v3.19.2
Acquisitions (Tables) - Elauwit Networks, LLC
6 Months Ended
Jun. 30, 2019
Acquisitions  
Summary of the preliminary purchase price allocation

    

    

Weighted Average

Estimated

Estimated Useful

 Fair Value

Life (years)

Consideration:

 

  

 

  

Cash paid

$

15,576

 

  

Holdback consideration

 

13,000

 

  

Contingent consideration

 

961

 

  

Total consideration

$

29,537

 

  

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

  

 

  

Accounts receivable

$

4,494

 

  

Prepaid expenses and other current assets

 

1,687

 

  

Property and equipment

 

195

 

  

Other non-current assets

177

Accounts payable

 

(2,049)

 

  

Accrued expenses and other liabilities

 

(683)

 

  

Deferred revenue

 

(3,854)

 

  

Other non-current liabilities

 

(307)

 

  

Net tangible liabilities acquired

 

(340)

 

  

Backlog

 

7,030

 

5.0

Backlog-held for sale

750

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

 

16,487

 

  

Total purchase price

$

29,537

 

  

Schedule of actual results

Three Months Ended

Six Months Ended

June 30, 

June 30, 

    

2019

    

2018

    

2019

    

2018

(Unaudited)

Revenue

$

5,884

$

$

13,304

$

Net loss

 

(1,659)

 

 

(4,016)

 

Schedule of the unaudited pro forma results

Three Months Ended

Six Months Ended

    

June 30, 2018

    

June 30, 2018

Revenue

$

68,422

$

132,968

Net income (loss)

 

2,033

 

(1,358)

Net income (loss) attributable to common stockholders

1,628

(2,212)

Net income (loss) per share attributable to common stockholders

Basic

$

0.04

$

(0.05)

Diluted

$

0.04

$

(0.05)