XML 56 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Aero Turbine, Inc.  
Business Acquisition [Line Items]  
Summary of Purchase Price Based on Fair Values of Assets Acquired and Liabilities Assumed

The Company has provisionally allocated the purchase price based on the fair values of the assets acquired and liabilities assumed at the Aero Turbine acquisition date as follows:

 

 

 

August 23, 2024

 

 

 

(in thousands)

 

Cash

 

$

2,765

 

Accounts receivable

 

 

4,066

 

Contract assets

 

 

12,419

 

Inventories

 

 

10,213

 

Prepaid expenses and other current assets

 

 

2,517

 

Property, plant and equipment

 

 

5,883

 

Operating lease right of use asset

 

 

999

 

Customer relationships

 

 

75,000

 

Goodwill

 

 

53,440

 

Total assets acquired

 

 

167,302

 

Accounts payable

 

 

5,353

 

Accrued and other current liabilities

 

 

7,913

 

Contract liabilities

 

 

1,205

 

Current portion operating lease liabilities

 

 

111

 

Income taxes payable

 

 

4,901

 

Long-term portion operating lease liabilities

 

 

899

 

Deferred income tax liabilities

 

 

14,932

 

Total liabilities assumed

 

 

35,314

 

Net assets acquired

 

 

131,988

 

Cash acquired

 

 

2,765

 

Purchase price, net of cash acquired

 

$

129,223

 

Summary of Proforma Information

The following reflects the pro forma impact of the purchase of Aero Turbine on the Company’s results of operations giving effect of the transaction if it had taken place on January 1, 2023:

 

 

 

Year ended December 31,

 

 

 

2024

 

 

2023

 

 

(in thousands)

 

 

(Unaudited)

 

Revenue

 

$

5,295,976

 

 

$

4,625,301

 

Net income (loss)

 

 

26,273

 

 

 

(26,699

)

Western Jet Aviation  
Business Acquisition [Line Items]  
Summary of Purchase Price Based on Fair Values of Assets Acquired and Liabilities Assumed

The Company allocated the purchase price based on the fair values of the assets acquired and liabilities assumed at the Western Jet acquisition date as follows:

 

 

 

February 2, 2023

 

 

 

(in thousands)

 

Cash

 

$

1,379

 

Accounts receivable

 

 

7,022

 

Contract assets

 

 

4,485

 

Inventories

 

 

2,543

 

Prepaid expenses and other current assets

 

 

987

 

Property, plant and equipment

 

 

2,843

 

Operating lease right of use asset

 

 

9,013

 

Intangible assets

 

 

447

 

Goodwill

 

 

23,493

 

Deferred income taxes

 

 

2,812

 

Total assets acquired

 

 

55,024

 

Accounts payable

 

 

1,845

 

Accrued and other current liabilities

 

 

3,254

 

Contract liabilities

 

 

8,220

 

Current portion operating lease liabilities

 

 

1,072

 

Long-term portion operating lease liabilities

 

 

7,941

 

Total liabilities assumed

 

 

22,332

 

Net assets acquired

 

 

32,692

 

Cash acquired

 

 

1,379

 

Purchase price, net of cash acquired

 

$

31,313

 

Summary of Proforma Information

The following reflects the pro forma impact of the purchase of Western Jet on the Company’s results of operations giving effect of the transaction if it had taken place on January 1, 2022:

 

 

 

Year ended December 31,

 

 

 

2023

 

 

2022

 

 

(in thousands)

 

 

(Unaudited)

 

Revenue

 

$

4,566,423

 

 

$

4,185,887

 

Net loss

 

 

(33,372

)

 

 

(22,111

)

EB Airfoils, LLC  
Business Acquisition [Line Items]  
Summary of Purchase Price Based on Fair Values of Assets Acquired and Liabilities Assumed

The Company allocated the purchase price based on the fair values of the assets acquired and liabilities assumed at the EB Airfoils acquisition date as follows:

 

 

 

May 12, 2022

 

 

 

(in thousands)

 

Accounts receivable

 

$

2,064

 

Inventories

 

 

133

 

Prepaid expenses and other current assets

 

 

5

 

Property, plant and equipment

 

 

1,694

 

Operating lease right of use asset

 

 

550

 

Goodwill

 

 

17,209

 

Total assets acquired

 

 

21,655

 

Accounts payable

 

 

181

 

Accrued and other current liabilities

 

 

1,243

 

Current portion operating lease liabilities

 

 

168

 

Long-term portion operating lease liabilities

 

 

382

 

Total liabilities assumed

 

 

1,974

 

Net assets acquired

 

 

19,681

 

Cash acquired

 

 

 

Purchase price, net of cash acquired

 

$

19,681

 

Summary of Proforma Information

The following reflects the pro forma impact of the purchase of EB Airfoils on the Company’s results of operations giving effect of the transaction if it had taken place on January 1, 2021:

 

 

 

Year ended December 31,

 

 

 

2022

 

 

2021

 

 

 

(in thousands)

 

 

 

(Unaudited)

 

Revenue

 

$

4,153,664

 

 

$

3,490,304

 

Net loss

 

 

(20,660

)

 

 

(27,793

)