XML 65 R55.htm IDEA: XBRL DOCUMENT v3.20.2
BUSINESS COMBINATIONS (Acquisitions) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Oct. 28, 2019
Jul. 02, 2019
Mar. 08, 2019
Jul. 03, 2020
Jun. 28, 2019
Jul. 03, 2020
Jun. 28, 2019
Dec. 27, 2019
Jun. 26, 2019
Consideration for acquisitions                  
Cash paid             $ 21,800    
Cash paid at closing               $ 27,000  
Allocation of acquired assets                  
Goodwill       $ 130,236   $ 130,236   $ 127,647  
Revenue and Income from operations                  
Revenues.       83,549 $ 104,396 189,575 196,189    
Income from operations       (3,841) 2,773 (12,110) 2,539    
Delayed Draw Term Loan Facility                  
Consideration for acquisitions                  
Maximum borrowing capacity                 $ 50,000
E3, Inc.                  
Consideration for acquisitions                  
Tax deductible goodwill $ 21,900                
Issuance of common stock $ 5,000                
Number of trading days considered for calculation of weighted average price per share prior to closing date 10 days                
Period over which financial targets must be met 3 years                
Maximum Payout $ 12,000                
Proceeds from borrowings 30,000                
Contingent consideration 7,000                
Cash paid 25,217                
Other working capital adjustment 1,973                
Total consideration 39,190                
Cash paid at closing 27,000                
Allocation of acquired assets                  
Current assets 5,316                
Non-current assets (1) 341                
Cash 2,264                
Equipment and leasehold improvements, net 409                
Right-of-use asset 7,641                
Current lease liability (750)                
Non-current lease liability (7,300)                
Liabilities (4,325)                
Goodwill 21,894                
Net assets acquired 39,190                
Increase in carrying value of right-of-used assets and non-current lease liability           1,500      
Decrease in carrying value of liabilities and goodwill           1,500      
Decrease in current assets       0   0      
Revenue and Income from operations                  
Revenues.       6,800   11,800      
Income from operations       1,600   2,400      
E3, Inc. | Maximum                  
Consideration for acquisitions                  
Earn-Out Payments 12,000                
Total consideration 44,000                
E3, Inc. | Backlog                  
Allocation of acquired assets                  
Intangible assets 2,500                
E3, Inc. | Customer relationships                  
Allocation of acquired assets                  
Intangible assets 8,300                
E3, Inc. | Tradename                  
Allocation of acquired assets                  
Intangible assets 2,000                
E3, Inc. | Non-compete agreements                  
Allocation of acquired assets                  
Intangible assets $ 900                
Onsite Energy Corporation                  
Consideration for acquisitions                  
Tax deductible goodwill   $ 8,600              
Cash paid   24,905              
Total consideration   24,905              
Allocation of acquired assets                  
Current assets   19,058              
Non-current assets (1)   10              
Equipment and leasehold improvements, net   39              
Right-of-use asset   828              
Current lease liability   (168)              
Non-current lease liability   (660)              
Liabilities   (12,222)              
Goodwill   8,600              
Net assets acquired   24,905              
Decrease in current assets           3,500      
Increase in carrying value of goodwill           3,500      
Additional amortization expense charge due to increase in fair value of intangible assets       700   700      
Revenue and Income from operations                  
Revenues.       2,400   4,600      
Onsite Energy Corporation | Backlog                  
Allocation of acquired assets                  
Intangible assets   1,510              
Onsite Energy Corporation | Customer relationships                  
Allocation of acquired assets                  
Intangible assets   7,050              
Onsite Energy Corporation | Tradename                  
Allocation of acquired assets                  
Intangible assets   860              
The Weidt Group                  
Consideration for acquisitions                  
Tax deductible goodwill     $ 11,500            
Cash paid     22,136            
Total consideration     22,136            
Allocation of acquired assets                  
Current assets     2,317            
Non-current assets (1)     25            
Equipment and leasehold improvements, net     198            
Right-of-use asset     1,730            
Current lease liability     (245)            
Non-current lease liability     (1,533)            
Liabilities     (612)            
Goodwill     11,546            
Net assets acquired     22,136            
Revenue and Income from operations                  
Revenues.       3,700   7,400      
Income from operations       600   800      
The Weidt Group | Backlog                  
Allocation of acquired assets                  
Intangible assets     750            
The Weidt Group | Customer relationships                  
Allocation of acquired assets                  
Intangible assets     4,240            
The Weidt Group | Tradename                  
Allocation of acquired assets                  
Intangible assets     550            
The Weidt Group | Developed technology                  
Allocation of acquired assets                  
Intangible assets     $ 3,170            
Lime Energy                  
Unaudited pro forma financial information                  
Pro forma revenue       83,549 117,010 189,575 219,409    
Pro forma income (loss) from operations       (3,841) 3,818 (12,110) 5,096    
Pro forma net income (loss) (1)       $ (4,985) $ 2,732 $ (13,139) $ 2,784    
Earnings (Loss) per share:                  
Basic (in dollars per share)       $ (0.43) $ 0.24 $ (1.13) $ 0.25    
Diluted (in dollars per share)       $ (0.43) $ 0.23 $ (1.13) $ 0.23    
Weighted average shares outstanding:                  
Basic (in shares)       11,682 11,315 11,593 11,252    
Diluted (in shares)       11,682 11,894 11,593 11,885    
Revenue and Income from operations                  
Revenues.       $ 12,900   $ 23,800      
Income from operations       $ 2,200   $ 3,300      
Willdan Energy Solutions | Onsite Energy Corporation | Maximum                  
Consideration for acquisitions                  
Total consideration   $ 26,400