XML 49 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions and Divestitures (Tables)
 12 Months Ended
Dec. 31, 2024
Business Acquisition [Line Items]  
Schedule of Carrying Amount of Note

The Company elected to present accrued interest within the carrying amount of note receivable, noncurrent, in the consolidated balance sheets. As of December 31, 2024, the carrying amount of the Tobii Note is as follows (in thousands):

 

 

December 31, 2024

 

Outstanding principal amount

 

$

27,676

 

Add: interest accrued to date

 

 

2,026

 

Carrying amount—note receivable, noncurrent

 

$

29,702

 
Schedule of Deferred Cash Consideration

The deferred consideration consists of guaranteed future cash payments, which are scheduled to be made by Tobii in four annual payments as follows (in thousands):

Date of Payment:

 

Amount

 

February 15, 2028

 

$

3,000

 

February 15, 2029

 

 

2,250

 

February 15, 2030

 

 

4,500

 

February 15, 2031

 

 

5,250

 

Total future payments

 

$

15,000

 
Schedule of Net Carrying Amount of Deferred Consideration

As of December 31, 2024, the net carrying amount of the deferred consideration is as follows (in thousands):

 

 

December 31, 2024

 

Total deferred consideration

 

$

15,000

 

Less: unamortized discount on deferred consideration

 

 

(8,197

)

Net carrying amount

 

$

6,803

 
Summary of the Carrying Amounts of Assets and Liabilities Classified as Held for Sale

The following table summarizes the carrying amounts of assets and liabilities classified as held for sale in connection with the AutoSense Divestiture on the Company’s consolidated balance sheets as of December 31, 2023 (in thousands):

 

 

December 31, 2023

 

 

 

Current

 

 

Noncurrent

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

12,349

 

 

$

—

 

 

$

12,349

 

Accounts receivable, net

 

 

1,323

 

 

 

—

 

 

 

1,323

 

Unbilled contracts receivable, net

 

 

1,209

 

 

 

5,320

 

 

 

6,529

 

Prepaid expenses and other current assets

 

 

979

 

 

 

—

 

 

 

979

 

Property and equipment, net

 

 

—

 

 

 

2,391

 

 

 

2,391

 

Operating lease right-of-use assets

 

 

—

 

 

 

3,346

 

 

 

3,346

 

Other noncurrent assets

 

 

—

 

 

 

1,192

 

 

 

1,192

 

Total assets held for sale (1)

 

$

15,860

 

 

$

12,249

 

 

$

28,109

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

244

 

 

$

—

 

 

$

244

 

Accrued liabilities

 

 

4,821

 

 

 

—

 

 

 

4,821

 

Deferred revenue

 

 

1,126

 

 

 

—

 

 

 

1,126

 

Operating lease liabilities, noncurrent

 

 

—

 

 

 

2,741

 

 

 

2,741

 

Other noncurrent liabilities

 

 

—

 

 

 

7,064

 

 

 

7,064

 

Total liabilities held for sale

 

$

6,191

 

 

$

9,805

 

 

$

15,996

 

 

 

 

 

 

 

 

 

 

 

Net assets held for sale

 

$

9,669

 

 

$

2,444

 

 

$

12,113

 
(1)
Total assets held for sale also included certain fully amortized finite-lived intangible assets with an original cost of $35.2 million.
Schedule of Net Carrying Amount of Holdback Consideration

As of December 31, 2024, the net carrying amount of the holdback consideration is as follows (in thousands):

 

 

December 31, 2024

 

Holdback consideration

 

$

12,000

 

Less: unamortized discount on holdback consideration

 

 

(586

)

Net carrying amount

 

$

11,414

 
Perceive Corporation  
Business Acquisition [Line Items]  
Summary of the Carrying Amounts of Assets and Liabilities Classified as Held for Sale the Company derecognized the carrying amounts of the following assets and liabilities (in thousands):

 

 

October 2, 2024

 

 

 

Current

 

 

Noncurrent

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

Prepaid expenses and other current assets

 

$

1,306

 

 

$

—

 

 

$

1,306

 

Property and equipment, net

 

 

—

 

 

 

95

 

 

 

95

 

Operating lease right-of-use assets

 

 

—

 

 

 

72

 

 

 

72

 

Other noncurrent assets

 

 

—

 

 

 

4

 

 

 

4

 

Total assets held for sale

 

$

1,306

 

 

$

171

 

 

$

1,477

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Accrued liabilities

 

 

67

 

 

 

—

 

 

 

67

 

Operating lease liabilities, noncurrent

 

 

—

 

 

 

6

 

 

 

6

 

Total liabilities held for sale

 

$

67

 

 

$

6

 

 

$

73

 

 

 

 

 

 

 

 

 

 

 

Net assets held for sale

 

$

1,239

 

 

$

165

 

 

$

1,404

 
Tobii AB  
Business Acquisition [Line Items]  
Schedule of Principal Payments

The Tobii Note has the following scheduled principal repayments (in thousands):

Date of Principal Payment:

 

Amount

 

April 1, 2027

 

$

10,000

 

April 1, 2028

 

 

10,000

 

April 1, 2029

 

 

7,676

 

Total principal payments

 

$

27,676

 

 

The Company elected to present accrued interest within the carrying amount of note receivable, noncurrent, in the consolidated balance sheets. As of December 31, 2024, the carrying amount of the Tobii Note is as follows (in thousands):

 

 

December 31, 2024

 

Outstanding principal amount

 

$

27,676

 

Add: interest accrued to date

 

 

2,026

 

Carrying amount—note receivable, noncurrent

 

$

29,702

 
Summary of the Carrying Amounts of Assets and Liabilities Classified as Held for Sale the Company derecognized the carrying amounts of the following assets and liabilities (in thousands):

 

 

January 31, 2024

 

 

 

Current

 

 

Noncurrent

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,025

 

 

$

—

 

 

$

11,025

 

Accounts receivable, net

 

 

3,392

 

 

 

—

 

 

 

3,392

 

Unbilled contracts receivable, net

 

 

1,398

 

 

 

5,320

 

 

 

6,718

 

Prepaid expenses and other current assets

 

 

812

 

 

 

—

 

 

 

812

 

Property and equipment, net

 

 

—

 

 

 

2,291

 

 

 

2,291

 

Operating lease right-of-use assets

 

 

—

 

 

 

3,272

 

 

 

3,272

 

Other noncurrent assets

 

 

—

 

 

 

2,887

 

 

 

2,887

 

Total assets held for sale (1)

 

$

16,627

 

 

$

13,770

 

 

$

30,397

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

248

 

 

$

—

 

 

$

248

 

Accrued liabilities

 

 

4,933

 

 

 

—

 

 

 

4,933

 

Deferred revenue

 

 

1,114

 

 

 

—

 

 

 

1,114

 

Operating lease liabilities, noncurrent

 

 

—

 

 

 

2,708

 

 

 

2,708

 

Other noncurrent liabilities

 

 

—

 

 

 

7,064

 

 

 

7,064

 

Total liabilities held for sale

 

$

6,295

 

 

$

9,772

 

 

$

16,067

 

 

 

 

 

 

 

 

 

 

 

Net assets held for sale

 

$

10,332

 

 

$

3,998

 

 

$

14,330

 
(1)
Total assets held for sale also included certain fully amortized finite-lived intangible assets with an original cost of $35.2 million.
Vewd  
Business Acquisition [Line Items]  
Schedule of Estimated Fair Value that Allocated to Assets and Liabilities The following table presents the allocation of the purchase price to the identifiable assets acquired and liabilities assumed based on the fair values at the acquisition date (fair value amounts in thousands):

 

 

Estimated
Useful
Life (years)

 

 

 

 

 

Estimated
Fair Value

 

Cash and cash equivalents

 

 

 

 

 

 

 

$

2,684

 

Accounts receivable

 

 

 

 

 

 

 

 

3,341

 

Unbilled contracts receivable

 

 

 

 

 

 

 

 

2,335

 

Other current assets

 

 

 

 

 

 

 

 

1,208

 

Property and equipment

 

 

 

 

 

 

 

 

443

 

Operating lease right-of-use assets

 

 

 

 

 

 

 

 

2,020

 

Identifiable intangible assets:

 

 

 

 

 

 

 

 

 

Technology

 

7

 

 

 

28,050

 

 

 

 

Customer relationships - large

 

7

 

 

 

4,900

 

 

 

 

Customer relationships - small

 

4

 

 

 

3,500

 

 

 

 

Non-compete agreements

 

2

 

 

 

870

 

 

 

 

Trade name

 

 

5

 

 

 

830

 

 

 

 

Total identifiable intangible assets

 

 

 

 

 

 

 

 

38,150

 

Goodwill

 

 

 

 

 

 

 

 

68,115

 

Other long-term assets

 

 

 

 

 

 

 

 

977

 

Accounts payable

 

 

 

 

 

 

 

 

(869

)

Accrued liabilities

 

 

 

 

 

 

 

 

(4,777

)

Deferred revenue

 

 

 

 

 

 

 

 

(920

)

Long-term deferred tax liabilities

 

 

 

 

 

 

 

 

(8,393

)

Noncurrent operating lease liabilities

 

 

 

 

 

 

 

 

(1,094

)

Other long-term liabilities

 

 

 

 

 

 

 

 

(307

)

Total purchase price

 

 

 

 

 

 

 

$

102,913

 
Schedule of Unaudited Pro Forma Financial Information The following table presents the pro forma operating results as if the acquired operations of Vewd had been included in the Company’s consolidated statements of operations as of January 1, 2021 (unaudited, in thousands):

 

 

Year Ended December 31,

 

 

 

2022

 

Revenue

 

$

508,636

 

Net loss attributable to the Company

 

$

(769,483

)