XML 41 R23.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination [Abstract]  
Schedule of outstanding shares of the common stock
   Number of shares 
MoSys common stock outstanding prior to business combination   8,715,910 
Common stock issued to Peraso Tech stockholders   3,055,584 
Exchangeable Shares issued to Peraso Tech stockholders   7,982,219 
Escrow Shares - common stock   502,567 
Escrow Shares - Exchangeable Shares   1,312,878 
Total shares issued and outstanding   21,569,158 

 

Schedule of fair value of total consideration effectively transferred
Company share price (i)  $4.21 
Company common shares outstanding (ii)   8,716 
      
Fair value of the Company’s common shares outstanding   36,694 
      
Fair value of the Company’s warrants (iii)   301 
      
Fair value of the Company’s warrants (iii)   782 
Percent related to precombination service   80.76%
Fair value of the Company’s precombination service share based awards (iii)   632 
      
Consideration effectively transferred  $37,627 

 

Schedule of preliminary provisional allocation of the purchase price to the net assets
   December 31, 
   2021 
Assets:  (in thousands) 
Cash, cash equivalents and investments  $19,064 
Other current assets   2,558 
Other assets   833 
Intangibles     
Developed technology   5,726 
Customer relationships   2,556 
    8,282 
Goodwill   9,946 
Liabilities:     
Current liabilities   3,056 
   $37,627 

 

Schedule of unaudited pro forma results of operations
   Year ended
December 31,
 
   2021 
Revenue  $10,670 
Net loss   (19,977)
add back: acquisition costs   1,628 
Adjusted net loss  $(18,349)