XML 68 R48.htm IDEA: XBRL DOCUMENT v3.22.4
Business Acquisitions and Dispositions - Schedule of Valuation Identified Assets Acquired and Liabilities Assumed (Details) - USD ($)
Apr. 01, 2022
Oct. 01, 2021
Aug. 23, 2021
Nov. 01, 2020
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
ASSETS              
Total intangible assets         $ 39,993,000    
Liabilities:              
Noncontrolling interests         (1,165,000) $ (568,000)  
Customer Relationships              
ASSETS              
Total intangible assets         31,519,000    
Developed technology              
ASSETS              
Total intangible assets         4,173,000    
Non-compete agreements              
ASSETS              
Total intangible assets         1,075,000    
Tradenames              
ASSETS              
Total intangible assets         $ 3,226,000    
Crawford Carvallo              
Liabilities:              
Noncontrolling interests             $ 3,047,000
HBA Group              
ASSETS              
Cash and cash equivalents       $ 240,000      
Accounts receivable       1,081,000      
Unbilled revenues       598,000      
Right-of-use lease assets       1,502,000      
Other assets       205,000      
Total tangible assets       3,626,000      
Total intangible assets       6,980,000      
Total assets acquired       10,606,000      
Liabilities:              
Current liabilities       2,532,000      
Operating lease liability       1,502,000      
Tax liabilities       137,000      
Total liabilities assumed       4,171,000      
Net Assets Acquired, Before Noncontrolling Interests       6,435,000      
Purchase price (cash)       4,026,000      
Deferred purchase consideration payable       0      
Fair value of contingent consideration       2,409,000      
Fair value of total consideration transferred       6,435,000      
HBA Group | Customer Relationships              
ASSETS              
Total intangible assets       1,574,000      
HBA Group | Developed technology              
ASSETS              
Total intangible assets       0      
HBA Group | Non-compete agreements              
ASSETS              
Total intangible assets       0      
HBA Group | Tradenames              
ASSETS              
Total intangible assets       0      
HBA Group | Goodwill              
ASSETS              
Total intangible assets       $ 5,406,000      
Edjuster Inc              
ASSETS              
Cash and cash equivalents     $ 1,723,000        
Accounts receivable     1,518,000        
Unbilled revenues     1,531,000        
Right-of-use lease assets     418,000        
Other assets     1,520,000        
Total tangible assets     6,710,000        
Total intangible assets     22,158,000        
Total assets acquired     28,868,000        
Liabilities:              
Current liabilities     2,066,000        
Operating lease liability     418,000        
Tax liabilities     2,639,000        
Total liabilities assumed     5,123,000        
Net Assets Acquired, Before Noncontrolling Interests     23,745,000        
Purchase price (cash)     20,875,000        
Deferred purchase consideration payable     433,000        
Fair value of contingent consideration     2,437,000        
Fair value of total consideration transferred     23,745,000        
Edjuster Inc | Customer Relationships              
ASSETS              
Total intangible assets     5,346,000        
Edjuster Inc | Developed technology              
ASSETS              
Total intangible assets     2,673,000        
Edjuster Inc | Non-compete agreements              
ASSETS              
Total intangible assets     157,000        
Edjuster Inc | Tradenames              
ASSETS              
Total intangible assets     1,101,000        
Edjuster Inc | Goodwill              
ASSETS              
Total intangible assets     $ 12,881,000        
Praxis Consulting Inc              
ASSETS              
Cash and cash equivalents   $ 0          
Accounts receivable   119,000          
Unbilled revenues   0          
Right-of-use lease assets   430,000          
Other assets   316,000          
Total tangible assets   865,000          
Total intangible assets   50,045,000          
Total assets acquired   50,910,000          
Liabilities:              
Current liabilities   4,133,000          
Operating lease liability   430,000          
Tax liabilities   0          
Total liabilities assumed   4,563,000          
Net Assets Acquired, Before Noncontrolling Interests   46,347,000          
Purchase price (cash)   21,544,000          
Deferred purchase consideration payable   20,735,000          
Fair value of contingent consideration   4,068,000          
Fair value of total consideration transferred   46,347,000          
Praxis Consulting Inc | Customer Relationships              
ASSETS              
Total intangible assets   20,000,000          
Praxis Consulting Inc | Developed technology              
ASSETS              
Total intangible assets   1,500,000          
Praxis Consulting Inc | Non-compete agreements              
ASSETS              
Total intangible assets   225,000          
Praxis Consulting Inc | Tradenames              
ASSETS              
Total intangible assets   2,125,000          
Praxis Consulting Inc | Goodwill              
ASSETS              
Total intangible assets   26,195,000          
Bosboon Expertise Group B V              
ASSETS              
Cash and cash equivalents   0          
Accounts receivable   469,000          
Unbilled revenues   597,000          
Right-of-use lease assets   586,000          
Other assets   75,000          
Total tangible assets   1,727,000          
Total intangible assets   3,301,000          
Total assets acquired   5,028,000          
Liabilities:              
Current liabilities   1,430,000          
Operating lease liability   586,000          
Tax liabilities   378,000          
Total liabilities assumed   2,394,000          
Net Assets Acquired, Before Noncontrolling Interests   2,634,000          
Purchase price (cash)   2,066,000          
Deferred purchase consideration payable   0          
Fair value of contingent consideration   568,000          
Fair value of total consideration transferred   2,634,000          
Bosboon Expertise Group B V | Customer Relationships              
ASSETS              
Total intangible assets   1,384,000          
Bosboon Expertise Group B V | Developed technology              
ASSETS              
Total intangible assets   0          
Bosboon Expertise Group B V | Non-compete agreements              
ASSETS              
Total intangible assets   346,000          
Bosboon Expertise Group B V | Tradenames              
ASSETS              
Total intangible assets   0          
Bosboon Expertise Group B V | Goodwill              
ASSETS              
Total intangible assets   $ 1,571,000          
Van Dijk              
ASSETS              
Cash and cash equivalents $ 0            
Accounts receivable 0            
Unbilled revenues 509,000            
Right-of-use lease assets 0            
Other assets 231,000            
Total tangible assets 740,000            
Total intangible assets 4,985,000            
Total assets acquired 5,725,000            
Liabilities:              
Current liabilities 70,000            
Operating lease liability 0            
Tax liabilities 0            
Total liabilities assumed 70,000            
Net Assets Acquired, Before Noncontrolling Interests 5,655,000            
Purchase price (cash) 4,313,000            
Deferred purchase consideration payable 0            
Fair value of contingent consideration 1,342,000            
Fair value of total consideration transferred 5,655,000            
Van Dijk | Customer Relationships              
ASSETS              
Total intangible assets 3,215,000            
Van Dijk | Developed technology              
ASSETS              
Total intangible assets 0            
Van Dijk | Non-compete agreements              
ASSETS              
Total intangible assets 347,000            
Van Dijk | Tradenames              
ASSETS              
Total intangible assets 0            
Van Dijk | Goodwill              
ASSETS              
Total intangible assets $ 1,423,000