XML 59 R38.htm IDEA: XBRL DOCUMENT v3.22.1
Note 17 - Business Combinations (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

Cash

 $101,536 

Working capital adjustment payable

  14,092 

Fair value of unsecured promissory notes

  86,001 

Fair value of common stock issued to Sellers

  17,612 

Fair value of purchase consideration

 $219,241 

Purchase Consideration

    
     

Cash payment

 $16,597 

Fair value of common stock issued to Sellers

  2,024 

Total

 $18,621 

Cash payment

 $22,000 

Fair value of common stock issued to Sellers

  16,932 

Total

 $38,932 

Purchase Consideration

    

Fair value of common stock issued to Sellers

 $1,224 

18-Month Seller Note

  5,000 

3-year Seller Note

  1,480 

Contingent consideration

  720 

Cash payment

  3,000 

Total

 $11,424 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

Cash and cash equivalents

 $6,779 

Trade accounts receivable

  15,726 

Contract assets

  2,092 

Prepaid expenses and other current assets

  481 

Property and equipment

  18,730 

Other long-term assets

  531 

Indefinite lived intangible assets

  15,027 

Definite lived intangible assets

  93,211 

Accounts payable

  (620)

Contract liabilities

  (120)

Accrued expenses

  (2,747)

Net assets acquired

  149,090 

Goodwill

  70,151 

Purchase price allocation

 $219,241 

Cash and cash equivalents

 $747 

Trade accounts receivable

  297 

Property and equipment

  124 

Intangible, Tradename (indefinite)

  159 

Intangible, Customer relationships (10-year life)

  210 

Accounts payable

  (197)

Accrued expenses and other liabilities

  (182)

Net assets acquired

  1,158 

Goodwill

  826 

Purchase price allocation

 $1,984 

Cash and cash equivalents

 $1,634 

Trade accounts receivable, net

  1,254 

Contract assets

  1,001 

Prepaid expenses and other current assets

  1,088 

Property and equipment

  760 

Intangible, customer relationships

  3,800 

Intangible, trade name

  1,162 

Intangible, technology know how

  1,459 

Other long-term assets

  76 

Deferred tax liability

  (2,090)

Liabilities assumed

  (2,100)

Net assets acquired

  8,044 

Goodwill

  10,577 

Purchase price allocation

 $18,621 

Cash and cash equivalents

 $610 

Trade accounts receivable

  7,871 

Contract assets

  1,686 

Contingent receivable

  1,424 

Prepaid expenses and other current assets

  408 

Property and equipment

  3,795 

Right of use assets - Operating leases

  860 

Intangible, customer relationships (10-year life)

  16,075 

Intangible, tradename (indefinite life)

  6,388 

Intangible, non-compete agreements (5-year life)

  385 

Other long-term assets

  123 

Deferred tax liability

  (9,048)

Liabilities assumed

  (3,984)

Net assets acquired

  26,593 

Goodwill

  12,339 

Purchase price allocation

 $38,932 

Purchase price

 $11,424 
     

Cash and cash equivalents

 $19 

Trade accounts receivable, net of allowance

  6,972 

Contract assets

  3,299 

Prepaid expenses and other current assets

  427 

Property and equipment

  382 

Right of use assets - Operating leases

  890 

Intangible, customer relationships & backlog

  8,647 

Intangible, trade name

  1,878 

Intangible, non-compete agreements

  3,212 

Deferred tax liability

  (1,570)

Liabilities assumed

  (19,738)
Net assets acquired  4,418 

Goodwill

  7,006 

Purchase price allocation

 $11,424 
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
  

Fair Value

 

Useful Life

Customer relationships

 $84,012 

15 years

Backlog

  9,186 

1 year

Tradename

  15,027 

Indefinite

Software

  13 

3 years

Total intangible assets

 $108,238  
Business Acquisition, Pro Forma Information [Table Text Block]

Revenue from April 1, 2020 acquisition date to December 31, 2020

 $13,005 

Loss from continuing operations, net of income taxes from April 1, 2020 acquisition date to December 31, 2020

 $(4,243

 

)
  (Unaudited) 
  

For the Years Ended December 31,

 
  

2021

  

2020

 

Gross revenue

 $158,625  $135,189 
         

Loss from continuing operations, net of income taxes

 $(69,671) $(52,953)