| Schedule of Consideration Transferred and Fair Value of Assets Acquired and Liabilities Assumed |
The following table summarizes the fair value of consideration transferred and the fair values of the assets acquired and liabilities assumed (in thousands): | | | | | | | | Fair value of treasury stock initially issued | $ | 40,472 | | Fair value of escrow shares that were canceled | (2,007) | | Fair value of remaining shares issued | $ | 38,465 | | | | | Cash and cash equivalents | $ | 858 | | Accounts receivable, net | 1,477 | | Inventory | 60 | | Prepaid expenses | 575 | | Property and equipment, net | 11,788 | | | Location contracts acquired, net | 17,600 | | | Other intangible assets, net | 8,600 | | | Other assets | 356 | | Accounts payable and other accrued expenses | (3,267) | | | Other long-term liabilities | (340) | | Deferred income tax liability, net | (9,206) | | Net assets acquired | 28,501 | | | Goodwill | $ | 9,964 | |
The following table summarizes the fair value of consideration transferred and the fair values of the assets acquired and liabilities assumed (in thousands): | | | | | | | | | Cash paid | $ | 38,253 | | Consideration payable | 3,348 | | | Total consideration | $ | 41,601 | | | | | Cash and cash equivalents | $ | 1,635 | | Accounts receivable, net | 618 | | | Inventories | 38 | | | Other current assets | 29 | | Property and equipment, net | 11,625 | | | Location contracts acquired, net | 9,200 | | | Other intangible assets, net | 22,300 | | Deferred income tax asset | 767 | | | Other assets | 1,194 | | | Accounts payable and other accrued expenses | (3,122) | | Current maturities of debt | (60) | | Debt, net of current maturities | (520) | | | Other long-term liabilities | (175) | | Temporary equity - redeemable noncontrolling interest | (4,239) | | Net assets acquired | 39,290 | | | Goodwill | 2,311 | |
|
| Schedule of Consideration Payable |
Current and long-term portions of consideration payable consist of the following as of December 31 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | Current | | Long-Term | | Current | | Long-Term | | | | | | | | | | Fair Share Gaming * | 1,349 | | | 8,050 | | | 969 | | | 5,493 | | | | | | | | | | | Skyhigh * | 520 | | | 3,998 | | | 563 | | | 4,264 | | | | | | | | | | | | | | | | | | | IVSM | 194 | | | — | | | 94 | | | 187 | | IGE | 586 | | | 1,138 | | | 586 | | | 1,605 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Island* | 100 | | | — | | | 100 | | | — | | | | | | | | | | | | | | | | | | Dynasty Gaming | 243 | | | — | | | — | | | — | | Randy's | 175 | | | — | | | 165 | | | — | | Toucan Gaming | 475 | | | 2,604 | | | 474 | | | 2,892 | | Pelican | 239 | | | — | | | 165 | | | 155 | | | Total | $ | 3,881 | | | $ | 15,790 | | | $ | 3,116 | | | $ | 14,596 | | | | | | | | | |
* Acquisitions that occurred prior to 2023.
|