XML 89 R79.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combination (Details) - Schedule of components and the allocation of the purchase price
$ in Thousands
 3 Months Ended
Mar. 31, 2022
USD ($)
Acquisition of Lab Society [Member]  
Purchase price consideration:  
Estimated closing proceeds $ 4,002
Transaction expenses 80
Closing buyer shares 1,904
Holdback buyer shares 816
Earn-out consideration 1,420
Estimated working capital adjustment (255)
Fair value of total consideration transferred 7,967
Total purchase price, net of cash acquired 7,401
Fair value allocation of purchase price:  
Cash and cash equivalents 565
Accounts receivable, net 511
Inventory 2,130
Prepaid expenses and other current receivables 55
Right of use assets, net 304
Property and equipment, net 177
Prepaid and refundable taxes 194
Accounts payable, accrued expenses, and other current liabilities (1,224)
Deferred revenue (963)
Deferred tax liability (237)
Finance lease liabilities, current (36)
Finance lease liabilities, noncurrent (35)
Operating lease liabilities, current (112)
Operating lease liabilities, noncurrent (192)
Acquired intangible assets 2,462
Goodwill 4,368
Total purchase price 7,967
Acquisition of PurePressure [Member]  
Purchase price consideration:  
Estimated closing proceeds 3,613
Indebtedness paid 320
Transaction expenses 115
Closing buyer shares 2,211
Holdback buyer shares 654
Earn-out consideration 707
Estimated working capital adjustment 330
Fair value of total consideration transferred 7,950
Total purchase price, net of cash acquired 7,647
Fair value allocation of purchase price:  
Right of use assets, net 191
Prepaid expenses and other current receivables 61
Other non-current assets 16
Accounts payable and accrued expenses (765)
Notes payable, current (260)
Notes payable, noncurrent (12)
Fair value allocation of purchase price:  
Cash and cash equivalents 303
Accounts receivable, net 48
Inventory 1,537
Property and equipment, net 219
Deferred revenue (762)
Finance lease liabilities, current (4)
Finance lease liabilities, noncurrent (10)
Operating lease liabilities, current (117)
Operating lease liabilities, noncurrent (74)
Acquired intangible assets 3,037
Goodwill 4,542
Total purchase price $ 7,950