XML 48 R53.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions - Narrative (Details) - USD ($)
shares in Thousands
5 Months Ended 12 Months Ended
Jan. 03, 2019
Nov. 30, 2018
Dec. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Jul. 20, 2018
Aquisitions (Textual)              
Shares issued as consideration for acquisition of HALO       $ 12,968,000      
Transaction costs       1,930,000 $ 1,678,000 $ 725,000  
Pro forma net loss before tax       1,879,000      
HALO              
Aquisitions (Textual)              
Purchase price $ 38,161,000            
Transaction costs       795,000      
Pro forma net sales       34,608,000      
Recognized assets acquired and liabilities assumed, net 38,161,000            
HALO | Pro Forma              
Aquisitions (Textual)              
Purchase price 38,504,000            
Recognized assets acquired and liabilities assumed, net 38,504,000            
Gear4              
Aquisitions (Textual)              
Transaction costs       292,000 595,000    
Pro forma net sales         2,955,000    
Pro forma net loss before tax         1,814,000    
Recognized assets acquired and liabilities assumed, net   $ 39,830,000          
BRAVEN              
Aquisitions (Textual)              
Transaction costs         $ 60,000    
Pro forma net sales     $ 2,421,000        
Pro forma net loss before tax     $ (2,788,000)        
Recognized assets acquired and liabilities assumed, net             $ 4,451,000
Net purchase price             $ 4,451,000
Earnout Consideration | HALO              
Aquisitions (Textual)              
Cash consideration $ 23,649,000            
Shares issued as consideration for acquisition (in shares) 1,458            
Contingent consideration $ 1,544,000     4,088,000      
Business combination contingent consideration adjustment period 90 days            
Additional contingent payments       2,544,000      
Earnout Consideration | HALO | Pro Forma              
Aquisitions (Textual)              
Shares issued as consideration for acquisition of HALO $ 12,968,000            
Earnout Consideration | Gear4              
Aquisitions (Textual)              
Cash consideration   32,200,000          
Shares issued as consideration for acquisition of HALO   6,001,000          
Contingent consideration   1,629,000   0      
Purchase price   $ 39,830,000          
Shares issued as consideration for acquisition (in shares)   638          
Third Party Indemnification Liability | HALO              
Aquisitions (Textual)              
Shares issued as consideration for acquisition of HALO $ 2,130,000            
Earnout period for indemnification liability 18 months            
Third Party Indemnification Liability | Gear4              
Aquisitions (Textual)              
Cash consideration   $ 1,725,000          
Shares issued as consideration for acquisition of HALO   $ 2,116,000          
Earnout period for indemnification liability   18 months          
Shares issued as consideration for acquisition (in shares)   225          
Business combination, liabilities due   $ 3,841,000          
Net sales target between $60,000 and $90,000              
Aquisitions (Textual)              
Contingent consideration       5,000,000      
Net Sales target exceeding $90,000              
Aquisitions (Textual)              
Contingent consideration       10,000,000      
Net sales target for earnout consideration       90,000,000      
Minimum | Net sales target between $60,000 and $90,000              
Aquisitions (Textual)              
Net sales target for earnout consideration       60,000,000      
Maximum | Net sales target between $60,000 and $90,000              
Aquisitions (Textual)              
Net sales target for earnout consideration       $ 90,000,000