Schedule of Purchase Price Allocation |
The purchase price allocation was performed as of January 3, 2024 and allocated to the assets acquired and liabilities assumed based on their respective fair values, as follows (in thousands):
| | | | | | | January 3, 2024 | Cash paid | $ | 3,910 | | Equity consideration | 9,687 | | Contingent earnout consideration | 1,676 | | Contingent holdback consideration | 570 | | Purchase price | 15,843 | | | | Assets acquired: | | Cash | 221 | | Accounts receivable | 1,500 | | Prepaid expenses | 72 | | Intangible assets | 12,705 | | Total identified assets acquired | 14,498 | | | | Liabilities assumed: | | Accounts payable | 440 | | Accrued liabilities | 3,427 | | Other non-current liabilities | 750 | | Deferred tax liability | 38 | | Total liabilities assumed | 4,655 | | | | Fair value of identifiable net assets acquired | $ | 9,843 | | Goodwill acquired on acquisition | $ | 6,000 | |
The preliminary purchase price allocation was performed as of August 6, 2024 and allocated to the assets acquired and liabilities assumed based on their respective fair values, as follows (in thousands): | | | | | | | Preliminary: Aug 6, 2024 | Cash paid | $ | 8,420 | | Equity consideration | 15,291 | | Equity consideration in escrow | 8,628 | | Contingent earnout consideration | 66,269 | | Purchase price | 98,608 | | | | Assets acquired: | | Cash and cash equivalents | 1,128 | | Accounts receivable | 8,075 | | Other current assets | 1,822 | | Contract asset - current | 4,090 | | Property and equipment | 348 | | Right-of-use assets | 227 | Other assets | 1,741 | Intangible assets | 174,500 | | Total identified assets acquired | 191,931 | | | | Liabilities assumed: | | Accounts payable | 11,112 | | Accrued liabilities | 10,965 | | Income tax liabilities | 582 | | Short-term portion of Amelia Debt | 70,000 | | Operating lease liability, current | 211 | | Financing lease liability, current | 37 | | Other current liabilities | 3,474 | | Deferred revenue | 23,408 | | Deferred revenue, non-current | 4,295 | | Long-term portion of Amelia Debt | 51,511 | | Deferred tax liabilities | 11,820 | | Operating lease liability, non-current | 16 | | Other liabilities, non-current | 34 | | Income tax liability, net of current portion | 1,068 | | Total liabilities assumed | 188,533 | | | | Fair value of identifiable net liabilities assumed | $ | 3,398 | | Goodwill acquired on acquisition | $ | 95,210 | |
|
Schedule of Acquired Finite-Lived Intangible Assets |
The following table summarizes the fair values of the identifiable intangible assets acquired (in thousands):
| | | | | | | | | | Useful life | Preliminary fair value | Intangible Assets: | (in years) | January 3, 2024 | Developed technology | 3.0 | $ | 5,210 | | Customer relationships | 4.0 | 4,800 | | Tradename | 2.0 | 1,410 | | Conversation data | 2.5 | 1,285 | | | | $ | 12,705 | |
The following table summarizes the preliminary fair values of the identifiable intangible assets acquired (in thousands):
| | | | | | | | | | Useful life | Preliminary fair value | Intangible Assets: | (in years) | at acquisition | Developed technology | 7.0 | $ | 98,900 | | Customer relationships | 7.0 | 68,600 | | Trade names | 5.0 | 7,000 | | | | $ | 174,500 | |
The following table summarizes the preliminary fair values of the identifiable intangible assets acquired (in thousands):
| | | | | | | | | | Useful life | Fair value | Intangible Assets: | (in years) | at acquisition | Developed technology | 3.0 | $ | 1,530 | | Customer relationships | 3.0 | 960 | | Tradename | 3.0 | 60 | | | | $ | 2,550 | |
|
Schedule of Business Acquisition, Pro Forma Information |
The following table includes unaudited pro forma financial information that presents combined results of the Company as if the SYNQ3 and Amelia acquisitions were completed on January 1, 2023, the beginning of the comparable prior annual reporting period.
| | | | | | | | | | Unaudited | | Three Months Ended | Six Months Ended | | June 30, 2024 | June 30, 2024 | Revenue | $ | 35,433 | | $ | 71,451 | | Net loss attributable to SoundHound AI, Inc. | $ | (48,179) | | $ | (90,673) | |
|