XML 41 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2018
Business Acquisition [Abstract]  
Business Acquisition, Pro Forma Information
Unaudited Pro Forma Financial Information

The unaudited pro forma financial information in the table below summarizes the combined results of operations for GSE, True North, and Absolute as if the business combinations had occurred  on January 1, 2017.

  
Three months ended September 30,
  
Nine months ended September 30,
 
  
2018
  
2017
  
2018
  
2017
 
  
(unaudited and in thousands)
 
             
Revenue
 
$
21,801
  
$
24,975
  
$
72,564
  
$
83,337
 
Net loss
  
(361
)
  
(736
)
  
(2,178
)
  
(1,224
)

True North Consulting, LLC [Member]  
Business Acquisition [Abstract]  
Consideration Paid For Assets Acquired and Liabilities Assumed
The following table summarizes the consideration paid to acquire True North and the preliminary fair value of the assets acquired and liabilities assumed at the date of the transaction. Due to the recent completion of the acquisition, the Company recorded the assets acquired and liabilities assumed at their preliminary estimated fair value. As of September 30, 2018, the Company had not finalized the determination of the fair value allocated to various assets and liabilities, including, but not limited to, contract receivables, prepaid expenses and other current assets, intangible assets, accounts payable, accrued expenses, accrued compensation and the residual amount allocated to goodwill. The following amounts except for cash are all reflected in the consolidated statement of cash flows within the "Acquisition of True North Consulting, net of cash acquired" line caption.

(in thousands)

Total purchase price
 
$
9,941
 
     
 Purchase price allocation:
    
Cash
  
306
 
Contract receivables
  
2,345
 
Prepaid expenses and other current assets
  
4
 
Property, and equipment, net
  
1
 
Intangible assets
  
5,088
 
Accounts payable, accrued expenses
  
(1,420
)
Accrued compensation
  
(137
)
 Total identifiable net assets
  
6,187
 
 Goodwill
  
3,754
 
 Net assets acquired
 
$
9,941
 

Fair Value of Intangible Assets Acquired and Related Weighted Average Amortization Period
The following table summarizes the fair value of intangible assets acquired at the date of acquisition and the related weighted average amortization period:

Intangible Assets
 
Weighted average amortization period
  
Fair Value
 
  
(in years)
  
(in thousands)
 
Customer relationships
  
15
  
$
3,758
 
Tradename
  
10
   
582
 
Non-compete agreements
  
4
   
221
 
Alliance agreements
  
5
   
527
 
Total
     
$
5,088
 

Absolute Consulting, Inc. [Member]  
Business Acquisition [Abstract]  
Consideration Paid For Assets Acquired and Liabilities Assumed
The following table summarizes the consideration paid to acquire Absolute and the fair value of the assets acquired and liabilities assumed at the date of the transaction.

(in thousands)
   
    
Total purchase price
 
$
9,521
 
     
Purchase price allocation:
    
Cash
 
$
455
 
Contract receivables
  
5,121
 
Prepaid expenses and other current assets
  
68
 
Property, and equipment, net
  
184
 
Intangible assets
  
2,569
 
Accounts payable, accrued expenses, and other liabilities
  
(78
)
Accrued compensation
  
(1,617
)
Total identifiable net assets
  
6,702
 
Goodwill
  
2,819
 
Net assets acquired
 
$
9,521
 

Fair Value of Intangible Assets Acquired and Related Weighted Average Amortization Period
The Company identified $2.6 million of other intangible assets, including customer relationships and trademarks/names, with amortization periods of three to ten years. The following table summarizes the fair value of intangible assets acquired at the date of acquisition and the related weighted average amortization period:

Intangible Assets
 
Weighted average amortization period
  
Fair Value
 
  
(in years)
  
(in thousands)
 
Customer relationships
  
10
  
$
1,856
 
Trademarks/Names
  
3
   
713
 
Total
     
$
2,569