Annual report pursuant to Section 13 and 15(d)

BUSINESS COMBINATION (Tables)

v3.22.1
BUSINESS COMBINATION (Tables)
12 Months Ended
Dec. 31, 2021
Business Combinations [Abstract]  
Schedule of Allocation of Plan Assets The relief-from-royalty method, an income approach, was
utilized to estimate the fair value of OneQor’s trade name. The following table summarizes the preliminary allocation of the purchase price:
(in thousands)
Assets acquired
Accounts receivable $ 51 
Inventory 81 
Prepaid expenses 241 
Property, plant and equipment 80 
Customer relationships 3,070 
Trade name 690 
Goodwill 6,763 
Other long-term assets 260 
Total Assets acquired $ 11,237 
Liabilities assumed
Accounts payable and accrued expenses $ 1,481 
Deferred income 300 
Short-term debt 100 
Long-term lease liabilities 108 
Total liabilities assumed $ 1,990 
The following table summarizes the preliminary allocation of the purchase price (in thousands):
(in thousands)
Assets acquired
Accounts receivable 3,772 
Inventory 6,532 
Prepaid & other current assets 1,543 
Fixed assets 1,450 
Notes receivable 750 
Other long-term assets
Right-of-use asset 460 
Trade name 31,130 
Licenses 40,760 
Goodwill 16,216 
Total assets acquired $ 102,617 
 
Liabilities assumed
Accounts payable/accrued expenses $ 15,849 
Short-term lease liability 118 
Long-term lease liability 342 
Short-term debt 4,796 
Long-term debt 674 
Deferred tax liability 499 
Uncertain Tax Position 1,806 
Total liabilities assumed $ 24,084 
The following table summarizes the preliminary allocation of the purchase price:
Assets acquired (in thousands)
Inventory 662 
Prepaids 74 
Fixed Assets 554 
Right-of-use asset 2,105 
Trade name 4,500 
Licenses 49,510 
Goodwill 20,995 
Total assets acquired $ 78,400 
 
Liabilities assumed
Accounts Payable/Accruals $ 2,586 
Short-term lease liability 540 
Long-term lease liability 1,565 
Deferred tax liabilities 4,775 
Total liabilities assumed $ 9,466 
The following table summarizes the preliminary allocation of the purchase price:
Assets acquired (in thousands)
Inventory 215 
Prepaid expenses
Fixed assets 257 
Licenses 161 
Goodwill 10,921 
Total assets acquired $ 11,561 
Liabilities assumed
Accounts payable and accrued expenses $ 1,517 
Deferred taxes 14 
Taxes payable 1,553 
Total liabilities assumed $ 3,084 
The Components Of The Purchase Price The fair value of the components of the purchase price is summarized below (in thousands):
Purchase Price (in thousands):
Stock $ 52,929 
Liability for holdback shares 6,465 
Stock options assumed 9,695 
Warrants assumed 10,733 
Less: cash transferred (1,290)
Total consideration 78,532 
The preliminary valuation of the Target was based on the purchase price described below (in thousands):
Purchase Price (in thousands):
Cash $ 24,000 
Note payable $ 33,749 
Common stock $ 16,000 
Less: cash transferred $ (994)
Total consideration $ 72,755 
The fair value of the components of the purchase price is summarized below (in thousands):
Purchase Price (in thousands):
Cash $ 1,500 
Note payable 4,500 
Common stock 2,500 
Less: cash transferred (24)
Total consideration $ 8,476 
Business Acquisition, Pro Forma Information
For the Year Ended
12/31/2021 12/31/2020
Pro-forma revenues $ 95,867  $ 88,078 
Pro-forma net loss from continuing operations (36,454) (1,077)