XML 53 R39.htm IDEA: XBRL DOCUMENT v3.22.4
ACQUISITIONS (Details)
12 Months Ended
Jun. 17, 2022
USD ($)
$ / shares
shares
May 30, 2022
USD ($)
shares
May 27, 2022
$ / shares
shares
Dec. 30, 2021
USD ($)
$ / shares
Dec. 30, 2021
USD ($)
$ / shares
Dec. 30, 2021
USD ($)
$ / shares
shares
Dec. 30, 2021
USD ($)
payment
$ / shares
Dec. 30, 2021
USD ($)
instrument
$ / shares
Nov. 04, 2021
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
May 24, 2022
Nov. 02, 2021
ACQUISITIONS                            
Increase (decrease) in goodwill                   $ 291,000        
Cash paid for acquisition                   44,101,000 $ 47,254,000 $ 14,728,000    
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Goodwill                   126,366,000 106,633,000 61,860,000    
Revenues                   502,988,000 403,516,000 366,694,000    
Earnings                   17,389,000 24,094,000 13,643,000    
Amortization of intangible assets                   11,169,000 6,245,000 5,928,000    
Pro forma Condensed Combined Financial Information                            
Revenues                   513,803,000 470,589,000 415,577,000    
Income before income taxes                   28,032,000 22,883,000 $ 17,633,000    
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   1,119,000                        
Decrease in trade receivables   61,000                        
Increase (decrease) in goodwill   1,170,000                        
Increase in other current liabilities   621,000                        
Increase of deferred income tax   1,607,000                        
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   3,100,000                        
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   14,484,000                        
Other current liabilities   (1,577,000)                        
Deferred revenue   (776,000)                        
Lease liabilities   (4,165,000)                        
Net deferred income tax liabilities   (3,931,000)                        
Net purchase price   $ 41,040,000                        
Revenues                   12,113,000        
Earnings                   607,000        
Amortization of intangible assets                   1,426,000        
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                          
Adjustments to purchase price 91,000                          
Increase (decrease) in goodwill 272,000                          
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 7,072,000                          
Other current liabilities (574,000)                          
Deferred revenue (426,000)                          
Lease liabilities (888,000)                          
Net deferred income tax liabilities (347,000)                          
Net purchase price 16,618,000                          
Revenues                   4,217,000        
Earnings                   337,000        
Amortization of intangible assets                   653,000        
ThinGap and Airex | Business development                            
ACQUISITIONS                            
Transaction costs related to acquisition 257,000                          
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%          
ORMEC and ALIO                            
ACQUISITIONS                            
Purchase price                 $ 33,458,000          
Transaction costs related to acquisition                   130,000 409,000      
Reduction in consideration                   800,000        
Cash paid for acquisition                 23,333,000          
Shares issued for acquisition                 $ 5,526,000          
Number of share issued for consideration | shares                 150,038          
Stock price | $ / shares                 $ 36.83          
Fair value of contingent consideration                 $ 4,900,000 4,100,000        
Estimated working capital provision                 301,000          
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Cash and cash equivalents                 2,059,000          
Trade receivables                 1,416,000          
Inventories                 2,802,000          
Other assets, net                 88,000          
Property, plant and equipment                 669,000          
Right of use assets                 1,005,000          
Intangible assets                 10,200,000          
Goodwill                 20,114,000          
Other current liabilities                 (1,028,000)          
Deferred revenue                 (2,063,000)          
Lease liabilities                 (1,005,000)          
Net deferred income tax liabilities                 (662,000)          
Net purchase price                 33,595,000          
Revenues                 2,063,000          
ORMEC and ALIO | Technology                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets                 $ 4,000,000          
Estimated Life                 6 years          
ORMEC and ALIO | Customer lists                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets                 $ 5,700,000          
Estimated Life                 11 years          
ORMEC and ALIO | Trade name                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets                 $ 500,000          
Estimated Life                 10 years          
Spectrum Controls                            
ACQUISITIONS                            
Purchase price       $ 68,711,000                    
Transaction costs related to acquisition                   191,000 93,000      
Cash paid for acquisition       26,076,000                    
Shares issued for acquisition       $ 17,970,000                    
Number of share issued for consideration | shares           502,512                
Stock price | $ / shares       $ 35.76 $ 35.76 $ 35.76 $ 35.76 $ 35.76            
Consideration remaining payable       $ 24,665,000 $ 24,665,000 $ 24,665,000 $ 24,665,000 $ 24,665,000            
Consideration in cash and stock at closing of business combination       44,046,000                    
Number of remaining payments             2 2            
Amount payable at each payment       $ 12,500,000                    
Percentage of remaining consideration in cash         50.00%                  
Percentage of remaining consideration in stock         50.00%                  
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Cash and cash equivalents                     96,000      
Trade receivables                     3,612,000      
Inventories                     4,052,000      
Other assets, net                     560,000      
Property, plant and equipment                     278,000      
Intangible assets                     34,800,000      
Goodwill                     26,608,000      
Current liabilities                     (1,267,000)      
Net purchase price                     68,739,000      
Spectrum Controls | Accrued liabilities.                            
ACQUISITIONS                            
Consideration remaining payable                   12,500,000        
Spectrum Controls | Other long-term liabilities                            
ACQUISITIONS                            
Consideration remaining payable                   $ 12,277,000        
Spectrum Controls | Technology                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets                     $ 13,500,000      
Estimated Life                     10 years      
Spectrum Controls | Customer lists                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets                     $ 21,000,000      
Estimated Life                     18 years      
Spectrum Controls | Trade name                            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                            
Intangible assets                     $ 300,000      
Estimated Life                     10 years