XML 50 R40.htm IDEA: XBRL DOCUMENT v3.22.2.2
ACQUISITIONS (Details)
$ / shares in Units, shares in Thousands
3 Months Ended 9 Months Ended
Jun. 17, 2022
USD ($)
$ / shares
shares
May 30, 2022
USD ($)
shares
May 27, 2022
$ / shares
shares
Dec. 30, 2021
USD ($)
Nov. 04, 2021
USD ($)
Sep. 30, 2022
USD ($)
Jun. 30, 2022
USD ($)
Mar. 31, 2022
USD ($)
Sep. 30, 2021
USD ($)
Jun. 30, 2021
USD ($)
Mar. 31, 2021
USD ($)
Sep. 30, 2022
USD ($)
payment
installment
Sep. 30, 2021
USD ($)
May 24, 2022
Dec. 31, 2021
USD ($)
Nov. 02, 2021
ACQUISITIONS                                
Adjustments to purchase price           $ 0 $ 0 $ 119,000                
Increase (decrease) in goodwill               175,000       $ 205,000        
Reduction in consideration           (800,000)           (800,000)        
Cash paid for acquisition                       44,596,000        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Goodwill           122,404,000           122,404,000     $ 106,633,000  
Revenues           134,405,000     $ 103,509,000     371,912,000 $ 306,723,000      
Earnings           6,609,000 4,581,000 2,504,000 5,972,000 $ 4,634,000 $ 11,927,000 13,693,000 22,533,000      
Amortization of intangible assets           3,054,000     1,504,000     8,133,000 4,527,000      
Working capital adjustment           0 $ 0 $ 185,000                
Pro forma Condensed Combined Financial Information                                
Revenues           134,405,000     124,930,000     382,727,000 361,239,000      
Income before income taxes           9,693,000     $ 9,384,000     $ 22,766,000 $ 21,601,000      
Customer lists                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Estimated Life                       18 years        
FPH Group                                
ACQUISITIONS                                
Business acquisition percentage of voting interests acquired   100.00%                            
Purchase price   $ 42,159,000                            
Transaction costs related to acquisition   1,057,000                            
Adjustments to purchase price           (713,000)                    
Increase (decrease) in goodwill           (713,000)                    
Cash paid for acquisition   39,359,000                            
Shares issued for acquisition   550,000                            
Number of share issued for consideration | shares     22,886                          
Stock price | $ / shares     $ 24.01                          
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Cash and cash equivalents   1,755,000                            
Trade receivables   3,161,000                            
Inventories   4,576,000                            
Other assets, net   174,000                            
Property, plant and equipment   624,000                            
Right of use assets   4,165,000                            
Intangible assets   22,611,000                            
Goodwill   12,601,000                            
Other current liabilities   (956,000)                            
Deferred revenue   (776,000)                            
Lease liabilities   (4,165,000)                            
Net deferred income tax liabilities   (2,324,000)                            
Net purchase price   $ 41,446,000                            
Revenues           4,459,000           $ 6,384,000        
Earnings           60,000           382,000        
Amortization of intangible assets           959,000           716,000        
Number of Shares Issued in Exchange   1                            
FPH Group | Technology                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Intangible assets   $ 5,731,000                            
Estimated Life   10 years                            
FPH Group | Customer lists                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Intangible assets   $ 16,173,000                            
Estimated Life   12 years                            
FPH Group | Trade name                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Intangible assets   $ 707,000                            
Estimated Life   10 years                            
FPH Group | Exchangeable Shares                                
ACQUISITIONS                                
Shares issued for acquisition   $ 2,250,000                            
Number of share issued for consideration | shares   93,728                            
ThinGap and Airex                                
ACQUISITIONS                                
Purchase price $ 16,527,000                              
Increase (decrease) in goodwill           181,000                    
Increase in deferred revenue           181,000                    
Cash paid for acquisition 8,224,000                              
Shares issued for acquisition $ 8,303,000                              
Number of share issued for consideration | shares 376,500                              
Shares subject to indemnification holdback | shares 29,631                              
Stock price | $ / shares $ 22.05                              
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Cash and cash equivalents $ 1,074,000                              
Trade receivables 1,295,000                              
Inventories 1,686,000                              
Other assets, net 636,000                              
Property, plant and equipment 202,000                              
Right of use assets 888,000                              
Intangible assets 6,000,000                              
Goodwill 6,981,000                              
Other current liabilities (574,000)                              
Deferred revenue (426,000)                              
Lease liabilities (888,000)                              
Net deferred income tax liabilities (347,000)                              
Net purchase price 16,527,000                              
Revenues           2,154,000           2,562,000        
Earnings           268,000           167,000        
Amortization of intangible assets           409,000           424,000        
ThinGap and Airex | Business development                                
ACQUISITIONS                                
Transaction costs related to acquisition 208,000                              
ThinGap and Airex | Technology                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Intangible assets $ 2,000,000                              
Estimated Life 12 years 6 months                              
ThinGap and Airex | Customer lists                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Intangible assets $ 3,800,000                              
Estimated Life 10 years                              
ThinGap and Airex | Trade name                                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                                
Intangible assets $ 200,000                              
Estimated Life 10 years                              
ThinGap                                
ACQUISITIONS                                
Business acquisition percentage of voting interests acquired                           100.00%    
Airex LLC                                
ACQUISITIONS                                
Business acquisition percentage of voting interests acquired 100.00%                              
ORMEC                                
ACQUISITIONS                                
Business acquisition percentage of voting interests acquired                               100.00%
ALIO                                
ACQUISITIONS                                
Business acquisition percentage of voting interests acquired         100.00%                      
Reduction in consideration           (800,000)                    
Fair value of contingent consideration         $ 4,900,000                      
ALIO | Other long-term liabilities                                
ACQUISITIONS                                
Fair value of contingent consideration           4,100,000           $ 4,100,000        
ORMEC and ALIO                                
ACQUISITIONS                                
Purchase price         $ 33,458,000                      
Spectrum Controls                                
ACQUISITIONS                                
Purchase price       $ 68,711,000                        
Number of remaining payments | payment                       2        
Amount payable at each payment                       $ 12,500,000        
Number of equal installments | installment                       2        
Percentage of remaining consideration in cash                       50.00%        
Percentage of remaining consideration in stock                       50.00%        
Spectrum Controls | Accrued liabilities.                                
ACQUISITIONS                                
Consideration remaining payable           12,472,000           $ 12,472,000     12,388,000  
Spectrum Controls | Other long-term liabilities                                
ACQUISITIONS                                
Consideration remaining payable           $ 12,361,000           $ 12,361,000     $ 12,277,000