XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.3
SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENT INFORMATION (Tables)
9 Months Ended
Sep. 30, 2024
SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENT INFORMATION  
Schedule of non-cash items associated with the Purchase Agreement

Historical financial information for Breckenridge was derived from Breckenridge’s unaudited financial statements. In the opinion of the Company’s management, the financial information of Breckenridge reflects all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation. The non-cash items associated with the Purchase Agreement (unaudited and in thousands) shown on the Condensed Consolidated Statements of Cash Flows consist of “Deemed distribution (contribution)” and “Acquisition of Breckenridge net assets” and are derived as follows:

Deemed Distribution (Contribution)

Nine Months Ended September 30, 2023

Deemed distribution (contribution) of short-term investments

$

1,000

Deemed distribution (contribution) of accounts receivable

 

1,015

Deemed distribution (contribution) of prepaids and other

 

1

Deemed distribution (contribution) of land and buildings

514

Deemed (distribution) contribution of accounts payable

(132)

Deemed (distribution) contribution of accrued liabilities

(69)

Deemed (distribution) contribution of deferred revenue

Deemed distribution of Breckenridge net assets not acquired

$

2,329

Historical Carrying Value of Assets Acquired

March 24, 2023

Accounts receivable, net

$

67

Prepaid expenses and other current assets

56

Property and equipment, net

1,322

Other accrued liabilities

(16)

Deferred revenue

(94)

Acquisition of Breckenridge net assets

$

1,335

Schedule of consideration paid

Total consideration for the asset purchase (in thousands) is as follows:

Consideration Paid

March 24, 2023

Common stock issued

$

2,020

Note payable issued

9,880

Purchase price

$

11,900

Schedule of excess purchase price

Because the Transaction constitutes a transaction among entities under common control, the excess purchase price over the historical carrying value of the net assets acquired was recorded as a charge to additional paid in capital. The excess purchase price over the historical carrying value of the assets at the acquisition date (unaudited and in thousands) is as follows:

Excess Purchase Price

March 24, 2023

Purchase price

$

11,900

Historical carrying value of assets acquired

(1,335)

Excess purchase price

$

10,565