XML 58 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 3 - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2012
Business Acquisition, Pro Forma Information [Table Text Block]
   
For the Year
Ended
December 31,
2012
   
For the Year
Ended
December 31,
2011
 
   
(unaudited)
 
   
(in thousands)
 
             
Net revenues
  $ 123,876     $ 82,755  
Income from continuing operations, net of taxes
  $ 24,997     $ 8,347  
Income (loss) from discontinued operations, net of taxes
  $ (1,935 )   $ 6,275  
Net income attributable to Steel Excel Inc.
  $ 23,511     $ 14,712  
Baseball Heaven [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
   
Amount
 
   
(in thousands)
 
       
Accounts receivable
  $ 149  
Loan receivable
    15  
Property and equipment
    5,855  
Intangible assets
    235  
Deferred revenue
    (416 )
Total identifiable net assets acquired
    5,838  
         
Goodwill
    192  
         
Net assets acquired
  $ 6,030  
The Show [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
   
Amount
 
   
(in thousands)
 
       
Inventory
  $ 53  
Property and equipment
    151  
Total identifiable net assets acquired
    204  
         
Non-controlling interest in The Show
    (500 )
Goodwill
    1,796  
         
Net assets acquired
  $ 1,500  
Rogue [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
   
Amount
 
   
(in thousands)
 
       
Accounts receivable
  $ 4,031  
Inventory
    138  
Prepaid expenses
    78  
Property and equipment
    15,309  
Intangible assets
    5,600  
Accrued expenses
    (1,194 )
Total identifiable net assets acquired
    23,962  
         
Goodwill
    6,256  
Contingent consideration
    (1,218 )
         
Net assets acquired
  $ 29,000  
Eagle Well Services, Inc [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
   
Amount
 
   
(in thousands)
 
       
Property and equipment
  $ 23,842  
Intangible assets
    14,300  
Accrued expenses
    (137 )
Total net identifiable assets
    38,005  
         
Goodwill
    10,126  
         
Net assets acquired
  $ 48,131  
SWH, Inc [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
   
Amount
 
   
(in thousands)
 
       
Cash
  $ 3,561  
Accounts receivable
    7,233  
Prepaid expense and other current assets
    782  
Property and equipment
    29,787  
Identifiable intangible assets
    27,300  
Other long-term assets
    714  
Accounts payable
    (1,036 )
Accrued expenses and other current liabilities
    (3,464 )
Long-term debt
    (16,000 )
Capital lease obligations
    (1,622 )
Deferred tax liabilities
    (15,066 )
Total net identifiable assets
    32,189  
         
Goodwill
    36,557  
         
Net assets acquired
  $ 68,746  
CrossFit [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
   
Amount
 
   
(in thousands)
 
       
Cash
  $ 6  
Property and equipment
    18  
Accounts payable
    (14 )
Total identifiable net assets acquired
    10  
         
Non-controlling interest in CrossFit South Bay
    (82 )
Goodwill
    154  
         
Net assets acquired
  $ 82