XML 32 R25.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Combination (Tables)
9 Months Ended
Dec. 31, 2024
Business Combinations [Abstract]  
Schedule of assets acquired and liabilities assumed

The Company's preliminary allocation of the purchase price to the assets acquired, liabilities assumed, and noncontrolling interest recognized and redeemable as of the Closing Date were as follows:

(In thousands)

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

-

 

Accounts receivable

 

 

117

 

Materials and supplies

 

 

538

 

Operating lease right-of-use

 

 

3,063

 

Prepaid expenses and other assets

 

 

266

 

Property, plant, and equipment

 

 

20,110

 

Intangible assets

 

 

11,130

 

Goodwill

 

 

10,434

 

Total assets acquired

 

 

45,658

 

 

 

 

 

Accounts payable

 

 

1,252

 

Accrued expenses and other liabilities

 

 

111

 

Lease liabilities

 

 

3,063

 

Deferred income taxes

 

 

4,668

 

Deferred revenue

 

 

556

 

Total liabilities assumed

 

 

9,650

 

 

 

 

 

Total fair value of net assets acquired

 

 

36,008

 

Less: redeemable noncontrolling interest

 

 

(17,644

)

Total purchase price

 

$

18,364

 

Schedule of net impact of the Acquisition on the Company's condensed consolidated statements of operations

The following is the net impact of the Amplex Acquisition on the Company's condensed consolidated statements of operations since the Closing Date:

 

 

For the Three Months Ended December 31, 2024

 

 

For the Nine Months Ended December 31, 2024

 

 

 

(In thousands)

 

Total revenue

 

$

2,968

 

 

$

6,415

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

261

 

 

$

(5

)

Schedule of business acquisition, pro forma information

The following table represents the supplemental consolidated financial results of the Company on an unaudited pro forma basis, as if the acquisition had been consummated on April 1, 2023.

 

 

(In thousands)

 

 

 

For the Three Months Ended December 31,

 

 

For the Nine Months Ended December 31,

 

 

 

2024 (Actual)

 

 

2023 (Pro Forma)

 

 

2024 (Pro Forma)

 

 

2023 (Pro Forma)

 

Revenue

 

$

2,968

 

 

$

2,780

 

 

$

8,825

 

 

$

8,275

 

Net loss from continuing operations attributable to common shareholders before dividends

 

 

(403

)

 

 

(1,487

)

 

 

(11,279

)

 

 

(3,969

)

Redeemable noncontrolling interest redemption value in excess of carrying value deemed dividend

 

 

(154

)

 

 

-

 

 

 

(154

)

 

 

-

 

Net loss from continuing operations attributable to common shareholders

 

 

(557

)

 

 

(1,487

)

 

 

(11,433

)

 

 

(3,969

)

Net income (loss) from discontinued operations attributable to common shareholders

 

 

279

 

 

 

(9,962

)

 

 

3,139

 

 

 

(15,745

)

Net loss attributable to common shareholders

 

 

(278

)

 

 

(11,449

)

 

 

(8,294

)

 

 

(19,714

)

Per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per share from continuing operations attributable to common shareholders

 

 

(0.08

)

 

 

(0.20

)

 

 

(1.71

)

 

 

(0.54

)

Diluted (loss) earnings per share from continuing operations attributable to common shareholders

 

 

(0.08

)

 

 

(0.20

)

 

 

(1.71

)

 

 

(0.54

)

Basic earnings (loss) per share from discontinued operations attributable to common shareholders

 

0.04

 

 

(1.37

)

 

0.47

 

 

 

(2.16

)

Diluted earnings (loss) per share from discontinued operations attributable to common shareholders

 

 

0.04

 

 

 

(1.37

)

 

 

0.47

 

 

 

(2.16

)

Basic (loss) earnings per share attributable to common shareholders

 

 

(0.04

)

 

 

(1.57

)

 

 

(1.24

)

 

 

(2.70

)

Diluted (loss) income per share attributable to common shareholders

 

 

(0.04

)

 

 

(1.57

)

 

 

(1.24

)

 

 

(2.70

)

 

 

 

Schedule of noncash investing and financing activities

The following table represents the supplemental schedule of noncash investing and financing activities:

 

 

(In thousands)

 

 

 

For the Nine Months Ended December 31,

 

 

 

2024

 

 

2023

 

Supplemental schedule of noncash investing and financing activities

 

 

 

 

 

 

Fair value of Amplex assets acquired

 

$

45,658

 

 

$

-

 

Less: redeemable noncontrolling interest

 

 

(17,644

)

 

 

-

 

Less: cash paid for Amplex common stock

 

 

(18,364

)

 

 

-

 

Amplex liabilities assumed

$

9,650

 

 

$

-