XML 46 R26.htm IDEA: XBRL DOCUMENT v3.21.1
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Business Acquisition Assets and Liabilities

The following allocation of the purchase price was as follows:

 

(Dollars in thousands)   2019  
Consideration given:        
338,212 shares of common stock valued at $6.10 per share   $ 2,080  
Cash     2,003  
Notes payable     762  
Total value of acquisition   $ 4,845  
         
Assets and liabilities acquired:        
Cash   $ 553  
Trade receivables, net     626  
Inventories, net     155  
Property and equipment, net     1,839  
Right-of-use assets     233  
Intangible assets - customer list     2,895  
Other assets     27  
Accounts payable     (232 )
Accrued liabilities     (74 )
Deferred revenue     (52 )
Lease liabilities     (256 )
Notes payable     (869 )
Total   $ 4,845  
Schedule of Allocation of Purchase Price

The following allocation of the purchase price was as follows:

 

(Dollars in thousands)   2019  
Consideration given:        
Deferred consideration payable   $ 12,781  
Total value of acquisition   $ 12,781  
         
Assets acquired:        
Inventories, net   $ 836  
Intangible assets - brand     11,945  
Total   $ 12,781  
Schedule of Pro Forma Financial Information

The following unaudited pro forma consolidated results of operations for the year ended December 31, 2019 assume that both acquisitions of Craft Canning & Bottling and Azuñia were completed on January 1, 2019:

 

(Dollars in thousands, except per share amounts)   2019  
Pro forma sales   $ 19,868  
Pro forma net loss     (20,350 )
Pro forma basic and diluted net loss per share   $ (2.19 )