v3.10.0.1
Acquisitions (Tables) - Elauwit Networks, LLC
9 Months Ended
Sep. 30, 2018
Acquisition  
Summary of the purchase price allocation

 

 

 

Estimated Fair Value

 

Weighted Average
Estimated Useful
Life (years)

 

Consideration:

 

 

 

 

 

Cash paid

 

$

15,576

 

 

 

Holdback consideration

 

13,000

 

 

 

Contingent consideration

 

1,265

 

 

 

 

 

 

 

 

 

Total consideration

 

$

29,841

 

 

 

 

 

 

 

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

 

Accounts receivable

 

$

4,494

 

 

 

Prepaid expenses and other current assets

 

1,796

 

 

 

Property and equipment

 

195

 

 

 

Other non-current assets

 

177

 

 

 

Accounts payable

 

(2,049

)

 

 

Accrued expenses and other liabilities

 

(232

)

 

 

Deferred revenue

 

(4,036

)

 

 

Other non-current liabilities

 

(307

)

 

 

 

 

 

 

 

 

Net tangible assets acquired

 

38

 

 

 

Backlog

 

7,030

 

5.0

 

Customer relationships

 

2,490

 

10.0

 

Partner relationships

 

1,200

 

10.0

 

Transition services agreement

 

540

 

2.0

 

Non-compete agreement

 

1,380

 

3.0

 

Goodwill

 

17,163

 

 

 

 

 

 

 

 

 

Total purchase price

 

$

29,841

 

 

 

 

 

 

 

 

 

 

 

Schedule of unaudited actual results

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

(Unaudited)

 

Revenue

 

$

5,082

 

$

 

$

5,082

 

$

 

Net loss

 

(571

)

 

(571

)

 

 

Schedule of the unaudited pro forma results

                                                                                                                                                                                                  

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2018

 

2017(2)

 

2018

 

2017(2)

 

 

 

(Unaudited)

 

Revenue

 

$

67,917

 

$

59,939

 

$

200,885

 

$

166,078

 

Net income (loss)

 

104

 

(3,691

)

(1,221

)

(19,116

)

Net loss attributable to common stockholders

 

(492

)

(3,901

)

(2,668

)

(19,593

)

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to common stockholders

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.01

)

$

(0.10

)

$

(0.06

)

$

(0.50

)

Diluted

 

$

(0.01

)

$

(0.10

)

$

(0.06

)

$

(0.50

)

 

 

(2)

As noted above, prior period amounts have not been adjusted upon adoption of ASC 606 under the modified retrospective method.