| Schedule of Business Acquisitions, by Acquisition |
The following table summarizes the preliminary estimated fair value of consideration transferred and the preliminary estimated fair values of the assets acquired and liabilities assumed at the date of the NV5 Acquisition: | | | | | | | Total | | Cash consideration | $ | 870,911 | | | Equity consideration | 768,304 | | | Replacement of share-based awards | 29,744 | | | Total consideration | $ | 1,668,959 | | | | | Recognized amounts of identifiable assets acquired and liabilities assumed: | | | Cash and cash equivalents | $ | 58,958 | | | Accounts receivables | 186,228 | | | Contract assets | 123,428 | | | Prepaid expenses and other current assets | 33,536 | | | Property and equipment | 80,557 | | | Operating lease right-of-use assets | 33,464 | | | Intangible assets | 720,000 | | | Other assets | 4,560 | | | Accounts payable | (40,350) | | | Accrued expenses and other current liabilities | (98,830) | | | Contract liabilities | (47,694) | | | Other liabilities | (10,569) | | | | | Deferred tax liabilities | (97,935) | | | Lease liabilities | (39,908) | | | Total identifiable net assets acquired | $ | 905,445 | | | Goodwill | $ | 763,514 | |
The following table summarizes the fair value of consideration transferred and the estimated fair values of the assets acquired and liabilities assumed at the Closing Date: | | | | | | | Total | | Cash consideration | $ | 1,871,642 | | | Equity consideration | 4,000 | | | Total estimated consideration | $ | 1,875,642 | | | Recognized amounts of identifiable assets acquired and liabilities assumed | | | Cash and cash equivalents | 49,456 | | | Accounts receivables, net | 270,849 | | | Prepaid and other current assets | 9,302 | | | Property, plant and equipment, net | 199,760 | | | Lease assets | 27,530 | | | Intangible assets, net | 775,000 | | | Other assets | 13,674 | | | Deferred tax asset | 813 | | | Accounts payable | (17,035) | | | Accrued expenses and other current liabilities | (76,446) | | | Deferred tax liability | (167,944) | | | Lease obligations | (54,900) | | | Other liabilities | (20,016) | | | Total identifiable net assets | 1,010,043 | | | Goodwill | $ | 865,599 | |
|
| Summary of Fair Value of the Identifiable Intangible Assets |
The following table summarizes the preliminary fair value of the identifiable intangible assets: | | | | | | | Total | | Customer relationships | $ | 590,000 | | | Customer backlog | 88,000 | | | Trade name | 39,000 | | | Developed technology | 3,000 | | | Total intangible assets | $ | 720,000 | |
The following table summarizes the fair value of the identifiable intangible assets: | | | | | | | Total | Customer relationships | $ | 670,000 | | Trade names and trademarks | 100,000 | | Technology | 5,000 | | Total intangible assets | $ | 775,000 | |
|
| Summary of Pro Forma Consolidated Financial Information Reflects the Results of Operations |
These amounts are based on financial information of the NV5 business and are not necessarily indicative of what the Company’s operating results would have been had the NV5 Acquisition and related financing taken place on January 1, 2024. | | | | | | | | | | | | | Year Ended | | December 31, 2025 | | December 31, 2024 | | Revenue | $ | 2,111,086 | | | $ | 2,038,658 | | | Net loss | $ | (116,634) | | | $ | (201,538) | |
These amounts are based on financial information of ASP Acuren and is not necessarily indicative of what Company’s operating results would have been had the Acuren Acquisition and related financing taken place on January 1, 2023. | | | | | | | | | | | | | Year Ended | | December 31, 2024 | | December 31, 2023 | | Net revenue | $1,097,393 | | | $1,050,057 | | | Net loss | (26,075) | | | (155,315) | |
|