XML 51 R41.htm IDEA: XBRL DOCUMENT v3.22.2
ACQUISITIONS (Details)
$ / shares in Units, shares in Thousands
3 Months Ended 6 Months Ended
Jun. 17, 2022
USD ($)
$ / shares
shares
May 30, 2022
USD ($)
shares
May 27, 2022
$ / shares
shares
Dec. 30, 2021
USD ($)
Nov. 04, 2021
USD ($)
Jun. 30, 2022
USD ($)
Mar. 31, 2022
USD ($)
Jun. 30, 2021
USD ($)
Mar. 31, 2021
USD ($)
Jun. 30, 2022
USD ($)
payment
installment
Jun. 30, 2021
USD ($)
May 24, 2022
Dec. 31, 2021
USD ($)
Nov. 02, 2021
ACQUISITIONS                            
Adjustments to purchase price           $ 0 $ 119,000              
Increase in goodwill             175,000     $ 175,000        
Cash paid for acquisition                   44,569,000        
Fair value of contingent consideration           0       0        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Right of use assets           5,053,000       5,053,000        
Goodwill           125,006,000       125,006,000     $ 106,633,000  
Revenues           122,722,000   $ 101,537,000   237,507,000 $ 203,214,000      
Earnings           4,581,000 2,504,000 4,634,000 $ 11,927,000 7,084,000 16,561,000      
Working capital adjustment           0 $ 185,000              
Pro forma Condensed Combined Financial Information                            
Revenues           127,492,000   118,398,000   248,322,000 236,600,000      
Income before income taxes           8,225,000   $ 7,422,000   12,943,000 $ 10,561,000      
FPH Group                            
ACQUISITIONS                            
Business acquisition percentage of voting interests acquired   100.00%                        
Purchase price   $ 42,159,000                        
Transaction costs related to acquisition   710,000                        
Cash paid for acquisition   39,359,000                        
Shares issued for acquisition   550,000                        
Number of share issued for consideration | shares     22,886                      
Stock price | $ / shares     $ 24.01                      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Cash and cash equivalents   1,755,000                        
Trade receivables   3,161,000                        
Inventories   4,576,000                        
Other assets, net   174,000                        
Property, plant and equipment   624,000                        
Right of use assets   4,165,000                        
Intangible assets   22,611,000                        
Goodwill   13,314,000                        
Other current liabilities   (956,000)                        
Deferred revenue   (776,000)                        
Lease liabilities   (4,165,000)                        
Net deferred income tax liabilities   (2,324,000)                        
Net purchase price   $ 42,159,000                        
Revenues           1,925,000       1,925,000        
Earnings           247,000                
Number of Shares Issued in Exchange   1                        
FPH Group | Technology                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets   $ 5,731,000                        
Estimated Life   10 years                        
FPH Group | Customer lists                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets   $ 16,173,000                        
Estimated Life   12 years                        
FPH Group | Trade name                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets   $ 707,000                        
Estimated Life   10 years                        
FPH Group | Exchangeable Shares                            
ACQUISITIONS                            
Shares issued for acquisition   $ 2,250,000                        
Number of share issued for consideration | shares   93,728                        
ThinGap and Airex                            
ACQUISITIONS                            
Purchase price $ 16,527,000                          
Cash paid for acquisition 8,224,000                          
Shares issued for acquisition $ 8,303,000                          
Number of share issued for consideration | shares 376,500                          
Shares subject to indemnification holdback | shares 29,631                          
Stock price | $ / shares $ 22.05                          
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Cash and cash equivalents $ 1,074,000                          
Trade receivables 1,295,000                          
Inventories 1,686,000                          
Other assets, net 636,000                          
Property, plant and equipment 202,000                          
Right of use assets 888,000                          
Intangible assets 6,000,000                          
Goodwill 6,800,000                          
Other current liabilities (574,000)                          
Deferred revenue (245,000)                          
Lease liabilities (888,000)                          
Net deferred income tax liabilities (347,000)                          
Net purchase price 16,527,000                          
Revenues           408,000                
ThinGap and Airex | Business development                            
ACQUISITIONS                            
Transaction costs related to acquisition 179,000                          
ThinGap and Airex | Technology                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets $ 2,000,000                          
Estimated Life 12 years 6 months                          
ThinGap and Airex | Customer lists                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets $ 3,800,000                          
Estimated Life 10 years                          
ThinGap and Airex | Trade name                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets $ 200,000                          
Estimated Life 10 years                          
ThinGap                            
ACQUISITIONS                            
Business acquisition percentage of voting interests acquired                       100.00%    
Airex LLC                            
ACQUISITIONS                            
Business acquisition percentage of voting interests acquired 100.00%                          
ORMEC                            
ACQUISITIONS                            
Business acquisition percentage of voting interests acquired                           100.00%
ALIO                            
ACQUISITIONS                            
Business acquisition percentage of voting interests acquired         100.00%                  
Fair value of contingent consideration         $ 4,900,000 0       0        
ALIO | Accrued liabilities.                            
ACQUISITIONS                            
Fair value of contingent consideration           1,125,000       1,125,000        
ALIO | Other long-term liabilities                            
ACQUISITIONS                            
Fair value of contingent consideration           3,775,000       $ 3,775,000        
ORMEC and ALIO                            
ACQUISITIONS                            
Purchase price         $ 33,458,000                  
Spectrum Controls                            
ACQUISITIONS                            
Purchase price       $ 68,711,000                    
Number of remaining payments | payment                   2        
Amount payable at each payment                   $ 12,500,000        
Number of equal installments | installment                   2        
Percentage of remaining consideration in cash                   50.00%        
Percentage of remaining consideration in stock                   50.00%        
Spectrum Controls | Accrued liabilities.                            
ACQUISITIONS                            
Consideration remaining payable           12,444,000       $ 12,444,000     12,388,000  
Spectrum Controls | Other long-term liabilities                            
ACQUISITIONS                            
Consideration remaining payable           $ 12,333,000       $ 12,333,000     $ 12,277,000