XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
BUSINESS COMBINATION AND ACQUISITIONS (Tables)
9 Months Ended
Sep. 26, 2021
Business Acquisition [Line Items]  
Summary of reconciles elements of business combination to cash flows

The following table reconciles the elements of the Business Combination to the condensed consolidated statements of cash flows for the 39-week period ended September 26, 2021:

 

 

 

Recapitalization

 

Cash - Empower's trust and cash (net of redemptions of $99,353 and
   transaction costs of $
44,314)

 

$

107,042

 

Cash - Forward Purchase Agreement

 

 

50,000

 

Cash - PIPE Financing

 

 

240,000

 

Net cash provided by Business Combination and PIPE Financing

 

 

397,042

 

Less: cash consideration paid to Holley Stockholder

 

 

(264,718

)

Net contributions from Business Combination and PIPE Financing

 

$

132,324

 

Drake Automotive Group LLC [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Cash

 

$

205

 

Accounts receivable

 

 

3,947

 

Inventory

 

 

14,198

 

Property, plant and equipment

 

 

1,296

 

Other assets

 

 

189

 

Tradenames

 

 

7,715

 

Customer relationships

 

 

17,175

 

Goodwill

 

 

7,551

 

Accounts payable

 

 

(2,524

)

Accrued liabilities

 

 

(648

)

 

 

$

49,104

 

Simpson Performance Products, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

 

 

November 16, 2020 (as initially reported)

 

 

Measurement Period Adjustments

 

 

November 16, 2020 (as adjusted)

 

Cash

 

$

7,715

 

 

$

 

 

$

7,715

 

Accounts receivable

 

 

3,894

 

 

 

 

 

 

3,894

 

Inventory

 

 

19,265

 

 

 

(770

)

 

 

18,495

 

Property, plant and equipment

 

 

5,952

 

 

 

 

 

 

5,952

 

Other assets

 

 

1,613

 

 

 

 

 

 

1,613

 

Tradenames

 

 

23,980

 

 

 

 

 

 

23,980

 

Customer relationships

 

 

28,770

 

 

 

 

 

 

28,770

 

Patents

 

 

2,720

 

 

 

 

 

 

2,720

 

Goodwill

 

 

51,305

 

 

 

843

 

 

 

52,148

 

Accounts payable

 

 

(2,483

)

 

 

 

 

 

(2,483

)

Accrued liabilities

 

 

(7,787

)

 

 

 

 

 

(7,787

)

Deferred tax liability

 

 

(12,993

)

 

 

 

 

 

(12,993

)

Debt

 

 

(4,615

)

 

 

 

 

 

(4,615

)

 

 

$

117,336

 

 

$

73

 

 

$

117,409

 

Detroit Speed, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Cash

 

$

1,784

 

Accounts receivable

 

 

418

 

Inventory

 

 

3,478

 

Property, plant and equipment

 

 

3,040

 

Other assets

 

 

215

 

Tradenames

 

 

1,127

 

Customer relationships

 

 

560

 

Goodwill

 

 

2,636

 

Accounts payable

 

 

(668

)

Accrued liabilities

 

 

(1,019

)

Deferred tax liability

 

 

(274

)

 

 

$

11,297

 

Advance Engine Management Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

 

 

April 14, 2021 (as initially reported)

 

 

Measurement Period Adjustments

 

 

April 14, 2021 (as adjusted)

 

Accounts receivable

 

$

3,454

 

 

$

(61

)

 

$

3,393

 

Inventory

 

 

3,892

 

 

 

 

 

 

3,892

 

Property, plant and equipment

 

 

1,342

 

 

 

 

 

 

1,342

 

Other assets

 

 

493

 

 

 

(91

)

 

 

402

 

Tradenames

 

 

10,760

 

 

 

 

 

 

10,760

 

Customer relationships

 

 

14,640

 

 

 

 

 

 

14,640

 

Patents

 

 

1,970

 

 

 

 

 

 

1,970

 

Technology intangibles

 

 

110

 

 

 

 

 

 

110

 

Goodwill

 

 

17,426

 

 

 

(420

)

 

 

17,006

 

Accounts payable

 

 

(2,032

)

 

 

110

 

 

 

(1,922

)

Accrued liabilities

 

 

(489

)

 

 

139

 

 

 

(350

)

 

 

$

51,566

 

 

$

(323

)

 

$

51,243

 

Summary of pro forma information

The following table provides the unaudited consolidated pro forma results for the periods presented as if AEM had been acquired as of January 1, 2020.

 

 

For the thirteen weeks ended

 

 

For the thirty-nine weeks ended

 

 

September 26, 2021

 

 

September 27, 2020

 

 

September 26, 2021

 

 

September 27, 2020

 

Pro forma net sales

$

159,673

 

 

$

140,195

 

 

$

521,836

 

 

$

384,237

 

Pro forma net income

 

(30,200

)

 

 

15,045

 

 

 

(6,906

)

 

 

33,195