Schedule of Recognized Identified Assets Acquired and Liabilities Assumed |
The preliminary allocation of the purchase price at December 1, 2022 is summarized as follows: | | | | | | | | | Assets acquired: | | | Cash and cash equivalents | | $ | 30,064 | | Restricted cash | | 1,689 | | Accounts receivable, net | | 10,814 | | | | | Prepaid expenses | | 3,490 | | Other current assets | | 828 | | Property and equipment | | 26,829 | | Right-of-use assets for operating leases | | 71,912 | | Goodwill | | 10,133 | | Intangible assets | | 4,800 | | Deferred tax assets | | 3,799 | | Other assets | | 4,997 | | Total assets acquired | | $ | 169,355 | |
| | | | | | | | | Less: Liabilities assumed | | | Accounts payable and accrued expenses | | $ | 15,762 | | Deferred revenue | | 16,471 | | Operating lease liability, current portion | | 11,720 | | Long-term debt, current portion (1) | | 630 | | Other current liabilities | | 208 | | | | | Long-term debt (1) | | 5,037 | | Operating lease liability | | 70,801 | | | | | Total liabilities assumed | | 120,629 | | Net assets acquired | | $ | 48,726 | |
(1) Long-term debt consists of one lease classified as a finance lease under ASC 842. The final allocation of the purchase price at November 1, 2021 is summarized as follows:
| | | | | | | | | Assets acquired: | | | Cash and cash equivalents | | $ | 2,301 | | Accounts receivable, net | | 3,230 | | Prepaid expenses | | 268 | | Other current assets | | 507 | | Property and equipment | | 3,043 | | Goodwill | | 8,637 | | Intangible assets | | 16,200 | | Right-of-use assets for operating leases | | 14,979 | | Other assets | | 314 | | Total assets acquired | | $ | 49,479 | | Less: Liabilities assumed | | | Accounts payable and accrued expenses | | $ | 1,720 | | Deferred revenue | | 1,843 | | Operating lease liability, current portion | | 817 | | Deferred tax liabilities, net | | 1,975 | | Operating lease liability | | 14,216 | | Other liabilities | | 93 | | Total liabilities assumed | | 20,664 | | Net assets acquired | | $ | 28,815 | |
|
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination |
The table below presents a summary of the intangible assets acquired and the useful lives of these assets: | | | | | | | | | | | | | | | Intangible Asset | | Useful life | | Amount | Accreditations and regulatory approvals | | Indefinite | | $ | 2,800 | | Trademarks and trade names | | 10 years | | 500 | | Curriculum | | 5 years | | 1,500 | | Total | | | | $ | 4,800 | | The table below presents a summary of the intangible assets acquired and the useful lives of these assets: | | | | | | | | | | | | | | | Intangible Asset | | Useful life | | Amount | Accreditations and regulatory approvals | | Indefinite | | $ | 12,800 | | Trademarks and trade names (1) | | Indefinite | | 3,000 | | Curriculum | | 5 years | | 400 | | Total | | | | $ | 16,200 | |
|
Schedule of Business Acquisition, Pro Forma Information |
The following unaudited pro forma financial information summarizes our results of operations as though the acquisition occurred on October 1, 2022: | | | | | | | | | | | | | | | | | Three Months Ended | | Three Months Ended | | | December 31, 2022 | | December 31, 2021 | Revenue | | $ | 156,025 | | | $ | 155,196 | | Net income | | 2,941 | | | 17,193 | |
|