XML 52 R44.htm IDEA: XBRL DOCUMENT v3.22.2
Business Combinations - Summary of Fair Value of Purchase Consideration (Details) - NimbeLink
$ in Thousands
Jan. 07, 2021
USD ($)
Business Acquisition [Line Items]  
Cash $ 15,991
Deferred payments 728
Contingent consideration 5,986 [1]
Replacement options 40 [2]
Total purchase consideration $ 22,745
[1] The fair value of contingent consideration is based on applying the Monte Carlo simulation method to forecast achievement under various contingent consideration events which may result in up to $8 million in payments subject to the acquired business’s satisfying certain revenue targets in 2021. Key inputs in the valuation include forecasted revenue, revenue volatility and discount rate. Underlying forecast mathematics were based on Geometric Brownian Motion in a risk-neutral framework and discounted back to the applicable period in which the accumulative thresholds were achieved at discount rates commensurate with the risk and expected payout term of the contingent consideration.
[2] Represents the pre-combination stock compensation expense for replacement options issued to NimbeLink employees.