XML 18 R91.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions and Dispositions - Well+Good (Details) - USD ($)
$ in Thousands
1 Months Ended 7 Months Ended 12 Months Ended
Jun. 05, 2018
Feb. 28, 2019
Dec. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Allocation of the purchase price            
Goodwill     $ 19,435 $ 19,465 $ 19,435 $ 17,152
Impact to Statement of Operations            
Revenue       154,956 155,042  
Pre-tax loss       $ 26,777 $ 23,095  
Well+Good            
Acquisitions            
Ownership percentage acquired 100.00%          
Consideration $ 12,300          
Amount of purchase price excluding working capital adjustments and deferred compensation 10,000          
Effect of working capital adjustments 2,300          
Cash consideration held back $ 800          
Holdback payment, term 1 year          
Targeted amount of deferred compensation payable $ 9,000          
Consideration payable, term 3 years          
Deferred compensation payment   $ 1,900        
Allocation of the purchase price            
Goodwill $ 2,332          
Cash and cash equivalents 1,224          
Accounts receivable 2,676          
Other current assets 293          
Property, plant and equipment 10          
Other long-term assets 113          
Trade accounts payable (272)          
Other accrued liabilities (528)          
Deferred revenue (1,132)          
Total purchase consideration $ 12,266          
Weighted average useful life 9 years          
Impact to Statement of Operations            
Revenue     8,400      
Pre-tax loss     $ 1,200      
Trademark | Well+Good            
Allocation of the purchase price            
Intangibles $ 6,400          
Intangibles, useful life 10 years          
Customer relationships | Well+Good            
Allocation of the purchase price            
Intangibles $ 1,150          
Intangibles, useful life 2 years