Deferred tax assets
Goodwill and other intangible assets
Other long-term liabilities
Weighted-average shares used in computing net earnings (losses) per share attributable to ordinary shareholders, basic
Weighted-average shares used in computing net earnings (losses)per share attributable to ordinary shareholders, diluted
Issuance of warrants to ordinary shares
235,466
Exercise of options and vested RSUs granted to employees
1,314,057
1,166
Other comprehensive loss
(1,767
Share-based compensation expense
38,909
Exercise of Warrants to ordinary shares
7,215,924
73
Issuance of ordinary shares in connection with the business combination
2,330,061
153,929
Net Loss
(195,405
Balance as of December 31, 2022
161,316,543
1,253,093
(1,926
(323,046
928,121
Intangible assets, net
Estimated amortization expense for the years ended:
6. BUSINESS COMBINATIONS
Under the purchase price allocation, the Company allocates the purchase price to tangible and identified intangible assets acquired and liabilities assumed based on the preliminary estimates of their fair values, which were determined using generally accepted valuation techniques based on estimates and assumptions made by management at the time of the acquisition.
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
The following table summarizes the estimate of the intangible assets and their estimated useful lives as of the acquisition date:
(1) Technology, Partnership Agreement, Customer relationships and Trademark's fair values were determined using the income approach.
The results of operations of Flow have been included in the consolidated financial statements since the acquisition date of January 3, 2022. Flow's revenue included in the Company’s consolidated statement of operations from January 3, 2022 through December 31, 2022 was $21,151. There is no practical way to determine net income attributable to Flow due to integration.
In accordance with the acquisition method of accounting, the total purchase price for the Borderfree Acquisition was $101,880, subject to working capital adjustments, comprised only of cash.
Under the preliminary purchase price allocation, the Company allocates the purchase price to tangible and identified intangible assets acquired and liabilities assumed based on the preliminary estimates of their fair values, which were determined using generally accepted valuation techniques based on estimates and assumptions made by management at the time of the acquisition. Such estimates are subject to change during the measurement period which is not expected to exceed one year. Any adjustments to the preliminary purchase price allocation identified during the measurement period will be recognized in the period in which the adjustments are determined.
Goodwill represents the purchase price paid in excess of the fair value of net tangible and intangible assets acquired, and is attributable primarily to expected synergies, economies of scale and the assembled workforce of Borderfree. Goodwill is not deductible for income tax purposes.
Acquisition-related transaction costs are not included as components of consideration transferred but are accounted for as expenses in the period in which the costs are incurred. The Company incurred transaction costs $8,492 during the year ended December 31, 2022 which were included in general and administrative expenses in the consolidated statements of income (loss).
The following table summarizes the preliminary fair value of assets acquired and liabilities assumed as of the acquisition date:
The following table summarizes the preliminary estimate of the intangible assets and their estimated useful lives as of the acquisition date:
(1)- The fair value of the assets above were determined using the income approach.
The results of operations of Bordrefree have been included in the consolidated financial statements since the acquisition date of July 1, 2022. Borderfree's revenue included in the Company’s consolidated statement of operations from July 1, 2022 through December 31, 2022 was $22,034. There is no practical way to determine net income attributable to Borderfree due to integration.
The weighted-average grant date fair value of options granted during the years ended December 31, 2020 was $3.05. During the year ended December 31,2021 and 2022 no options were granted. As of December 31, 2022, unrecognized share-based compensation cost related to unvested share options was $4,739, which is expected to be recognized over a weighted-average period of 1.41 years.
The Company has the following Ordinary Shares reserved for future issuance:
Non-Israeli subsidiaries are taxed according to the tax laws in their respective countries of residence.
A reconciliation of the Company’s theoretical income tax expense to actual income tax expense is as follows:
Uncertain tax position