XML 76 R59.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions - Allocation of Purchase Price (Details) - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 05, 2022
Jan. 14, 2022
Dec. 09, 2021
Nov. 22, 2021
Joule Processing LLC          
Preliminary allocation of the purchase price to the estimated fair value of the net assets acquired          
Current assets     $ 2,672    
Property, plant and equipment     493    
Right of use asset     182    
Identifiable intangible assets     60,522    
Lease liability     (374)    
Current liabilities     (2,612)    
Contract liability     (3,818)    
Total net assets acquired, excluding goodwill     $ 57,065    
Applied Cryo Technologies          
Preliminary allocation of the purchase price to the estimated fair value of the net assets acquired          
Cash         $ 1,180
Accounts receivable         4,123
Inventory         24,655
Prepaid expenses and other assets         1,506
Property, plant and equipment         4,515
Right of use asset         2,788
Identifiable intangible assets         70,484
Lease liability         (2,672)
Accounts payable, accrued expenses and other liabilities         (7,683)
Deferred tax liability         (16,541)
Deferred revenue         (12,990)
Total net assets acquired, excluding goodwill         $ 69,365
Frames Holding B.V.          
Preliminary allocation of the purchase price to the estimated fair value of the net assets acquired          
Cash       $ 45,394  
Accounts receivable       17,910  
Inventory       34  
Prepaid expenses and other assets       3,652  
Property, plant and equipment       709  
Right of use asset       1,937  
Contract asset       9,960  
Identifiable intangible assets       50,478  
Lease liability       (1,937)  
Current liabilities       (22,737)  
Accounts payable, accrued expenses and other liabilities       (18,465)  
Deferred tax liability $ (10,600)     (10,644)  
Provision for loss contracts       (2,636)  
Warranty provisions       (7,566)  
Total net assets acquired, excluding goodwill       $ 66,089  
Alloy Custom Products, LLC and WesMor Cryogenics, LLC          
Preliminary allocation of the purchase price to the estimated fair value of the net assets acquired          
Cash   $ 267      
Accounts receivable   5,038      
Inventory   11,120      
Prepaid expenses and other assets   464      
Property, plant and equipment   3,887      
Right of use asset   1,538      
Identifiable intangible assets   13,430      
Lease liability   (1,562)      
Accounts payable, accrued expenses and other liabilities   (3,826)      
Deferred revenue   (6,193)      
Total net assets acquired, excluding goodwill   $ 24,163