XML 79 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Combinations (Tables)
12 Months Ended
Sep. 30, 2019
Business Combinations [Abstract]  
Schedule of Total Acquisition Consideration and Allocation of Fair Value of Assets and Liabilities
The purchase price and its allocation are shown below. Based on the unaudited financial statements of S3 on June 7, 2019, we accounted for the total acquisition consideration and allocation of fair value to the related assets and liabilities as follows:

(Amounts in thousands)
 
 
Final purchase price for S3
 
$
70,115

 
 
 
Net assets acquired
 
 
Cash and cash equivalents
 
$
3,037

Accounts receivable
 
13,038

Other current assets
 
1,418

Total current assets
 
17,493

Accounts payable and accrued expenses
 
(4,488
)
Payroll liabilities
 
(3,624
)
Long term liabilities
 
(1,206
)
Net working capital
 
8,175

Equipment and improvements, net
 
4,605

Net identifiable assets acquired
 
12,780

Goodwill
 
26,769

Customer contracts and related customer relationships
 
28,974

Trade name
 
1,592

Intangible assets acquired
 
57,335

Net assets acquired
 
$
70,115

Schedule of Pro Forma Results (unaudited)
 
 
 
(unaudited)
 
 
 
(in thousands)
 
 
 
Year ended
 
 
 
September 30,
Pro forma results
 
Ref
2019
 
2018
Revenue
 
 
$
204,043

 
$
203,287

Net income (loss)
 
(a)
2,044

 
(1,456
)
 
 
 
 
 
 
Number of shares outstanding - basic
 
 
12,018

 
11,881

Number of shares outstanding - diluted
 
 
13,041

 
12,873

 
 
 
 
 
 
Basic earnings per share (loss)
 
 
$
0.17

 
$
(0.12
)
Diluted earnings per share (loss)
 
 
$
0.16

 
$
(0.11
)

Ref (a): Fiscal 2018 results include the impact of writing down the deferred tax asset by $3.4 million. The write down
is further described in Note 12 - Income Taxes.