XML 66 R56.htm IDEA: XBRL DOCUMENT v3.20.1
Stability Biologics, LLC - Purchase Price Allocation (Details) - USD ($)
Jan. 13, 2016
Jan. 01, 2015
Dec. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Business Acquisition [Line Items]            
Cash paid at closing $ 6,000,000          
Working capital adjustment (481,000)          
Common stock issued (441,009 shares) 3,347,000          
Fair value of earn-out 17,450,000          
Total fair value of purchase price 28,087,000          
Net assets acquired:            
Other long-term assets 199,000          
Property, plant and equipment 1,375,000          
Deferred tax liability (5,896,000)          
Subtotal (1,866,000)          
Intangible assets 13,790,000          
Goodwill 16,163,000   $ 19,976,000 $ 19,976,000 $ 20,200,000 $ 20,203,000
Total assets purchased 28,087,000          
Working capital and other assets were composed of the following (in thousands):            
Cash 140,000          
Prepaid Expenses and other current assets 100,000          
Accounts receivable 2,001,000          
Federal and state taxes receivable 28,000          
Inventory 9,002,000          
Accounts payable and accrued expenses (8,815,000)          
Debt-free working capital 2,456,000          
Current portion of long-term debt (194,000)          
Long-term debt (560,000)          
Line of Credit (932,000)          
Shareholder loan (85,000)          
Assumed debt (1,771,000)          
Net working capital 685,000          
Stability Biologics, LLC            
Business Acquisition [Line Items]            
Cash paid at closing 6,000,000.0          
Common stock issued (441,009 shares) $ 3,347,000          
Equity issued for acquisition (shares) 441,009.000 441,009        
Fair value of earn-out $ 17,500,000          
Working capital and other assets were composed of the following (in thousands):            
Long-term debt (1,800,000)          
Customer relationships            
Net assets acquired:            
Intangible assets 5,330,000          
Patents and know how            
Net assets acquired:            
Intangible assets 6,790,000          
Trade names and trademarks            
Net assets acquired:            
Intangible assets 450,000          
Non-compete agreements            
Net assets acquired:            
Intangible assets 830,000          
Licenses and permits            
Net assets acquired:            
Intangible assets $ 390,000