XML 48 R36.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisition of Stability Inc. - Preliminarily Allocation of Purchase Price (Details) - USD ($)
$ / shares in Units, $ in Thousands
Jan. 13, 2016
Mar. 31, 2016
Dec. 31, 2015
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Goodwill   $ 30,730 $ 4,040
Stability Biologics, LLC      
Business Combination, Consideration Transferred [Abstract]      
Cash paid at closing $ 6,000    
Common stock issued (441,009 shares valued at $9.07 per share) $ 3,346    
Common stock issued (in shares) 441,009    
Common stock issued, price per share (in dollars per share) $ 9.07    
Assumed debt $ 1,771    
Fair value of earn - out 33,240 $ 33,240  
Total fair value of purchase price 44,357    
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Debt-free working capital 2,382    
Other assets, net 199    
Property, plant and equipment 1,375    
Deferred tax liability (9,899)    
Subtotal (5,943)    
Subtotal 23,610    
Goodwill 26,690    
Total Assets Purchased 44,357    
Cash 140    
Prepaid Expenses and other current assets 100    
Accounts Receivable 2,001    
Federal and state taxes receivable 28    
Inventory 10,977    
Accounts payable and accrued expenses (10,864)    
Debt-free working capital 2,382    
Current portion of long term debt (194)    
Net working capital 611    
Customer relationships | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Finite-lived intangible assets 8,920    
Patents and know-how | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Finite-lived intangible assets 10,230    
Non compete agreements | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Finite-lived intangible assets 2,700    
Licenses and permits | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Finite-lived intangible assets 760    
Trade names and trademarks | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Indefinite-lived intangible assets 1,000    
Long-term debt | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Long-term debt (560)    
Line of credit | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Long-term debt (932)    
Shareholder loan | Stability Biologics, LLC      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]      
Long-term debt $ (85)