XML 78 R62.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business and Asset Acquisitions - Schedule of Estimated Fair Values of Assets Acquired and Liabilities Assumed of Safety Supply Illinois LLC (Details) - USD ($)
$ in Thousands
11 Months Ended 12 Months Ended
Jan. 19, 2024
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Business Acquisition [Line Items]          
Goodwill   $ 462,789 $ 462,789 $ 399,925 $ 348,048
ESS          
Business Acquisition [Line Items]          
Accounts receivable $ 1,363 1,363 1,363    
Inventory 1,399 1,399 1,399    
Other current assets 10 10 10    
Property, plant and equipment 228 228 228    
Right of use assets 550 550 550    
Other assets 11 11 11    
Accounts payable (205) (205) (205)    
Lease liabilities (550) (550) (550)    
Accrued expenses and other liabilities (25) (14) (14)    
Accrued expenses and other liabilities, measurement period adjustments   11      
Goodwill 2,973 2,862 2,862    
Goodwill, measurement period adjustments   (111)      
Total purchase consideration exchanged, net of cash acquired 9,854 9,854 9,854    
Total purchase consideration exchanged, net of cash acquired, measurement period adjustments   0      
Cash consideration 8,904 8,904      
Deferred consideration 950 950      
Deferred consideration transferred     200    
ESS | Customer relationships          
Business Acquisition [Line Items]          
Other intangible assets 2,700 2,800 2,800    
Other intangible assets, measurement period adjustments   100      
ESS | Trade names          
Business Acquisition [Line Items]          
Other intangible assets $ 1,400 $ 1,400 $ 1,400