XML 31 R13.htm IDEA: XBRL DOCUMENT
v3.24.0.1

BUSINESS COMBINATION | 12 Months Ended
--- | ---
Dec. 31, 2023
Business Combinations [Abstract] |
BUSINESS COMBINATION | NOTE 5:- BUSINESS COMBINATION On August 11, 2023, pursuant to an Agreement and Plan of Merger among RRI, AlterG, Merger Sub, and Shareholder Representative Services LLC, RRI, August 8, 2023, the Company acquired AlterG and AlterG became a wholly owned subsidiary of the Company. AlterG develops, manufactures, and markets Anti-Gravity systems for use in physical and neurological rehabilitation and athletic training, both in the United States and internationally. The aggregate purchase price was a total of $19.0 million in cash, subject to working capital and other customary purchase price adjustments. Additional cash earnouts may be paid based upon a percentage of AlterG’s year-over-year future revenue growth over the next two years subject to working capital and other customary purchase price adjustments. The total consideration transferred is as follows (in thousands):
Cash |  | $ | 18,493 |
Earnout payments |  | $ | 3,607 |
Total consideration |  | $ | 22,100 |
Earnout payments The Company will pay an amount of cash equal to 65% of the amount, if any, by which AlterG revenue attributable to the first 12 months period exceeds revenue target ("first earnout payment"), and an amount in cash equal to 65% of the amount, if any, by which AlterG revenue attributable to the following 12 months period exceeds the revenue from the first 12 month period ("second earnout payment"). At the date of acquisition, management estimated fair value of the earnout payment based on the actual up to date performance of the acquired entity and the probability of the earn out payment occurrence to be at approximately $3.6 million. The Earn-out was accounted for as a liability and will be remeasured at each reporting period through the consolidated statement of operations. The Company has accounted for the AlterG acquisition as a business combination. The Company has preliminarily allocated the purchase price of approximately $22.1 million fair values, and the excess of the purchase price over the aggregate fair values is recorded as goodwill. The following table summarizes the preliminary fair value of assets acquired and liabilities assumed as of the acquisition date (in thousands):
Cash and cash equivalent |  | $ | 478 |
Restricted cash |  |  | 51 |
Accounts receivable |  |  | 1,773 |
Inventory |  |  | 3,330 |
Prepaid expenses and other current assets |  |  | 470 |
Right of use asset |  |  | 1,151 |
Property and equipment, net |  |  | 827 |
Other non-current assets |  |  | 30 |
Goodwill |  |  | 7,538 |
Intangible assets |  |  | 14,133 |
Accounts payable |  |  | (2,082 | )
Accrued compensation |  |  | (766 | )
Other accrued liabilities |  |  | (1,059 | )
Deferred revenue |  |  | (2,088 | )
Warranty Obligations |  |  | (535 | )
Leases Liability |  |  | (1,151 | )
Total purchase consideration |  | $ | 22,100 |
The following table presents the details of the intangible assets acquired at the date of AlterG acquisition (in thousands):
|  | Estimated |  |  | Estimated Useful Life |
|  | Fair Value |  |  | (Years) |
Trademark |  | $ | 795 |  |  |  | 3 |
Technology |  |  | 6,161 |  |  |  | 4 |
Customer relationship - Warranty |  |  | 201 |  |  |  | 2 |
Customer relationship - Rental |  |  | 2,102 |  |  |  | 4 |
Customer relationship - Distribution |  |  | 4,578 |  |  |  | 5 |
Backlog |  |  | 296 |  |  |  | 1 |
Under the preliminary purchase price allocation, the Company allocates the purchase price to tangible and identified intangible assets acquired and liabilities assumed based on the preliminary estimates of their fair values. The fair values for the intangible assets acquired were primarily based on significant inputs that are not observable in the market and thus represent a Level 3 measurement in the fair value hierarchy. Customer relationships, distributor relationships, backlog, trademark and developed technology were valued using the income approach, based on estimated projections of expected cash flows to be generated by the assets, discounted to the present value at discount rates commensurate with perceived risk. The discounted cash flow analyses factor in assumptions on revenue and expense growth rates including estimates of customer growth and attrition rates, distributor growth and attrition rates, technology obsolescence, and relief from royalty projections. Additionally, these discounted cash flow analyses factor in expected amounts of working capital, fixed assets, assembled workforce and cost of capital for each intangible asset. Such estimates are subject to change during the measurement period which is not expected to exceed one year. Any adjustments to the preliminary purchase price allocation identified during the measurement period will be recognized in the period in which the adjustments are determined. The Company incurred acquisition-related costs of $2.5 million included in General and administrative costs. The table below presents the pro forma revenue and earnings of the combined business as if the acquisition had occurred as of January 1, 2022 (in thousands):
|  | Twelve Months Ended December 31, |
|  | 2023 |  |  | 2022 |
Revenues |  |  | 24,923 |  |  |  | 25,307 |
Net loss |  |  | (21,761 | ) |  |  | (28,369 | )
The total revenues and net loss of AlterG, included in the consolidated income statement, since the acquisition date through December 31, 2023, amounted to 7,658 thousand and 249 thousand, respectively. The pro forma financial information for all periods presented above has been calculated after adjusting the results of AlterG to reflect the business combinations accounting effects resulting from these acquisitions. These proforma results reflect additional depreciation and amortization that would have been charged assuming the fair value adjustments to property, plant, and equipment and intangible asset occurred at the beginning of the period, along with consequential tax effects. The unaudited pro forma results have been prepared for comparative purposes only and are not necessarily indicative of what would have occurred had the business combinations been completed on January 1, 2022, nor it is necessarily indicative of future results of operations of the combined company. Furthermore, the unaudited pro forma financial information does not reflect the impact of any synergies resulting from the acquisition.

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_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration