XML 51 R37.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
6 Months Ended
Jan. 31, 2017
Segment Reporting [Abstract]  
Segment information
Operating segment information, along with a reconciliation of segment net income (loss) and consolidated net income (loss) to Adjusted EBITDA is presented in the tables below:

 
Three months ended January 31, 2017
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
82,103,000

 
56,925,000

 

 
$
139,028,000

Operating income
 
$
5,864,000

 
2,338,000

 
4,647,000

 
$
12,849,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
5,730,000

 
2,362,000

 
(1,507,000
)
 
$
6,585,000

     Provision for income taxes
 
135,000

 

 
3,351,000

 
3,486,000

     Interest (income) and other expense
 
(60,000
)
 
(23,000
)
 
9,000

 
(74,000
)
     Interest expense
 
59,000

 
(1,000
)
 
2,794,000

 
2,852,000

     Amortization of stock-based compensation
 

 

 
1,019,000

 
1,019,000

     Amortization of intangibles
 
4,413,000

 
1,619,000

 

 
6,032,000

     Depreciation
 
2,429,000

 
752,000

 
387,000

 
3,568,000

     Settlement of intellectual property litigation
 

 

 
(9,979,000
)
 
(9,979,000
)
Adjusted EBITDA
 
$
12,706,000

 
4,709,000

 
(3,926,000
)
 
$
13,489,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
1,652,000

 
413,000

 
7,000

 
$
2,072,000

Total assets at January 31, 2017
 
$
620,147,000

 
197,035,000

 
66,326,000

 
$
883,508,000


 
Three months ended January 31, 2016
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
50,722,000

 
19,601,000

 

 
$
70,323,000

Operating income (loss)
 
$
5,241,000

 
4,679,000

 
(6,731,000
)
 
$
3,189,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
5,023,000

 
4,688,000

 
(7,235,000
)
 
$
2,476,000

     Provision for income taxes
 
116,000

 

 
634,000

 
750,000

     Interest (income) and other expense
 
29,000

 
(9,000
)
 
(130,000
)
 
(110,000
)
     Interest expense
 
73,000

 

 

 
73,000

     Amortization of stock-based compensation
 

 

 
1,074,000

 
1,074,000

     Amortization of intangibles
 
1,196,000

 

 

 
1,196,000

     Depreciation
 
1,186,000

 
272,000

 
8,000

 
1,466,000

     Acquisition plan expenses
 

 

 
2,337,000

 
2,337,000

Adjusted EBITDA
 
$
7,623,000

 
4,951,000

 
(3,312,000
)
 
$
9,262,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
467,000

 
347,000

 
13,000

 
$
827,000

Total assets at January 31, 2016
 
$
227,963,000

 
77,733,000

 
156,474,000

 
$
462,170,000




 
Six months ended January 31, 2017
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
158,281,000

 
116,533,000

 

 
$
274,814,000

Operating income (loss)
 
$
8,962,000

 
4,838,000

 
(1,679,000
)
 
$
12,121,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
8,743,000

 
4,865,000

 
(9,512,000
)
 
$
4,096,000

     Provision for income taxes
 
158,000

 

 
1,766,000

 
1,924,000

     Interest (income) and other expense
 
(62,000
)
 
(26,000
)
 
12,000

 
(76,000
)
     Interest expense
 
123,000

 
(1,000
)
 
6,055,000

 
6,177,000

     Amortization of stock-based compensation
 

 

 
1,989,000

 
1,989,000

     Amortization of intangibles
 
8,849,000

 
3,238,000

 

 
12,087,000

     Depreciation
 
5,016,000

 
1,503,000

 
798,000

 
7,317,000

     Settlement of intellectual property litigation
 

 

 
(9,979,000
)
 
(9,979,000
)
Adjusted EBITDA
 
$
22,827,000

 
9,579,000

 
(8,871,000
)
 
$
23,535,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
3,647,000

 
423,000

 
77,000

 
$
4,147,000

Total assets at January 31, 2017
 
$
620,147,000

 
197,035,000

 
66,326,000

 
$
883,508,000



 
Six months ended January 31, 2016
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
93,672,000

 
40,768,000

 

 
$
134,440,000

Operating income (loss)
 
$
7,489,000

 
9,759,000

 
(11,891,000
)
 
$
5,357,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
7,200,000

 
9,775,000

 
(13,060,000
)
 
$
3,915,000

     Provision for income taxes
 
92,000

 

 
1,424,000

 
1,516,000

     Interest (income) and other expense
 
50,000

 
(16,000
)
 
(256,000
)
 
(222,000
)
     Interest expense
 
148,000

 

 

 
148,000

     Amortization of stock-based compensation
 

 

 
2,125,000

 
2,125,000

     Amortization of intangibles
 
2,572,000

 

 

 
2,572,000

     Depreciation
 
2,439,000

 
541,000

 
16,000

 
2,996,000

     Acquisition plan expenses
 

 

 
3,729,000

 
3,729,000

Adjusted EBITDA
 
$
12,501,000

 
10,300,000

 
(6,022,000
)
 
$
16,779,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
948,000

 
500,000

 
15,000

 
$
1,463,000

Total assets at January 31, 2016
 
$
227,963,000

 
77,733,000

 
156,474,000

 
$
462,170,000