Business Acquisitions (Details) $ / shares in Units, $ in Thousands |
|
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
12 Months Ended |
|
Oct. 03, 2016
USD ($)
|
Feb. 01, 2016
USD ($)
|
Nov. 19, 2015
USD ($)
item
shares
|
Nov. 17, 2015
$ / shares
shares
|
Sep. 02, 2015
USD ($)
|
Sep. 01, 2015
USD ($)
$ / shares
|
Aug. 30, 2015
USD ($)
|
May 06, 2015
USD ($)
$ / shares
shares
|
Feb. 24, 2015
USD ($)
|
Oct. 01, 2014
USD ($)
|
Jul. 09, 2014
USD ($)
|
Jul. 01, 2014
USD ($)
|
Dec. 31, 2015
USD ($)
|
Dec. 31, 2014
USD ($)
|
Dec. 31, 2014
USD ($)
|
Dec. 31, 2016
USD ($)
shares
|
Dec. 31, 2015
USD ($)
$ / shares
|
Dec. 31, 2014
USD ($)
|
Feb. 01, 2014 |
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments of contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,729
|
$ 7,219
|
$ 6,000
|
|
Attribution of the fair market value of replacement awards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,318
|
|
|
Fair market value adjustment on contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,588
|
(4,153)
|
(1,432)
|
|
Issuance of redeemable units in ERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
900
|
1,500
|
|
Ownership interest (as a percent) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50.00%
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 33,276
|
15,161
|
11,423
|
|
Acquisition related costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,343
|
9,792
|
2,430
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
$ 421,273
|
$ 104,976
|
$ 104,976
|
$ 431,936
|
421,273
|
104,976
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
$ 9,800
|
|
|
|
|
|
|
|
|
|
|
|
Maximum number of stock options and restricted stock available for future issuance | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,336,350
|
|
|
|
Contingent consideration issued in business acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
1,500
|
2,800
|
2,800
|
$ 4,868
|
1,500
|
2,800
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion on contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150
|
888
|
1,472
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,515
|
17,636
|
$ 10,642
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
517,891
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (54,915)
|
|
|
Basic (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (1.27)
|
|
|
Diluted (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (1.27)
|
|
|
Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
$ 8,300
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
12 years
|
|
|
|
|
|
|
|
|
|
|
|
Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
|
Trade names and domains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
$ 500
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
FinaConnect, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
$ 6,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash acquired |
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
|
1,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,286
|
|
|
|
Total |
|
8,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working capital adjustment |
|
269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair market value adjustment on contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
357
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upfront cash consideration paid |
|
$ 6,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multiplier for contingent consideration based on acquiree's incremental revenue |
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition related costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
$ 3,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
4,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
(400)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
|
8,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
$ 3,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration period |
|
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration, maximum |
|
$ 3,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FinaConnect, Inc. | Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
$ 2,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
12 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FinaConnect, Inc. | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
$ 900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FinaConnect, Inc. | Trade names and domains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
$ 100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Castle Rock Innovations, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
|
|
|
|
$ 6,190
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash acquired |
|
|
|
|
|
|
(320)
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
|
|
|
|
|
|
1,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
7,370
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
|
|
3,900
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
4,581
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
|
|
|
|
(1,366)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
|
|
|
|
|
|
7,370
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
3,900
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,011
|
|
|
Net income (loss) since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109
|
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178
|
|
|
Business acquisition costs |
|
|
|
|
|
|
|
|
|
|
|
|
170
|
|
|
110
|
170
|
|
|
Castle Rock Innovations, Inc. | Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
$ 3,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
12 years
|
|
|
|
|
|
|
|
|
|
|
|
|
Castle Rock Innovations, Inc. | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
$ 800
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
Castle Rock Innovations, Inc. | Trade names and domains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
$ 100
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
|
|
Yodlee, Inc |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
$ 375,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash acquired |
|
|
(63,234)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,061
|
|
|
Total |
|
|
503,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock consideration |
|
|
186,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attribution of the fair market value of replacement awards |
|
|
$ 4,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity value issued (in dollars per share) | $ / shares |
|
|
|
$ 17.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash value issued (in dollars per share) | $ / shares |
|
|
|
$ 11.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised statutory appraisal rights (in shares) | shares |
|
|
|
577,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration issued (in shares) | shares |
|
|
5,974,000
|
5,974,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envestnet common stock per acquiree share (in shares) | shares |
|
|
|
0.1889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of full trading days prior to closing date of merger, on which weighted average of sales price per share is determined |
|
|
|
10 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of patents awarded | item |
|
|
78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
$ 16,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
3,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
13,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-current assets |
|
|
1,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
244,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
282,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets acquired |
|
|
562,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
(2,424)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Expenses |
|
|
(28,173)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligations |
|
|
(1,527)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIN 48 liability |
|
|
(5,450)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability |
|
|
(16,693)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue |
|
|
(4,100)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long term liabilities |
|
|
(946)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
(59,313)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
|
|
503,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
244,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,081
|
|
|
Net income (loss) since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,963)
|
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,953
|
|
|
Business acquisition costs |
|
|
|
|
|
|
|
|
|
|
|
|
6,624
|
|
|
2,186
|
6,624
|
|
|
Yodlee, Inc | Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
$ 177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
15 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yodlee, Inc | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
$ 35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yodlee, Inc | Trade names and domains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
$ 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
7 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yodlee, Inc | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of paid subscribers | item |
|
|
22,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of serviced financial institutions | item |
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of data sources | item |
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Logix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
|
|
|
|
|
$ 20,595
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note |
|
|
|
|
|
|
|
3,000
|
|
|
|
|
|
|
|
|
|
|
|
Cash acquired |
|
|
|
|
|
|
|
(909)
|
|
|
|
|
|
|
|
|
|
|
|
Purchase consideration liability |
|
|
|
|
|
|
|
3,000
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
31,616
|
|
|
|
|
|
|
|
|
|
|
|
Stock consideration |
|
|
|
|
|
|
|
8,930
|
|
|
|
|
|
|
|
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
|
|
|
9,800
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
23,492
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
|
|
|
|
|
(2,628)
|
|
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
|
|
|
|
|
|
|
$ 31,616
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration period |
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,892
|
|
|
Net income (loss) since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(999)
|
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
974
|
|
|
Business acquisition costs |
|
|
|
|
|
|
|
|
|
|
|
|
465
|
|
|
548
|
465
|
|
|
Finance Logix | Stock Options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock consideration |
|
|
|
|
|
|
|
$ 2,542
|
|
|
|
|
|
|
|
|
|
|
|
Equity value issued (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
$ 52.67
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration issued (in shares) | shares |
|
|
|
|
|
|
|
123,410
|
|
|
|
|
|
|
|
|
|
|
|
Finance Logix | Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock consideration |
|
|
|
|
|
|
|
$ 6,388
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration issued (in shares) | shares |
|
|
|
|
|
|
|
123,410
|
|
|
|
|
|
|
|
|
|
|
|
Wheelhouse Analytics, LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
$ 13,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note |
887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash acquired |
(80)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
2,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase consideration liability |
887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
16,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working capital adjustment |
110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition related costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
383
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
7,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
10,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
(1,459)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
16,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
7,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration, maximum |
4,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
557
|
|
|
|
Net income (loss) since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
799
|
|
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
240
|
|
|
|
Wheelhouse Analytics, LLC | Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
$ 4,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
12 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wheelhouse Analytics, LLC | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
$ 3,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wheelhouse Analytics, LLC | Trade names and domains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
$ 200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upside Holdings, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
|
|
|
|
|
|
$ 2,040
|
|
|
|
|
|
|
|
|
|
|
Promissory note |
|
|
|
|
|
|
|
|
615
|
|
|
|
|
|
|
|
|
|
|
Cash acquired |
|
|
|
|
|
|
|
|
(14)
|
|
|
|
|
|
|
|
|
|
|
Purchase consideration liability |
|
|
|
|
|
|
|
|
615
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
2,641
|
|
|
|
|
|
|
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
|
|
|
|
1,450
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
1,507
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
|
|
|
|
|
|
(404)
|
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
|
|
|
|
|
|
|
|
$ 2,641
|
|
|
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition costs |
|
|
|
|
|
|
|
|
|
|
|
|
230
|
|
|
|
230
|
|
|
Upside Holdings, Inc. | Restricted stock with performance and subsequent service conditions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration (as a percent) |
|
|
|
|
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested restricted stock, service condition period |
|
|
|
|
|
|
|
|
2 years
|
|
|
|
|
|
|
|
|
|
|
Upside Holdings, Inc. | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
$ 1,450
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
Klein |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,160
|
|
|
Payments of contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
1,175
|
|
|
|
|
|
|
Fair market value adjustment on contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
675
|
|
1,231
|
|
|
Additional consideration |
|
|
|
|
|
|
|
|
|
|
|
|
1,825
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
|
|
$ 2,900
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
468
|
|
|
|
|
Net income (loss) since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(926)
|
|
|
|
|
Accretion on contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75
|
|
$ 117
|
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 286
|
|
|
|
|
Klein | Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
|
|
$ 2,200
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
Klein | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
|
|
$ 700
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
Klein | ERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
|
|
|
|
|
|
|
|
|
$ 1,288
|
|
|
|
|
|
|
|
Promissory note |
|
|
|
|
|
|
|
|
|
|
|
1,500
|
|
|
|
|
|
|
|
Contingent consideration liability |
|
|
|
|
|
|
|
|
|
|
|
2,800
|
|
|
|
|
|
|
|
Purchase consideration liability |
|
|
|
|
|
|
|
|
|
|
|
1,500
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
$ 5,588
|
|
|
|
|
|
|
|
Payments of contingent consideration |
|
|
|
|
$ 230
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placemark |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
|
|
|
|
|
|
|
$ 66,000
|
|
|
|
|
|
|
|
|
|
Cash acquired |
|
|
|
|
|
|
|
|
|
(8,419)
|
|
|
|
|
|
|
|
|
|
Receivable from working capital settlement |
|
|
|
|
|
|
|
|
|
701
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
58,282
|
|
|
|
|
|
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
|
|
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
|
27,077
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
|
|
|
|
|
|
|
(3,118)
|
|
|
|
|
|
|
|
|
|
Total net assets acquired |
|
|
|
|
|
|
|
|
|
58,282
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
Pro forma financial information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,157
|
|
|
|
|
|
Net income (loss) since acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
209
|
|
|
|
|
|
Acquired intangible asset amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,254
|
|
|
|
|
|
Placemark | Customer lists |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
$ 24,000
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
|
|
11 years
|
|
|
|
|
|
|
|
|
|
Placemark | Proprietary technology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
Placemark | Trade names and domains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Amount |
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
|
Intangible assets acquired, Useful Life In Years |
|
|
|
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
One | Castle Rock Innovations, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration (as a percent) |
|
|
|
|
|
|
40.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue target for contingent consideration adjustment |
|
|
|
|
|
|
$ 100
|
|
|
|
|
|
|
|
|
|
|
|
|
One | Castle Rock Innovations, Inc. | ERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual contingent consideration payment amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 805
|
|
|
|
One | Finance Logix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration |
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
|
|
|
|
|
One | Upside Holdings, Inc. | Restricted stock with performance and subsequent service conditions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum number of stock options and restricted stock available for future issuance | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,064
|
|
|
|
Two | Castle Rock Innovations, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration (as a percent) |
|
|
|
|
|
|
35.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue target for contingent consideration adjustment |
|
|
|
|
|
|
$ 100
|
|
|
|
|
|
|
|
|
|
|
|
|
Two | Castle Rock Innovations, Inc. | ERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual contingent consideration payment amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 445
|
|
|
|
Two | Finance Logix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration |
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
Two | Upside Holdings, Inc. | Restricted stock with performance and subsequent service conditions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum number of stock options and restricted stock available for future issuance | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,128
|
|
|
|
Three | Castle Rock Innovations, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration (as a percent) |
|
|
|
|
|
|
30.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue target for contingent consideration adjustment |
|
|
|
|
|
|
$ 100
|
|
|
|
|
|
|
|
|
|
|
|
|
Three | Castle Rock Innovations, Inc. | ERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual contingent consideration payment amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,250
|
|
|
|
Three | Finance Logix |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual revenue target for contingent consideration |
|
|
|
|
|
|
|
$ 16,000
|
|
|
|
|
|
|
|
|
|
|
|
Three | Upside Holdings, Inc. | Restricted stock with performance and subsequent service conditions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum number of stock options and restricted stock available for future issuance | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,192
|
|
|
|
ERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership interest (as a percent) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64.50%
|
ERS | Castle Rock Innovations, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity value issued (in dollars per share) | $ / shares |
|
|
|
|
|
$ 6.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of redeemable units in ERS |
|
|
|
|
|
$ 900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period to repurchase issued units in the subscription agreement |
|
|
|
|
|
36 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ERS | Klein |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
$ 1,500
|
|
|
|
|
|
|
|
|
Discount rate (as a percent) |
|
|
|
|
|
|
|
|
|
|
|
9.00%
|
|
|
|
|
|
|
|
Payments of contingent consideration |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,500
|
|
|
|
|
|
|
Ownership interest (as a percent) |
|
|
|
|
|
|
|
|
|
|
11.70%
|
|
|
|
|
80.80%
|
|
|
|
Estimated fair values of the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
|
|
|
|
|
|
|
$ 2,900
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
|
3,031
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
(396)
|
|
|
|
|
|
|
|
Total net assets acquired |
|
|
|
|
|
|
|
|
|
|
|
$ 5,588
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration period |
|
|
|
|
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
ERS | Klein | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period to repurchase issued units in the subscription agreement |
|
|
|
|
|
|
|
|
|
|
18 months
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration issued in business acquisitions |
|
|
|
|
|
|
|
|
|
|
|
$ 1,175
|
|
|
|
|
|
|
|
ERS | Klein | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period to repurchase issued units in the subscription agreement |
|
|
|
|
|
|
|
|
|
|
36 months
|
|
|
|
|
|
|
|
|
Level 3 | Castle Rock Innovations, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
|
|
|
|
|
|
$ 1,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 | ERS | Klein |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred in acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration undiscounted |
|
|
|
|
|
|
|
|
|
|
|
$ 3,520
|
|
|
|
|
|
|
|