XML 47 R36.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisition of Stability Inc. - Preliminarily Allocation of Purchase Price (Details) - USD ($)
$ / shares in Units, $ in Thousands
Jan. 13, 2016
Sep. 30, 2016
Dec. 31, 2015
Net assets acquired:      
Goodwill   $ 26,951 $ 4,040
Stability Biologics, LLC      
Business Combination, Consideration Transferred [Abstract]      
Cash paid at closing $ 6,000    
Working capital adjustment (480)    
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 25,620 $ 25,620  
Total fair value of purchase price 36,257    
Net assets acquired:      
Debt-free working capital 2,179    
Other assets, net 199    
Property, plant and equipment 1,375    
Deferred tax liability (8,268)    
Subtotal (4,515)    
Subtotal 17,860    
Goodwill 22,912    
Total Assets Purchased 36,257    
Cash 140    
Prepaid Expenses and other current assets 100    
Accounts receivable 2,001    
Federal and state taxes receivable 28    
Inventory 8,725    
Accounts payable and accrued expenses (8,815)    
Debt-free working capital 2,179    
Current portion of long term debt (194)    
Net working capital 408    
Other long term assets 199    
Stability Biologics, LLC | Long-term debt      
Net assets acquired:      
Long-term debt (560)    
Stability Biologics, LLC | Line of Credit      
Net assets acquired:      
Long-term debt (932)    
Stability Biologics, LLC | Shareholder loan      
Net assets acquired:      
Long-term debt (85)    
Stability Biologics, LLC | Trade names and trademarks      
Net assets acquired:      
Indefinite-lived intangible assets 830    
Stability Biologics, LLC | Customer relationships      
Net assets acquired:      
Finite-Lived intangibles assets 6,090    
Stability Biologics, LLC | Patents and know-how      
Net assets acquired:      
Finite-Lived intangibles assets 9,170    
Stability Biologics, LLC | Non compete agreements      
Net assets acquired:      
Finite-Lived intangibles assets 1,080    
Stability Biologics, LLC | Licenses and permits      
Net assets acquired:      
Finite-Lived intangibles assets $ 690