XML 20 R10.htm IDEA: XBRL DOCUMENT
v3.24.0.1

Note 4 - Business Combinations | 3 Months Ended
--- | ---
Dec. 31, 2023
Notes to Financial Statements |
Business Combination Disclosure [Text Block] | 4. BUSINESS COMBINATIONS On October 4, 2023, the Company completed the acquisition of all of the membership interests in Evertel Technologies, LLC. (“Evertel”), pursuant to a Membership Interest Purchase Agreement (“Purchase Agreement”) with Word Systems Operations, LLC (“Seller”) and Evertel Technologies, LLC. Evertel offers a secure and compliant mission-critical collaboration platform for the public safety market that connects public safety personnel, information, and tools in one space. The Evertel acquisition was accounted for as a business combination using the acquisition method pursuant to ASC Topic 805. As the acquirer for accounting purposes, the Company has estimated the purchase consideration, assets acquired and liabilities assumed as of the acquisition date, with the excess of the purchase consideration over the fair value of net assets acquired recognized as goodwill. The estimated fair value of assets purchased, and liabilities assumed, in certain cases may be subject to revision based on the final determination of fair value. The consideration consisted of the following:
Cash paid |  | $ | 923 |
Common stock issued |  |  | 1,924 |
Contingent consideration |  |  | 890 |
Acquisition holdback liability |  |  | 230 |
Common stock to be issued |  |  | 527 |
|  | $ | 4,494 |
The Company funded the cash portion of the total consideration with available cash on hand. The Company also issued 986,486 shares of the Company’s common stock to the former owners of Evertel. The fair value of the Company’s stock on the closing date was $1.95, resulting in the addition of $1,924 to additional-paid-in-capital. The contingent consideration liability is a current liability and recorded in the current portion of accrued liabilities as of December 31, 2023. Under the terms of the Purchase Agreement, the Company also recorded a holdback liability and an obligation to issue common stock as security for potential indemnification claims against the seller. The holdback liability and the common stock will be released twelve months from the closing date, subject to amounts withheld for actual, pending or potential claims. The Company incurred $39 in expenses related to this transaction. The expenses were incurred in the fourth quarter of fiscal year 2023 and recorded the expense in selling, general and administrative expenses in the consolidated statement of operations. The preliminary allocation of the purchase price as of the acquisition date is as follows:
Assets acquired |  |  |  |
Accounts receivable |  | $ | 142 |
Prepaid expenses |  |  | 27 |
Intangible assets |  |  | 2,550 |
Goodwill |  |  | 2,772 |
Total Assets |  | $ | 5,491 |
Liabilities assumed |  |  |  |
Accrued commissions |  | $ | 10 |
Deferred revenue |  |  | 470 |
Deferred tax liability |  |  | 517 |
Total liabilities |  |  | 997 |
Net assets acquired |  | $ | 4,494 |
The estimated fair value of identifiable intangible assets acquired and their estimated useful lives are as follows:
|  | Fair Value |  |  | Est.Useful Life (in years) |
Developed technology |  | $ | 2,290 |  |  |  | 7 |
Customer relationships |  |  | 260 |  |  |  | 5 |
|  | $ | 2,550 |  |  |  |  |
Identifiable intangible assets consist of certain technology and customer relationships purchased from Evertel. Identifiable intangible assets are amortized over their estimated useful lives based upon several assumptions, including the estimated period of economic benefit and utilization. The weighted average amortization period for identifiable intangible assets acquired is 6.8 years. These intangible assets are classified as Level 3 in the ASC Topic 820 three-tier fair value hierarchy. The goodwill for Evertel is attributable to combining the Company’s existing emergency communications solutions with the software and software development capabilities of Evertel to enhance product offerings. Goodwill is also attributable to the skill level of the acquired workforce. The Company will continue to analyze the transaction and refine its calculations, as appropriate during the measurement period, which could affect the value of goodwill. Goodwill from the Evertel acquisition will not be deductible for tax purposes. The Company has included the operating results of Evertel in continuing operations in its unaudited condensed consolidated financial statements since the aquisition date. $209 in net revenues and $195 in net loss of Evertel were included in the unaudited condensed consolidated financial statements for the three months ended December 31, 2023.

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

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