Quarterly report pursuant to Section 13 or 15(d)

Business Combinations (Tables)

v3.24.3
Business Combinations (Tables)
9 Months Ended
Sep. 30, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Summary of Business Acquisitions, by Acquisition
The following table summarizes the fair value of purchase price consideration to acquire Company Y (in thousands):
Description Amount
Fair value of purchase consideration:
Cash $ 9,824 
Contingent consideration(1)
2,600 
Total purchase price $ 12,424 
_________________
(1) The fair value of contingent consideration is based on applying the Monte Carlo simulation method to forecast achievement under various contingent consideration events which may result in up to $2.6 million in payments due to the acquired business’s satisfying certain financial and personnel objectives by June 17, 2024 under the Purchase Agreement. Key inputs in the valuation include forecasted revenue, revenue volatility and discount rate. Underlying forecast mathematics were based on Geometric Brownian Motion in a risk-neutral framework and discounted back to the applicable period in which the accumulative thresholds were achieved at discount rates commensurate with the risk and expected payout term of the contingent consideration.