BUSINESS COMBINATIONS (Details Narrative) € / shares in Units, $ / shares in Units, € in Thousands, $ in Thousands |
|
|
|
|
7 Months Ended |
8 Months Ended |
12 Months Ended |
|
Apr. 18, 2023
USD ($)
|
Jun. 15, 2022
USD ($)
|
Apr. 22, 2022
USD ($)
shares
|
May 10, 2021
USD ($)
$ / shares
shares
|
May 10, 2021
EUR (€)
shares
|
Dec. 31, 2022
USD ($)
|
Dec. 31, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
Dec. 31, 2021
USD ($)
|
Dec. 31, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
Dec. 31, 2021
USD ($)
shares
|
Dec. 31, 2020
USD ($)
|
May 10, 2021
€ / shares
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid |
|
|
|
|
|
|
|
|
|
$ 4,660
|
|
|
|
|
Working capital deficit |
|
|
|
|
|
|
$ 152,033
|
|
|
152,033
|
|
|
|
|
Consideration payable |
|
|
|
|
|
|
18,118
|
|
|
18,118
|
|
|
|
|
Fair value |
|
|
|
|
|
|
18,118
|
|
|
18,118
|
|
|
|
|
Good will |
|
|
|
|
|
$ 203,710
|
144,881
|
$ 203,710
|
$ 19,390
|
144,881
|
203,710
|
19,390
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
140,598
|
61,139
|
20,940
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
(203,693)
|
(91,560)
|
(55,119)
|
|
|
Working Capital |
|
|
|
|
|
0
|
|
0
|
|
|
0
|
|
|
|
Total Revenue |
|
|
|
|
|
|
|
|
|
140,598
|
61,139
|
20,940
|
|
|
Contingent consideration |
|
|
|
|
|
1,316
|
|
1,316
|
|
|
1,316
|
|
|
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, consideration transferred |
$ 30,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working capital deficit |
1,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination,equity interests issued and issuable |
$ 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, description |
The fair value of
the consideration paid in the acquisition consisted of: (a) $6,000 in cash ($4,679 was paid at Closing and $1,321 was paid prior to Closing
in the form of a note receivable); (b) $6,782 in aggregate promissory notes; and (c) $18,118 in common stock of Mobility subject to the
conditions described above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good will |
$ 30,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
2,743
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
2,620
|
|
|
|
|
|
|
|
Acquisition related costs |
356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of lease liabilities |
591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of notes payable |
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue |
229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses and other current liabilities |
579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
2,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt free net working capital |
$ (1,595)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Trademarks [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Developed Technology Rights [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Customer Relationships [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
5 years 3 months 18 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
21.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of assumed income tax rate of customer relationships |
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Non Compete Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
21.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of assumed income tax rate of customer relationships |
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Acquisition Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, consideration transferred |
$ 35,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid |
$ 6,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition agreement description |
(a) in
the event of an initial public offering or direct listing of Mobility or Mobility’s successor within 24 months after the Closing
(and shares of common stock of the Company are not issued in lieu thereof), $18,500, $21,000 or $22,500 worth of shares of common stock
of Mobility or Mobility’s successor, depending on the timing of such offering or listing, (b) in the event there is no initial
public offering or direct listing of Mobility or Mobility’s successor within 24 months after the Closing, $21,000 worth of shares
of common stock of the Company, or (c) at the Company’s option, a combination of cash and common stock of the Company with an aggregate
value of $21,000.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Acquisition Agreement [Member] | Promissory Note Due 12 Months [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount |
$ 5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
6.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envoy Technologies, Inc. [Member] | Acquisition Agreement [Member] | Promissory Note Due 18 Months [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount |
$ 2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
6.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sema Connect, Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, consideration transferred |
|
$ 200,573
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination,equity interests issued and issuable |
|
$ 3,639
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, description |
|
The consideration
paid in the acquisition consisted of: (a) $86,736 in cash, (i) of which $46,136 was paid at the closing of the Acquisition Agreement
(“Closing”) and (ii) the remaining $40,600 is payable (bearing interest at 7%) until not earlier than nine months following
the Closing and not later than three years following the Closing; and (b) 7,454,975 shares of the Company’s common stock with a
fair value of $113,837.
|
|
|
|
|
|
|
|
|
|
|
|
|
Good will |
|
$ 174,439
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
18,411
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
3,295
|
|
|
|
|
|
|
|
|
Working Capital |
|
1,229
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash consideration |
|
|
|
|
|
|
$ 8,103
|
|
|
$ 8,103
|
|
|
|
|
Cash |
|
3,753
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash |
|
8,103
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
5,515
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
5,472
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
1,309
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
24,152
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
2,305
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger consideration payable |
|
8,103
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of lease liabilities |
|
481
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of notes payable |
|
186
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue |
|
2,677
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses and other current liabilities |
|
5,842
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
19,594
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt free net working capital |
|
$ 4,558
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, interest expense |
|
|
|
|
|
|
|
|
|
|
3,407
|
|
|
|
Sema Connect, Inc [Member] | Customer Relationships [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of assumed income tax rate of customer relationships |
|
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Sema Connect, Inc [Member] | Non Compete Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
|
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of assumed income tax rate of customer relationships |
|
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Electric Blue Limited [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, consideration transferred |
|
|
$ 19,317
|
|
|
|
|
|
|
|
|
|
|
|
Business combination,equity interests issued and issuable |
|
|
$ 2,852
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
Good will |
|
|
$ 10,443
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
4,601
|
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
4,355
|
|
|
|
|
|
|
Acquisition related costs |
|
|
|
|
|
|
|
|
|
|
376
|
|
|
|
Cash |
|
|
1,291
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
1,618
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
508
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
3,417
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
647
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of lease liabilities |
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of notes payable |
|
|
611
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses and other current liabilities |
|
|
2,762
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,042
|
|
|
|
|
|
|
|
|
|
|
|
Debt free net working capital |
|
|
$ (625)
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, equity interest issued or issuable, number of shares | shares |
|
|
152,803
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
|
$ 6,400
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration |
|
|
3,814
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration |
|
|
|
|
|
$ 1,316
|
|
$ 1,316
|
|
|
$ 1,316
|
|
|
|
Electric Blue Limited [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
$ 650
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, equity interest issued or issuable, number of shares | shares |
|
|
25,466
|
|
|
|
|
|
|
|
|
|
|
|
Electric Blue Limited [Member] | Customer Relationships [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
|
|
6 years
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
|
|
23.00%
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of assumed income tax rate of customer relationships |
|
|
25.00%
|
|
|
|
|
|
|
|
|
|
|
|
Electric Blue Limited [Member] | Non Compete Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset, useful life |
|
|
2 years
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of discount |
|
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of assumed income tax rate of customer relationships |
|
|
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
Electric Blue Limited [Member] | Sale and Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
$ 12,651
|
|
|
|
|
|
|
|
|
|
|
|
Blue Corner [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, consideration transferred |
|
|
|
$ 23,775
|
€ 20,000
|
|
|
|
|
|
|
|
|
|
Cash paid |
|
|
|
22,985
|
19,000
|
|
|
|
|
|
|
|
|
|
Business combination,equity interests issued and issuable |
|
|
|
790
|
€ 700
|
|
|
|
|
|
|
|
|
|
Good will |
|
|
|
$ 19,027
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
7,553
|
|
|
|
|
|
Net loss |
|
|
|
|
|
|
|
|
$ 2,567
|
|
|
|
|
|
Business acquisition, interest expense |
|
|
|
|
|
|
|
|
|
|
|
$ 276
|
$ 579
|
|
Business acquisition, equity interest issued or issuable, number of shares | shares |
|
|
|
32,382
|
32,382
|
|
|
|
|
|
|
32,382
|
|
|
Blue Corner [Member] | Share Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid |
|
|
|
$ 2,100
|
€ 1,725
|
|
|
|
|
|
|
|
|
|
Business Acquisition, Share Price | (per share) |
|
|
|
$ 37.66
|
|
|
|
|
|
|
|
|
|
€ 30.88
|