Annual report pursuant to Section 13 and 15(d)

Acquisitions (Tables)

v3.22.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Restructuring Cost and Reserve [Line Items]  
Estimated useful lives of the identifiable intangible assets acquired

The estimated useful lives of the identifiable intangible assets acquired is as follows:

 

 

Gross Value

 

Estimated Useful Life

Acquired technology

$

14,580

 

20 years

Customer relationships

 

560

 

9 years

Trade names

 

90

 

1 year

Schedule of unaudited pro forma financial information

The following unaudited pro forma financial information is based on the historical financial statements of the Company and presents the Company’s results as if the acquisition of Digital Metal had occurred on January 1, 2021:

 

 

Years Ended December 31,

 

 

(Unaudited)

 

 

2022

 

2021

 

Net revenues

$

102,739

 

$

95,097

 

Net (loss) profit

 

(27,863

)

 

3,858

 

Teton Simulation Software  
Restructuring Cost and Reserve [Line Items]  
Schedule of Acquisition date fair value of the consideration transferred

The acquisition date fair value of the consideration transferred is as follows (in thousands):

 

Fair value of consideration transferred:

 

 

Cash consideration

$

2,635

 

Equity consideration

 

2,354

 

Development milestone earnout fair value

 

1,020

 

Business milestone earnout fair value

 

582

 

Total consideration transferred

$

6,591

 

Schedule of estimated fair values of assets acquired and liabilities assumed

The following table summarizes the preliminary allocation of the purchase price to the estimated fair values of assets acquired and liabilities assumed (in thousands):

 

Fair value of assets acquired:

At April 4, 2022

 

Cash and cash equivalents

$

383

 

Accounts receivable

 

5

 

Other assets

 

17

 

Intangible assets

 

2,220

 

Goodwill

 

4,711

 

Assets acquired:

$

7,336

 

Fair value of liabilities assumed:

 

 

Customer payable - cancelled contracts

$

38

 

Accrued Expense for pre-acquisition expenses

 

231

 

Accrued Expense for grant repayment

 

240

 

Deferred tax liability

 

236

 

Liabilities acquired:

$

745

 

 

Digital Metal  
Restructuring Cost and Reserve [Line Items]  
Schedule of Acquisition date fair value of the consideration transferred

The acquisition date fair value of the consideration transferred is as follows (in thousands):

 

Fair value of consideration transferred:

 

 

Cash consideration

$

33,500

 

Equity consideration

 

9,840

 

Total consideration transferred

$

43,340

 

Schedule of estimated fair values of assets acquired and liabilities assumed

The following table summarizes the preliminary allocation of the purchase price to the estimated fair values of assets acquired and liabilities assumed (in thousands):

 

Fair value of assets acquired:

At August 31, 2022

 

Cash and cash equivalents

$

579

 

Accounts receivable, net

 

535

 

Inventory

 

2,470

 

Prepaid and other assets

 

265

 

Fixed assets

 

2,755

 

Right-of-use asset

 

205

 

Intangible assets

 

15,230

 

Goodwill

 

25,770

 

Assets acquired:

$

47,809

 

Fair value of liabilities assumed:

 

 

Accounts payable and accrued expenses

$

873

 

Lease liability – short term

 

67

 

Deferred revenue

 

392

 

Deferred tax liability

 

3,005

 

Lease liability – long term

 

132

 

Liabilities acquired:

$

4,469