 |  |  |  | 6,870 |
Backlog |  |  | 664 |  |  |  | 556 |  |  |  | 1,220 |
Trade name |  |  | 3,984 |  |  |  | 316 |  |  |  | 4,300 |
Deferred tax liabilities, non-current |  |  | (5,330 | ) |  |  | (3,330 | ) |  |  | (8,660 | )
Operating lease right-of-use assets step-up |  |  | 664 |  |  |  | (664 | ) |  | — |
Goodwill |  |  | 31,979 |  |  |  | (17,045 | ) |  |  | 14,934 |
Schedule of Asset Acquisition | As of December 31, 2024, the Company finalized the opening net assets acquired and goodwill as follows:
|  | Preliminary Valuation |  |  | Adjustment |  |  | Final Valuation |
Inventory |  |  | 4,444 |  |  |  | (734 | ) |  |  | 3,710 |
Property and equipment |  |  | 962 |  |  |  | (12 | ) |  |  | 950 |
Developed technology |  |  | 455 |  |  |  | (205 | ) |  |  | 250 |
In-progress research & development |  |  | 750 |  |  |  | 500 |  |  |  | 1,250 |
Customer relationships |  |  | 250 |  |  |  | (90 | ) |  |  | 160 |
Backlog |  |  | 19 |  |  |  | 151 |  |  |  | 170 |
Trade name |  |  | 97 |  |  |  | (82 | ) |  |  | 15 |
Goodwill |  |  | 767 |  |  |  | 472 |  |  |  | 1,239 |

X
- Definition Tabular disclosure of asset acquisition. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 50 -Name Accounting Standards Codification -Section 15 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480123/805-50-15-3 + Details
Name: | us-gaap_AssetAcquisitionTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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 Tabular disclosure of business combination. Includes, but is not limited to, recognized asset and liability. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-41 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration