XML 107 R93.htm IDEA: XBRL DOCUMENT v3.20.2
Quarterly Results of Operations (Unaudited) (Restated Condensed Consolidated Statements of Operations with Adjustments) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Total revenues $ 204,570 $ 149,508 $ 131,065 $ 126,642 $ 198,166 $ 171,301 $ 135,583 $ 125,032 $ 257,707 $ 260,615 $ 407,216 $ 431,916 $ 611,786 $ 630,082 $ 612,056
Cost of sales 162,173 118,562 102,558 99,940 156,173 132,897 104,856 97,104 202,498 201,960 321,060 334,857 483,234 491,030 475,939
Gross profit 42,397 30,946 28,507 26,702 41,993 38,404 30,727 27,928 55,209 58,655 86,155 97,059 128,552 139,052 136,117
Selling, general and administrative expenses 22,996 26,165 24,976 26,246 25,599 26,296 26,437 25,789 51,222 52,225 77,385 78,522 100,381 104,121 96,780
Amortization of intangible assets 341 345 346 345 345 345 346 345 691 691 1,036 1,036 1,377 1,381 1,381
Operating profit 19,060 4,439 3,185 111 16,050 11,763 3,944 1,794 3,296 5,738 7,734 17,501 26,794 33,550 37,956
Interest expense, net 767 756 789 663 711 886 809 510 1,452 1,319 2,208 2,205 2,975 2,916 1,572
Other expense (income), net (710) 681 (132) (197) 429 (433) 679 (526) (329) 153 352 (280) (358) 149 (692)
Income from continuing operations before income taxes 19,003 3,002 2,528 (355) 14,910 11,310 2,456 1,810 2,173 4,266 5,174 15,576 24,177 30,485 37,076
Income tax expense 5,699 2,449 630 307 3,420 2,280 811 916 937 1,727 3,385 4,007 9,084 7,426 18,967
Net income from continuing operations 13,304 553 1,898 (662) 11,490 9,030 1,645 894 1,236 2,539 1,789 11,569 15,093 23,059 18,109
Loss from discontinued operations, net of tax (20,608) (2,753) (2,516) (2,723) 2,371 (1,889) (2,766) (3,077) (5,239) (5,843) (7,992) (7,732) (28,600) (5,361) (2,225)
Net income (loss) $ (7,304) $ (2,200) $ (618) $ (3,385) $ 13,861 $ 7,141 $ (1,121) $ (2,183) $ (4,003) $ (3,304) $ (6,203) $ 3,837 $ (13,507) $ 17,698 $ 15,884
Earnings Per Share, Basic and Diluted [Abstract]                              
Basic and diluted earnings per share, continuing operations (in dollars per share) $ 0.98 $ 0.04 $ 0.14 $ (0.05) $ 0.84 $ 0.66 $ 0.12 $ 0.07 $ 0.09 $ 0.19 $ 0.13 $ 0.84 $ 1.10 $ 1.68 $ 1.32
Basic and diluted earnings per share, discontinued operations (in dollars per share) (1.52) (0.20) (0.18) (0.20) 0.17 (0.14) (0.20) (0.22) (0.38) (0.43) (0.58) (0.56) (2.09) (0.39) (0.16)
Basic and diluted earnings per share (in dollars per share) $ (0.54) $ (0.16) $ (0.04) $ (0.25) $ 1.01 $ 0.52 $ (0.08) $ (0.15) $ (0.29) $ (0.24) $ (0.45) $ 0.28 $ (0.99) $ 1.29 $ 1.16
Basic weighted average shares outstanding (in shares) 13,518,000 13,579,000 13,813,000 13,786,000 13,714,000 13,704,000 13,695,000 13,683,000 13,800,000 13,689,000 13,726,000 13,694,000 13,690,000 13,699,000 13,673,000
Diluted weighted average shares outstanding (in shares) 13,625,000 13,595,000 13,826,000 13,786,000 13,844,000 13,713,000 13,704,000 13,692,000 13,813,000 13,693,000 13,731,000 13,697,000 13,726,000 13,731,000 13,685,000
As Previously Reported                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Total revenues $ 207,085 $ 169,778 $ 148,427 $ 145,377 $ 198,981 $ 196,901 $ 157,941 $ 146,633 $ 293,804 $ 304,574 $ 463,582 $ 501,475 $ 612,843 $ 629,710 $ 612,229
Cost of sales 162,173 129,194 112,770 110,654 157,419 146,550 117,088 108,840 223,424 225,928 352,618 372,478 483,298 492,195 477,220
Gross profit 44,912 40,584 35,657 34,723 41,562 50,351 40,853 37,793 70,380 78,646 110,964 128,997 129,545 137,515 135,009
Selling, general and administrative expenses 19,054 36,182 35,617 36,507 23,677 39,211 40,123 37,994 72,124 78,117 108,306 117,328 91,302 97,964 93,700
Amortization of intangible assets 341 345 346 345 345 345 346 345 691 691 1,036 1,036 1,377 1,381 1,381
Operating profit 25,517 4,057 (306) (2,129) 17,540 10,795 384 (546) (2,435) (162) 1,622 10,633 36,866 38,170 39,928
Interest expense, net 767 864 904 746 711 1,001 889 532 1,650 1,421 2,514 2,422 2,975 2,916 1,572
Other expense (income), net (710) 688 (126) (332) 573 (426) 687 (514) (458) 173 230 (253) (502) 293 (692)
Income from continuing operations before income taxes 25,460 2,505 (1,084) (2,543) 16,256 10,220 (1,192) (564) (3,627) (1,756) (1,122) 8,464 34,393 34,961 39,048
Income tax expense 6,066 2,108 (140) (782) 3,595 2,176 (318) (146) (922) (464) 1,186 1,712 9,315 7,816 18,918
Net income from continuing operations 19,394 397 (944) (1,761) 12,661 8,044 (874) (418) (2,705) (1,292) (2,308) 6,752 25,078 27,145 20,130
Loss from discontinued operations, net of tax (20,608) 0 0 0 2,371 0 0 0 0 0 0 0 (28,600) (5,361) (2,225)
Net income (loss) $ (1,214) $ 397 $ (944) $ (1,761) $ 15,032 $ 8,044 $ (874) $ (418) $ (2,705) $ (1,292) $ (2,308) $ 6,752 $ (3,522) $ 21,784 $ 17,905
Earnings Per Share, Basic and Diluted [Abstract]                              
Basic and diluted earnings per share, continuing operations (in dollars per share) $ 1.43 $ 0.03 $ (0.07) $ (0.13) $ 0.93 $ 0.59 $ (0.06) $ (0.03) $ (0.20) $ (0.09) $ (0.17) $ 0.49 $ 1.83 $ 1.98 $ 1.47
Basic and diluted earnings per share, discontinued operations (in dollars per share) (1.52) 0.00 0.00 0.00 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (2.09) (0.39) (0.16)
Basic and diluted earnings per share (in dollars per share) $ (0.09) $ 0.03 $ (0.07) $ (0.13) $ 1.10 $ 0.59 $ (0.06) $ (0.03) $ (0.20) $ (0.09) $ (0.17) $ 0.49 $ (0.26) $ 1.59 $ 1.31
Basic weighted average shares outstanding (in shares) 13,518,000 13,579,000 13,813,000 13,786,000 13,714,000 13,704,000 13,695,000 13,683,000 13,800,000 13,689,000 13,726,000 13,694,000 13,690,000 13,699,000 13,673,000
Diluted weighted average shares outstanding (in shares) 13,625,000 13,595,000 13,813,000 13,786,000 13,844,000 13,713,000 13,695,000 13,683,000 13,800,000 13,689,000 13,726,000 13,697,000 13,726,000 13,731,000 13,685,000
Restatement Impacts                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Total revenues $ (2,515) $ 18 $ 921 $ 518 $ (815) $ 284 $ 404 $ 499 $ 1,439 $ 903 $ 1,458 $ 1,187 $ (1,057) $ 372 $ (173)
Cost of sales 0 0 0 (65) (1,246) 0 0 81 (65) 81 (65) 81 (64) (1,165) (1,281)
Gross profit (2,515) 18 921 583 431 284 404 418 1,504 822 1,522 1,106 (993) 1,537 1,108
Selling, general and administrative expenses 3,942 2,573 594 1,972 1,922 1,496 525 2,214 2,566 2,738 5,137 4,235 9,079 6,157 3,080
Amortization of intangible assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating profit (6,457) (2,552) 327 (1,389) (1,490) (1,212) (121) (1,796) (1,062) (1,917) (3,615) (3,129) (10,072) (4,620) (1,972)
Interest expense, net 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other expense (income), net 0 0 0 144 (144) 0 0 0 144 0 144 0 144 (144) 0
Income from continuing operations before income taxes (6,457) (2,552) 327 (1,533) (1,346) (1,212) (121) (1,796) (1,206) (1,917) (3,759) (3,129) (10,216) (4,476) (1,972)
Income tax expense (367) 45 1 91 (175) (309) 126 (31) 92 95 136 (214) (231) (390) 49
Net income from continuing operations (6,090) (2,597) 326 (1,624) (1,171) (903) (247) (1,765) (1,298) (2,012) (3,895) (2,915) (9,985) (4,086) (2,021)
Loss from discontinued operations, net of tax 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net income (loss) $ (6,090) $ (2,597) $ 326 $ (1,624) $ (1,171) $ (903) $ (247) $ (1,765) $ (1,298) $ (2,012) $ (3,895) $ (2,915) $ (9,985) $ (4,086) $ (2,021)
Earnings Per Share, Basic and Diluted [Abstract]                              
Basic and diluted earnings per share, continuing operations (in dollars per share) $ (0.45) $ (0.19) $ 0.03 $ (0.12) $ (0.09) $ (0.07) $ (0.02) $ (0.12) $ (0.09) $ (0.15) $ (0.28) $ (0.21) $ (0.73) $ (0.30) $ (0.15)
Basic and diluted earnings per share, discontinued operations (in dollars per share) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Basic and diluted earnings per share (in dollars per share) $ (0.45) $ (0.19) $ 0.02 $ (0.12) $ (0.09) $ (0.07) $ (0.02) $ (0.12) $ (0.09) $ (0.15) $ (0.28) $ (0.21) $ (0.73) $ (0.30) $ (0.15)
Basic weighted average shares outstanding (in shares) 0 0 0 0 0 0 0 0 0 0 0 0      
Diluted weighted average shares outstanding (in shares) 0 0 0 0 0 0 0 0 0 0 0 0      
As Restated                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Total revenues   $ 169,796 $ 149,348 $ 145,895   $ 197,185 $ 158,345 $ 147,132 $ 295,243 $ 305,477 $ 465,040 $ 502,662      
Cost of sales   129,194 112,770 110,589   146,550 117,088 108,921 223,359 226,009 352,553 372,559      
Gross profit   40,602 36,578 35,306   50,635 41,257 38,211 71,884 79,468 112,486 130,103      
Selling, general and administrative expenses   38,755 36,211 38,479   40,707 40,648 40,208 74,690 80,855 113,443 121,563      
Amortization of intangible assets   345 346 345   345 346 345 691 691 1,036 1,036      
Operating profit   1,505 21 (3,518)   9,583 263 (2,342) (3,497) (2,079) (1,993) 7,504      
Interest expense, net   864 904 746   1,001 889 532 1,650 1,421 2,514 2,422      
Other expense (income), net   688 (126) (188)   (426) 687 (514) (314) 173 374 (253)      
Income from continuing operations before income taxes   (47) (757) (4,076)   9,008 (1,313) (2,360) (4,833) (3,673) (4,881) 5,335      
Income tax expense   2,153 (139) (691)   1,867 (192) (177) (830) (369) 1,322 1,498      
Net income from continuing operations   (2,200) (618) (3,385)   7,141 (1,121) (2,183) (4,003) (3,304) (6,203) 3,837      
Loss from discontinued operations, net of tax   0 0 0   0 0 0 0 0 0 0      
Net income (loss)   $ (2,200) $ (618) $ (3,385)   $ 7,141 $ (1,121) $ (2,183) $ (4,003) $ (3,304) $ (6,203) $ 3,837      
Earnings Per Share, Basic and Diluted [Abstract]                              
Basic and diluted earnings per share, continuing operations (in dollars per share)   $ (0.16) $ (0.04) $ (0.25)   $ 0.52 $ (0.08) $ (0.15) $ (0.29) $ (0.24) $ (0.45) $ 0.28      
Basic and diluted earnings per share, discontinued operations (in dollars per share)   0.00 0.00 0.00   0.00 0.00 0.00 0.00 0.00 0.00 0.00      
Basic and diluted earnings per share (in dollars per share)   $ (0.16) $ (0.05) $ (0.25)   $ 0.52 $ (0.08) $ (0.15) $ (0.29) $ (0.24) $ (0.45) $ 0.28      
Basic weighted average shares outstanding (in shares)   13,579,000 13,813,000 13,786,000   13,704,000 13,695,000 13,683,000 13,800,000 13,689,000 13,726,000 13,694,000      
Diluted weighted average shares outstanding (in shares)   13,595,000 13,813,000 13,786,000   13,713,000 13,695,000 13,683,000 13,800,000 13,689,000 13,726,000 13,697,000      
Recasting Impacts                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Total revenues   $ (20,288) $ (18,283) $ (19,253)   $ (25,884) $ (22,762) $ (22,100) $ (37,536) $ (44,862) $ (57,824) $ (70,746)      
Cost of sales   (10,632) (10,212) (10,649)   (13,653) (12,232) (11,817) (20,861) (24,049) (31,493) (37,702)      
Gross profit   (9,656) (8,071) (8,604)   (12,231) (10,530) (10,283) (16,675) (20,813) (26,331) (33,044)      
Selling, general and administrative expenses   (12,590) (11,235) (12,233)   (14,411) (14,211) (14,419) (23,468) (28,630) (36,058) (43,041)      
Amortization of intangible assets   0 0 0   0 0 0 0 0 0 0      
Operating profit   2,934 3,164 3,629   2,180 3,681 4,136 6,793 7,817 9,727 9,997      
Interest expense, net   (108) (115) (83)   (115) (80) (22) (198) (102) (306) (217)      
Other expense (income), net   (7) (6) (9)   (7) (8) (12) (15) (20) (22) (27)      
Income from continuing operations before income taxes   3,049 3,285 3,721   2,302 3,769 4,170 7,006 7,939 10,055 10,241      
Income tax expense   296 769 998   413 1,003 1,093 1,767 2,096 2,063 2,509      
Net income from continuing operations   2,753 2,516 2,723   1,889 2,766 3,077 5,239 5,843 7,992 7,732      
Loss from discontinued operations, net of tax   (2,753) (2,516) (2,723)   (1,889) (2,766) (3,077) (5,239) (5,843) (7,992) (7,732)      
Net income (loss)   $ 0 $ 0 $ 0   $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0      
Earnings Per Share, Basic and Diluted [Abstract]                              
Basic and diluted earnings per share, continuing operations (in dollars per share)   $ 0.20 $ 0.18 $ 0.20   $ 0.14 $ 0.20 $ 0.22 $ 0.38 $ 0.43 $ 0.58 $ 0.56      
Basic and diluted earnings per share, discontinued operations (in dollars per share)   (0.20) (0.18) (0.20)   (0.14) (0.20) (0.22) (0.38) (0.43) (0.58) (0.56)      
Basic and diluted earnings per share (in dollars per share)   $ 0.00 $ 0.00 $ 0.00   $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00      
Basic weighted average shares outstanding (in shares)   0 0 0   0 0 0 0 0 0 0      
Diluted weighted average shares outstanding (in shares)   0 13,000 0   0 9,000 9,000 13,000 4,000 5,000 0