XML 37 R27.htm IDEA: XBRL DOCUMENT
v3.23.2

BUSINESS COMBINATIONS (Tables) | 9 Months Ended
--- | ---
Jun. 30, 2023
Business Combination and Asset Acquisition [Abstract] |
Schedule of Purchase Price Allocation | The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
| October 4, 2021
Assets acquired and liabilities assumed: |
Cash | 1,027 |
Trade receivables and contract assets | 853 |
Prepaid expenses and other assets | 133 |
Property and equipment | 1,127 |
Operating lease right-of-use assets, net | 2,272 |
Goodwill | 9,279 |
Intangible assets | 4,800 |
Accounts payable | (113) |
Accrued expenses and other liabilities | (343) |
Operating lease liabilities | (2,272) |
Deferred tax liabilities | (1,457) |
| $ | 15,306 |
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
| November 5, 2021
Assets acquired and liabilities assumed: |
Cash | 2,488 |
Restricted cash | 435 |
Trade receivables and contract assets | 43,566 |
Inventories | 40,000 |
Prepaid expenses and other current assets | 17,373 |
Property and equipment | 106,338 |
Operating lease right-of-use assets, net | 13,229 |
Goodwill | 282,768 |
Intangible assets - customer relationships | 251,000 |
Intangible assets - intellectual property | 49,000 |
Other assets | 7,676 |
Accounts payable | (25,832) |
Accrued expenses and other liabilities | (11,665) |
Fees invoiced in advance | (7,047) |
Current portion on long-term operating lease | (4,371) |
Long-term operating leases, net | (8,634) |
Other liabilities | (5,339) |
Deferred tax liabilities | (77,291) |
Noncontrolling interest | 880 |
| $ | 674,574 |
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
| December 29, 2021
Assets acquired and liabilities assumed: |
Customer relationship | 4,700 |
Non-compete agreement | 300 |
Supply agreement | 200 |
Goodwill | 948 |
| $ | 6,148 |
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
| January 10, 2022
Assets acquired and liabilities assumed: |
Cash | 797 |
Trade receivables, contract assets and other current assets | 4,730 |
Property and equipment | 4,436 |
Operating lease right-of-use assets, net | 4,994 |
Goodwill | 25,283 |
Intangible assets | 22,300 |
Accounts payable | (1,165) |
Accrued expenses and other liabilities | (905) |
Fees invoiced in advance | (2,472) |
Operating lease liabilities | (4,554) |
| $ | 53,444 |
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
| January 27, 2022
Assets acquired and liabilities assumed: |
Cash | 5,481 |
Trade receivables and contract assets | 2,025 |
Inventories | 9,400 |
Prepaid expenses and other current assets | 2,609 |
Property and equipment | 8,336 |
Goodwill | 18,624 |
Intangible assets | 13,400 |
Accounts payable | (552) |
Accrued expenses and other liabilities | (285) |
Fees invoiced in advance | (6,548) |
Deferred tax liabilities | (3,216) |
| $ | 49,274 |
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
| July 7, 2022
Assets acquired and liabilities assumed: |
Goodwill | 6,002 |
Intangible assets | 5,600 |
Other liabilities, net | (84) |
Deferred tax liabilities | (652) |
| $ | 10,866 |
Schedule of Information Related to Measurement Assumptions |
Stock price | $ | 53.31 |
Strike price | $ | 9.93 |
Volatility | 75.93 | %
Expected term | 3.05
Risk-free rate | 0.62 | %
Schedule of Unaudited Pro Forma Information | The unaudited pro forma information is as follows:
| Three Months Ended June 30, 2022 |  | Nine Months Ended June 30, 2022
Total revenues | $ | 173,395 |  |  | $ | 443,116 |
Net loss | $ | (3,578) |  |  | $ | (102,053) |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of share-based payment arrangement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org//1943274/2147480429/718-10-50-1 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org//1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_DisclosureOfShareBasedCompensationArrangementsByShareBasedPaymentAwardTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479328/805-10-50-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration