XML 46 R36.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
9 Months Ended
Apr. 30, 2020
Segment Reporting [Abstract]  
Segment information
Operating segment information, along with a reconciliation of segment net income (loss) and consolidated net income to Adjusted EBITDA is presented in the tables below:
 
Three months ended April 30, 2020
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
78,311,000

 
56,810,000

 

 
$
135,121,000

Operating income (loss)
 
$
4,041,000

 
4,194,000

 
(11,371,000
)
 
$
(3,136,000
)
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
3,462,000

 
4,253,000

 
(11,704,000
)
 
$
(3,989,000
)
     Provision for (benefit from) income taxes
 
481,000

 
(65,000
)
 
(1,175,000
)
 
(759,000
)
     Interest (income) and other
 
89,000

 

 
19,000

 
108,000

     Interest expense
 
9,000

 
6,000

 
1,489,000

 
1,504,000

     Amortization of stock-based compensation
 

 

 
981,000

 
981,000

     Amortization of intangibles
 
4,313,000

 
1,204,000

 

 
5,517,000

     Depreciation
 
1,993,000

 
447,000

 
210,000

 
2,650,000

     Estimated contract settlement costs
 
476,000

 

 

 
476,000

     Acquisition plan expenses
 
701,000

 

 
5,282,000

 
5,983,000

Adjusted EBITDA
 
$
11,524,000

 
5,845,000

 
(4,898,000
)
 
$
12,471,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
1,263,000

 
531,000

 
118,000

 
$
1,912,000

Long-lived assets acquired in connection with the acquisitions
 
$
4,023,000

 
4,402,000

 

 
$
8,425,000

Total assets at April 30, 2020
 
$
663,455,000

 
235,739,000

 
52,538,000

 
$
951,732,000

 
Three months ended April 30, 2019
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
89,600,000

 
80,848,000

 

 
$
170,448,000

Operating income (loss)
 
$
8,126,000

 
10,053,000

 
(6,883,000
)
 
$
11,296,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
8,086,000

 
10,073,000

 
(10,547,000
)
 
$
7,612,000

     Provision for income taxes
 
10,000

 

 
1,537,000

 
1,547,000

     Interest (income) and other
 
9,000

 
(21,000
)
 
(10,000
)
 
(22,000
)
     Interest expense
 
21,000

 
1,000

 
2,137,000

 
2,159,000

     Amortization of stock-based compensation
 

 

 
1,119,000

 
1,119,000

     Amortization of intangibles
 
3,692,000

 
844,000

 

 
4,536,000

     Depreciation
 
2,374,000

 
367,000

 
177,000

 
2,918,000

     Estimated contract settlement costs
 
2,465,000

 

 

 
2,465,000

     Acquisition plan expenses
 

 

 
1,704,000

 
1,704,000

Adjusted EBITDA
 
$
16,657,000

 
11,264,000

 
(3,883,000
)
 
$
24,038,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
1,730,000

 
296,000

 
181,000

 
$
2,207,000

Long-lived assets acquired in connection with the acquisitions
 
$
60,451,000

 

 

 
$
60,451,000

Total assets at April 30, 2019
 
$
665,499,000

 
200,442,000

 
37,546,000

 
$
903,487,000


 
 
Nine months ended April 30, 2020
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
268,747,000

 
198,295,000

 

 
$
467,042,000

Operating income (loss)
 
$
26,501,000

 
16,280,000

 
(30,423,000
)
 
$
12,358,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
26,031,000

 
16,364,000

 
(36,501,000
)
 
$
5,894,000

     Provision for (benefit from) income taxes
 
382,000

 
(65,000
)
 
1,186,000

 
1,503,000

     Interest (income) and other
 
62,000

 
(26,000
)
 
1,000

 
37,000

     Interest expense
 
26,000

 
7,000

 
4,891,000

 
4,924,000

     Amortization of stock-based compensation
 

 

 
3,098,000

 
3,098,000

     Amortization of intangibles
 
13,037,000

 
2,915,000

 

 
15,952,000

     Depreciation
 
6,372,000

 
1,072,000

 
578,000

 
8,022,000

     Estimated contract settlement costs
 
444,000

 

 

 
444,000

     Acquisition plan expenses
 
701,000

 

 
13,696,000

 
14,397,000

Adjusted EBITDA
 
$
47,055,000

 
20,267,000

 
(13,051,000
)
 
$
54,271,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
3,178,000

 
956,000

 
286,000

 
$
4,420,000

Long-lived assets acquired in connection with the acquisitions
 
$
6,060,000

 
34,609,000

 

 
$
40,669,000

Total assets at April 30, 2020
 
$
663,455,000

 
235,739,000

 
52,538,000

 
$
951,732,000



 
Nine months ended April 30, 2019
 
 
Commercial Solutions
 
Government Solutions
 
Unallocated
 
Total
Net sales
 
$
254,308,000

 
241,117,000

 

 
$
495,425,000

Operating income (loss)
 
$
23,942,000

 
24,480,000

 
(17,420,000
)
 
$
31,002,000

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
23,783,000

 
24,505,000

 
(29,382,000
)
 
$
18,906,000

     Provision for income taxes
 
65,000

 

 
1,726,000

 
1,791,000

     Interest (income) and other
 
32,000

 
(33,000
)
 
(6,000
)
 
(7,000
)
     Write-off of deferred financing costs
 

 

 
3,217,000

 
3,217,000

     Interest expense
 
62,000

 
8,000

 
7,025,000

 
7,095,000

     Amortization of stock-based compensation
 

 

 
3,356,000

 
3,356,000

     Amortization of intangibles
 
10,581,000

 
2,532,000

 

 
13,113,000

     Depreciation
 
6,898,000

 
1,113,000

 
607,000

 
8,618,000

     Estimated contract settlement costs
 
6,351,000

 

 

 
6,351,000

     Settlement of intellectual property litigation
 

 

 
(3,204,000
)
 
(3,204,000
)
     Acquisition plan expenses
 

 

 
4,612,000

 
4,612,000

     Facility exit costs
 

 
1,373,000

 

 
1,373,000

Adjusted EBITDA
 
$
47,772,000

 
29,498,000

 
(12,049,000
)
 
$
65,221,000

 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
 
$
4,593,000

 
1,357,000

 
438,000

 
$
6,388,000

Long-lived assets acquired in connection with the acquisitions
 
$
60,451,000

 

 

 
$
60,451,000

Total assets at April 30, 2019
 
$
665,499,000

 
200,442,000

 
37,546,000

 
$
903,487,000