XML 63 R47.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisition Activity (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following tables summarizes the FMS Acquisition consideration and the preliminary fair value estimates of assets acquired and liabilities assumed, recognized at the date of the FMS Acquisition, with preliminary purchase price allocation adjustments since the preliminary purchase price allocation as previously disclosed as of June 30, 2024:
$s in thousandsAs of June 30, 2024Net Working Capital AdjustmentClosing Price AdjustmentAs of December 31, 2024
Common Stock$16,197 $— $(3,136)$13,061 
Working Capital Excess Shares233 — (59)174 
Closing Cash Shares Adjustment1,792 (1,600)(49)143 
Accrued Dividends Payable Adjustment800 — — 800 
Earnout Shares2,164 — — 2,164 
Total purchase price$21,186 $(1,600)$(3,244)$16,342 
The following table summarizes the final purchase price allocation:
$s in thousandsPurchase Price Allocation
Cash and cash equivalents$
Intangible assets1,300 
Accounts payable(37)
Long-term accrued expenses and other noncurrent liabilities(67)
Deferred tax liability(314)
Total identifiable net assets885 
Goodwill10,676 
Total purchase price$11,561 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
$s in thousandsAs of June 30, 2024AdjustmentsAs of December 31, 2024
Cash and cash equivalents2,592 — 2,592 
Accounts receivable1
2,684 17 2,701 
Aircraft support parts265 — 265 
Prepaid expenses and other current assets124 — 124 
Property, plant and equipment1,014 — 1,014 
Intangible assets3,900 — 3,900 
Other noncurrent assets838 1,016 1,854 
Accounts payable(259)— (259)
Dividends payable(800)— (800)
Deferred revenue(90)(90)(180)
Accrued expenses and other current liabilities(170)— (170)
Operating right-of-use current liability— (56)(56)
Operating right-of-use noncurrent liability— (960)(960)
Deferred tax liability(490)(779)(1,269)
Total identifiable net assets9,608 (852)8,756 
Goodwill11,578 (3,992)7,586 
Total purchase price$21,186 $(4,844)$16,342 
1     Balance includes $1.0 million in unbilled receivable. Fair value of accounts receivable approximates the     contractual amount.