v3.19.3
Acquisitions (Tables) - Elauwit Networks, LLC
9 Months Ended
Sep. 30, 2019
Acquisitions  
Summary of the final purchase price allocation

    

    

Weighted Average

Estimated Useful

 Fair Value

Life (years)

Consideration:

 

  

 

  

Cash paid

$

15,576

 

  

Holdback consideration

 

12,075

 

  

Contingent consideration

 

961

 

  

Total consideration

$

28,612

 

  

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

 

(1,249)

 

  

Deferred revenue

 

(3,854)

 

  

Other non-current liabilities

 

(307)

 

  

Net tangible liabilities acquired

 

(906)

 

  

Backlog

 

6,982

 

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

 

16,176

 

  

Total purchase price

$

28,612

 

  

Schedule of actual results

Three Months Ended 

Nine Months Ended 

September 30, 

September 30, 

    

2019

    

2018

    

2019

    

2018

(Unaudited)

Revenue

$

5,745

$

5,082

$

19,049

$

5,082

Net loss

 

(1,658)

 

(571)

 

(5,674)

 

(571)

Schedule of the unaudited pro forma results

Three Months Ended 

Nine Months Ended 

    

September 30, 2018

    

September 30, 2018

Revenue

$

67,917

$

200,885

Net income (loss)

 

104

 

(1,221)

Net loss attributable to common stockholders

(492)

(2,668)

Net loss per share attributable to common stockholders

Basic

$

(0.01)

$

(0.06)

Diluted

$

(0.01)

$

(0.06)