| Schedule of Estimate of the Aggregate Fair Value of Assets Acquired and Liabilities Assumed |
The following table summarizes the Company's best initial estimate of the aggregate fair value of the assets acquired and liabilities assumed at the date of acquisition (in thousands). | | | | | | | | | | | | | | | Initial Estimated Fair Value | | | | | | Cash | | $ | 5,973 | | | | | | | Accounts Receivable | | 16,296 | | | | | | | Inventory | | 54,520 | | | | | | | Income Tax Receivable | | 1,934 | | | | | | | Other Current Assets | | 1,606 | | | | | | | Property, Plant and Equipment | | 6,644 | | | | | | | Trade Name (indefinite life) | | 45,000 | | | | | | Customer Lists (useful life of 15 years) | | 349,000 | | | | | | | Right-Of-Use Assets | | 5,205 | | | | | | | | | | | | | | Other Long-Term Assets | | 635 | | | | | | | Accounts Payable | | (7,645) | | | | | | | Accrued and Other Current Liabilities | | (10,729) | | | | | | | Lease Liabilities - Short-Term | | (1,341) | | | | | | | | | | | | | | Deferred Tax Liabilities | | (60,679) | | | | | | | | | | | | | | Lease Liabilities - Long-Term | | (3,864) | | | | | | | | | | | | | | Estimated fair value of net assets acquired | | 402,555 | | | | | | | Goodwill | | 264,981 | | | | | | | Total Purchase Price | | $ | 667,536 | | | | | |
The following table summarizes the Company's best initial estimate of the aggregate fair value of the assets acquired and liabilities assumed at the date of acquisition (in thousands). | | | | | | | | | | | | | | | | | | | | | | | Initial Estimated Fair Value | | Measurement Period Adjustments | | Updated Initial Estimated Fair Value | | Cash | | $ | 2,289 | | | $ | — | | | $ | 2,289 | | | Accounts Receivable | | 15,253 | | | (62) | | | 15,191 | | | Inventory | | 30,851 | | | 311 | | | 31,162 | | | | | | | | | | Other Current Assets | | 150 | | | — | | | 150 | | | Property, Plant and Equipment | | 7,916 | | | — | | | 7,916 | | | Trade Name (indefinite life) | | 22,000 | | | — | | | 22,000 | | Customer Lists (useful life of 15 years) | | 165,000 | | | — | | | 165,000 | | | Right-Of-Use Assets | | 11,855 | | | — | | | 11,855 | | | Long-Term Indemnity Asset | | 400 | | | — | | | 400 | | | Other Long-Term Assets | | — | | | 1,789 | | | 1,789 | | | Accounts Payable | | (5,459) | | | — | | | (5,459) | | | Accrued and Other Current Liabilities | | (8,943) | | | (167) | | | (9,110) | | | Lease Liabilities - Short-Term | | (1,019) | | | — | | | (1,019) | | | | | | | | | | | | | | | | | Lease Liabilities - Long-Term | | (10,836) | | | — | | | (10,836) | | | Contingency Reserve | | (400) | | | — | | | (400) | | | Other Long-Term Liabilities | | (3,600) | | | — | | | (3,600) | | | Estimated fair value of net assets acquired | | 225,457 | | | 1,871 | | | 227,328 | | | Goodwill | | 100,421 | | | (177) | | | 100,244 | | | Total Purchase Price | | $ | 325,878 | | | $ | 1,694 | | | $ | 327,572 | |
|
| Schedule of Unaudited Proforma Financial Information |
Pursuant to Topic 805, unaudited supplemental proforma results of operations for the three and nine months ended December 31, 2025 and 2024, as if the acquisitions of MARS Parts and Aspen Manufacturing had occurred on April 1, 2024, are presented below (in thousands, except per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended December 31, | | Nine Months Ended December 31, | | | 2025 | | 2024 | | 2025 | | 2024 | | Revenue, net | | $ | 246,464 | | | $ | 253,677 | | | $ | 923,777 | | | $ | 906,799 | | | Net income attributable to CSW | | 11,959 | | | 16,811 | | | 102,148 | | | 88,647 | | | | | | | | | | | | Net income per share attributable to CSW | | | | | | | | Basic | | $ | 0.72 | | | $ | 1.00 | | | $ | 6.11 | | | $ | 5.52 | | | Diluted | | $ | 0.72 | | | $ | 1.00 | | | $ | 6.09 | | | $ | 5.49 | |
|