XML 75 R55.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions - Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
6 Months Ended 8 Months Ended 12 Months Ended
Jul. 01, 2023
May 01, 2023
Sep. 01, 2021
Aug. 02, 2021
May 03, 2021
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Business Acquisition [Line Items]                    
Goodwill           $ 169,648 $ 169,648 $ 169,648 $ 382,658 $ 410,559
Total, net of cash acquired               $ 34,600 $ 774 $ 133,308
Terra Flame                    
Business Acquisition [Line Items]                    
Cash consideration to the seller   $ 5,500         5,456      
Fair value of the earnout liability             2,617      
Fair value of the post-closing payment liability             5,125      
Total Purchase Consideration   13,200         $ 13,198      
Cash   286                
Accounts receivable   421                
Inventory   1,413                
Property and equipment   4,510                
Prepaid expenses and other assets   5                
Intangible assets   5,600                
Accounts payable and accrued liabilities   (913)                
Deferred revenue   (33)                
Total identifiable net assets   11,289                
Goodwill   1,909                
Total   $ 13,198                
Icy Breeze                    
Business Acquisition [Line Items]                    
Cash consideration to the seller $ 29,400         37,180        
Fair value of the earnout liability           14,897        
Total Purchase Consideration 52,100         $ 52,077        
Cash 7,750                  
Inventory 5,232                  
Property and equipment 4,187                  
Prepaid expenses and other assets 26                  
Intangible assets 15,900                  
Accounts payable and accrued liabilities (711)                  
Deferred revenue (159)                  
Total identifiable net assets 32,225                  
Goodwill 19,852                  
Total 52,077                  
Less: cash acquired $ (7,800)                  
Oru                    
Business Acquisition [Line Items]                    
Cash consideration to the seller         $ 25,400          
Cash         6,307          
Accounts receivable         357          
Inventory         4,171          
Property and equipment         436          
Prepaid expenses and other assets         902          
Intangible assets         21,115          
Accounts payable and accrued liabilities         (4,119)          
Deferred revenue         (746)          
Deferred tax liability         (6,247)          
Total identifiable net assets         22,176          
Noncontrolling interest         (15,320)          
Goodwill         18,781          
Total         25,637          
Less: cash acquired         (6,307)          
Total, net of cash acquired         $ 19,330          
ISLE                    
Business Acquisition [Line Items]                    
Cash consideration to the seller       $ 24,800            
Cash       3,085            
Accounts receivable       107            
Inventory       8,986            
Property and equipment       110            
Prepaid expenses and other assets       60            
Intangible assets       4,121            
Accounts payable and accrued liabilities       (4,697)            
Total identifiable net assets       11,772            
Goodwill       29,564            
Total       41,336            
Less: cash acquired       (3,085)            
Less: fair value of class B units       (16,494)            
Total, net of cash acquired       $ 21,757            
Chubbies                    
Business Acquisition [Line Items]                    
Cash consideration to the seller     $ 100,400              
Cash     7,990              
Accounts receivable     1,962              
Inventory     25,360              
Property and equipment     401              
Prepaid expenses and other assets     893              
Intangible assets     47,846              
Accounts payable and accrued liabilities     (15,011)              
Deferred revenue     (392)              
Deferred tax liability     (12,095)              
Other non-current liabilities     12              
Total identifiable net assets     56,942              
Goodwill     73,118              
Total     130,060              
Less: cash acquired     (7,990)              
Less: fair value of class B units     (29,075)              
Total, net of cash acquired     $ 92,995