Quarterly report pursuant to Section 13 or 15(d)

Business Combinations and Divestiture

v3.24.1.1.u2
Business Combinations and Divestiture
3 Months Ended
Mar. 31, 2024
Business Combinations [Abstract]  
Business Combinations and Divestiture

NOTE 3. BUSINESS COMBINATIONS AND DIVESTITURE

 

Broadbean Acquisition

On June 13, 2023, the Company acquired Broadbean (as defined below), a global leader of talent acquisition software-as-a-service technology, pursuant to a securities and asset purchase agreement whereby the Company acquired (i) 100% of the issued and outstanding share capital of (a) Broadbean Technology Pty Ltd I, (b) Broadbean Technology Limited, (c) Broadbean, Inc., and (d) CareerBuilder France S.A.R.L., and (ii) certain assets and liabilities related thereto (the foregoing clauses (i) and (ii) together, “Broadbean”). The acquisition is intended to strengthen Veritone’s AI-driven human resources product suite, building on the Company’s previous acquisition of PandoLogic.

The total purchase consideration was $53,301 (the “Broadbean Acquisition Consideration”), which consisted of cash payments of $53,301 at closing. During the year ended December 31, 2023, the Company incurred $4,214 in acquisition-related expenses. The following table summarizes the fair value of the Broadbean Acquisition Consideration:

 

Broadbean Acquisition Consideration

 

Amount

 

Cash consideration at closing

 

$

53,301

 

 

 

The allocation of the Broadbean Acquisition Consideration to tangible and intangible assets acquired and liabilities assumed is based on estimated fair values and is as follows:

 

Allocation of Broadbean Acquisition Consideration**

 

As Reported

 

 

Measurement Period Adjustment

 

 

As Adjusted

 

Cash and cash equivalents

 

$

3,029

 

 

$

4

 

 

$

3,033

 

Accounts receivable, net

 

 

7,910

 

 

 

(93

)

 

 

7,817

 

Prepaid expenses and other current assets

 

 

1,008

 

 

 

(1

)

 

 

1,007

 

Property, equipment and improvements, net

 

 

4,348

 

 

 

(4,005

)

 

 

343

 

Intangible assets

 

 

27,500

 

 

 

 

 

 

27,500

 

Other assets

 

 

1,115

 

 

 

2,371

 

 

 

3,486

 

Total assets acquired

 

 

44,910

 

 

 

(1,724

)

 

 

43,186

 

Accounts payable

 

 

1,369

 

 

 

(262

)

 

 

1,107

 

Deferred revenue

 

 

10,134

 

 

 

(105

)

 

 

10,029

 

Other accrued liabilities

 

 

4,565

 

 

 

489

 

 

 

5,054

 

Other non-current liabilities

 

 

7,565

 

 

 

(947

)

 

 

6,618

 

Total liabilities assumed

 

 

23,633

 

 

 

(825

)

 

 

22,808

 

Identifiable net assets acquired

 

 

21,277

 

 

 

(899

)

 

 

20,378

 

Goodwill

 

 

31,947

 

 

 

976

 

 

 

32,923

 

Total purchase consideration

 

$

53,224

 

 

$

77

 

 

$

53,301

 

**The excess of the total consideration over the tangible assets, identifiable intangible assets, and assumed liabilities is recorded as goodwill. Goodwill is primarily attributable to opportunities to cross-sell into our Commercial Enterprise customer base and to the assembled workforce. Tax deductible goodwill generated from the acquisition is $3,728.

 

During the year ended December 31, 2023, the Company continued finalizing its valuations of the assets acquired and liabilities assumed in the acquisition of Broadbean based on new information obtained about facts and circumstances that existed as of the acquisition date. During the year ended December 31, 2023, the Company recorded measurement period adjustments, as shown in the table above.

 

Identifiable Intangible Assets

The identifiable intangible assets acquired consisted of the customer relationships and developed technology with estimated useful lives of four to five years. The Company amortizes the fair value of these intangible assets on a straight-line basis over their respective useful lives.

Developed technology relates to Broadbean’s internally developed software. The Company valued the developed technology using the relief- from- royalty method under the income approach. This method is based on the application of a royalty rate to forecasted revenue that is expected to be generated by the existing developed technology. The economic useful life was determined based on the technology cycle related to the developed technology, as well as the timing of cash flows over the forecast period. Customer relationships relate to the sales of products and services to Broadbean’s existing customer base. The Company valued the customer relationships using the multi-period excess earnings method under the income approach. This method reflects the present value of the projected cash flows that are expected to be generated by the existing customer relationships less charges representing the contribution of other assets to those cash flows. The economic useful life was determined based on historical customer turnover rates, as well as the timing of cash flows over the forecast period.

The valuation of the intangible assets acquired along with their estimated useful lives, is as follows:

 

 

 

Estimated
Fair Value

 

 

Estimated Useful Lives (in years)

Customer relationships

 

$

17,200

 

 

5

Developed technology

 

 

10,300

 

 

4

Total intangible assets

 

$

27,500

 

 

 

 

Taxes

In connection with the acquisition of Broadbean, a net deferred tax liability of $3,741 was established primarily relating to non-goodwill intangible assets and recorded within other non-current liabilities on the Company’s condensed consolidated balance sheets. The amount of tax-deductible goodwill as of the purchase date is $3,728. The allocation of purchase consideration to deferred tax assets and liabilities and income

taxes payable is preliminary as the Company continues to evaluate certain balances, estimates and assumptions during the measurement period (up to one year from the acquisition date).

 

Unaudited Pro Forma Results

The unaudited pro forma financial information in the table below summarizes the combined results of operations for the Company and Broadbean as if the companies were combined for the three months ended March 31, 2024 and 2023, respectively. The unaudited pro forma financial information for all periods presented included the business combination accounting effects resulting from this acquisition, including adjustments to reflect recognition of intangible asset amortization. The unaudited pro forma financial information as presented below is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of January 1, 2023 or the results that may occur in the future.

The unaudited pro forma financial information was as follows:

 

Three Months Ended
March 31,

 

 

Three Months Ended
March 31,

 

 

2024

 

 

2023

 

Net revenue

 

$

31,636

 

 

$

38,559

 

Loss before provision for income taxes

 

 

(26,243

)

 

 

(24,701

)

Net loss

 

 

(25,198

)

 

 

(24,072

)

 

Energy Group Divestiture

On June 30, 2023, the Company completed the sale of its energy group (the “Energy Divestiture”) to GridBeyond Limited, an Ireland-based privately held company (“GridBeyond”) that delivers AI-powered energy solutions, pursuant to an asset purchase agreement. The Company received 4,160,644 shares of Series B Preference Shares in GridBeyond valued at approximately $2,021 as of June 30, 2023, as well as $549 to be paid in cash. The Energy Divestiture resulted in a pre-tax gain of $2,572 in second quarter of 2023. The Energy Divestiture does not meet the criteria of discontinued operations because the disposal does not have a major effect on the Company’s operations and financial results. In April 2024, the Company sold its interest in GridBeyond for $1,800 in cash.