XML 56 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the consideration transferred and the preliminary purchase price allocation of the fair values of the assets acquired and liabilities assumed at the Keap Acquisition Date:

(in thousands)
Current assets$3,024 
Fixed assets and capitalized software8,149 
Intangible assets:
Client relationships27,300 
Trademarks and domain names5,700 
Covenants not to compete300 
Deferred tax assets11,130 
Other assets4,730 
Current liabilities(15,280)
Other liabilities(2,600)
Goodwill34,434 
Fair value allocated to net assets acquired$76,887 
The following table summarizes the assets acquired and liabilities assumed at the Yellow Acquisition Date:

(in thousands)
Current assets$2,438 
Fixed and intangible assets5,565 
Other assets457 
Current liabilities(3,533)
Other liabilities(1,159)
Goodwill5,129 
Fair value allocated to net assets acquired$8,897 
The following table summarizes the assets acquired and liabilities assumed at the Vivial Acquisition Date:

(in thousands)
Current assets$27,705 
Fixed and intangible assets9,759 
Deferred tax assets14,530 
Other assets2,103 
Current liabilities(18,775)
Other liabilities(1,646)
Bargain purchase gain (10,883)
Fair value allocated to net assets acquired, net of bargain purchase gain$22,793 
Schedule of Business Acquisition, Pro Forma Information
The pro forma financial information is not necessarily indicative of the consolidated results of operations that would have been realized had the Keap Acquisition been completed as of January 1, 2023, nor is it meant to be indicative of future results of operations that the combined entity will achieve.

Years Ended December 31,
(in thousands) (unaudited)20242023
Revenue$894,968 $1,005,222 
Net (loss)(71,461)(265,489)