XML 63 R36.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | The adjusted preliminary purchase price allocation is as follows (in thousands):
Receivables |  | $ | 9,122 |
Contract assets |  | 16,193 |
Inventories |  | 5,512 |
Prepaid expenses and other current assets |  | 570 |
Other assets |  | 214 |
Property and equipment, net |  | 6,434 |
Intangible asset - customer related |  | 59,000 |
Goodwill |  | 40,201 |
Operating lease right-of-use assets |  | 7,832 |
Total assets acquired |  | 145,078 |
Accounts payable |  | (9,764) |
Accrued expense and other current liabilities |  | (5,624) |
Long-term operating lease obligations |  | (7,339) |
Total liabilities assumed |  | (22,727) |
Net assets acquired, excluding cash |  | $ | 122,351 |
Cash consideration, net of cash acquired |  | $ | 112,351 |
VSE common stock, at fair value |  | 10,000 |
Total |  | $ | 122,351 |
The preliminary purchase price is as follows (in thousands):
Receivables |  | $ | 27,379 |
Contract assets |  | 2,925 |
Inventories |  | 37,686 |
Prepaid expenses and other current assets |  | 2,723 |
Property and equipment, net |  | 10,301 |
Intangible asset - customer related |  | 41,900 |
Goodwill |  | 100,711 |
Operating lease right-of-use assets |  | 10,793 |
Total assets acquired |  | 234,418 |
Accounts payable |  | (27,750) |
Accrued expense and other current liabilities |  | (6,096) |
Deferred tax liabilities |  | (201) |
Long-term operating lease obligations |  | (9,348) |
Total liabilities assumed |  | (43,395) |
Net assets acquired, excluding cash |  | $ | 191,023 |
Cash consideration, net of cash acquired |  | $ | 170,756 |
VSE common stock, at fair value |  | 20,267 |
Total |  | $ | 191,023 |
The final purchase price is as follows (in thousands):
Receivables |  | $ | 7,383 |
Inventories |  | 31,228 |
Prepaid expenses and other current assets |  | 515 |
Property and equipment |  | 2,527 |
Intangible assets |  | 21,950 |
Goodwill |  | 53,942 |
Operating lease right-of-use-assets |  | 6,679 |
Total assets acquired |  | 124,224 |
Accounts payable |  | (10,128) |
Accrued expenses and other current liabilities |  | (5,793) |
Long-term operating lease obligations |  | (5,937) |
Deferred tax liabilities |  | (2,666) |
Total liabilities assumed |  | (24,524) |
Net assets acquired, excluding cash |  | $ | 99,700 |
Cash consideration, net of cash acquired |  | $ | 101,870 |
Post-close adjustment |  | (2,170) |
Total |  | $ | 99,700 |
The final purchase price allocation is as follows (in thousands):
Prepaid expenses and other current assets (a) |  | $ | 11,500 |
Property and equipment |  | 2,714 |
Intangible assets |  | 16,200 |
Goodwill |  | 74,586 |
Total assets acquired |  | $ | 105,000 |
Cash consideration |  | $ | 105,000 |
Total consideration |  | $ | 105,000 |
(a) Represents prepaid inventory consisting of finished goods acquired but not in our physical possession as of the acquisition date.
Schedule of Business Acquisition, Pro Forma Information | The unaudited consolidated pro forma results of operations are as follows (in thousands):
|  | For the years ended December 31,
|  | 2024 |  | 2023
Revenue |  | $ | 1,111,915 |  |  | $ | 949,019 |
Income from continuing operations |  | $ | 37,226 |  |  | $ | 38,981 |
The unaudited consolidated pro forma results of operations are as follows (in thousands):
|  | For the years ended December 31,
|  | 2024 |  | 2023
Revenue |  | $ | 1,244,344 |  |  | $ | 1,021,260 |
Income from continuing operations |  | $ | 45,241 |  |  | $ | 48,528 |
The unaudited consolidated pro forma results of operations are as follows (in thousands):
| For the years ended December 31,
| 2024 |  | 2023
Revenue | $ | 1,080,132 |  |  | $ | 908,243 |
Income from continuing operations | $ | 36,498 |  |  | $ | 46,265 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration