XML 50 R37.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Business Combinations and Asset Acquisitions (Details)
$ in Thousands
3 Months Ended
Oct. 23, 2023
Oct. 20, 2023
USD ($)
Mar. 31, 2024
USD ($)
Mar. 01, 2024
USD ($)
Dec. 31, 2023
USD ($)
Mar. 31, 2023
USD ($)
Asset Acquisition [Line Items]            
Goodwill     $ 180,869   $ 180,003 $ 168,228
Contingent payment liability – long-term portion     11,212   9,975 0
Measurement Period Of Preliminary Estimates Of Identifiable Assets Acquired And Liabilities Assumed 12 months          
Payments to Acquire Businesses, Gross     4,259      
Contingent payment liability – current portion     $ 3,738   3,325 $ 1,153
Customer Relationships [Member] | Measurement Input, EBITDA Multiple            
Asset Acquisition [Line Items]            
Level 3 Unobservable Inputs For Estimating Fair Value 8.80%          
Customer Relationships [Member] | Measurement Input, Customer Attrition Rate            
Asset Acquisition [Line Items]            
Level 3 Unobservable Inputs For Estimating Fair Value 5.00%          
Customer Relationships [Member] | Measurement Input, Discount Rate | Minimum            
Asset Acquisition [Line Items]            
Level 3 Unobservable Inputs For Estimating Fair Value   21.00%        
Customer Relationships [Member] | Measurement Input, Discount Rate | Maximum            
Asset Acquisition [Line Items]            
Level 3 Unobservable Inputs For Estimating Fair Value 23.50%          
Trade names [Member] | Maximum            
Asset Acquisition [Line Items]            
Estimated Lives     20 years      
Almost Famous            
Asset Acquisition [Line Items]            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Receivables   $ 1,394        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Inventory   22,718        
Business Combination, Recognized Identifiable Asset Acquired And Liability Assumed, Current Assets, Other Receivables   51,940        
Business Combination, Recognized Identifiable Asset Acquired And Liability Assumed, Operating Lease Right Of Use   2,902        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Prepaid Expense and Other Assets   172        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   248        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles   32,950        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities, Accounts Payable   (31,857)        
Business Combination, Recognized Identifiable Assets Acquired And Liabilities Assumed, Accrued Liabilities   (1,699)        
Business Combination, Recognized Identifiable Asset Acquired and Liability Assumed, Operating Lease, Current   (474)        
Business Combination, Recognized Identifiable Asset Acquired And Liability Assumed, Operating Lease, Noncurrent   (2,703)        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net   75,591        
Goodwill   10,937        
Business Acquisition, Transaction Costs         $ 1,505  
Contingent payment liability – long-term portion   9,975        
Business combination, consideration transferred   86,528        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net   86,528        
Payments to Acquire Businesses, Gross   73,228        
Contingent payment liability – current portion   3,325        
Level 3 Maximum Contingent Consideration Over 4 Year Period   $ 68,000        
Purchase Consideration, Excess Fair Value, Goodwill, Amortization Period   15 years        
Level 3 Minimum Contingent Consideration Over 4 Year Period   $ 0        
Almost Famous | Trademarks [Member]            
Asset Acquisition [Line Items]            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles   $ 9,050        
Almost Famous | Trademarks [Member] | Measurement Input, Royalty Rate            
Asset Acquisition [Line Items]            
Level 3 Unobservable Inputs For Estimating Fair Value   3.00%        
Almost Famous | Trademarks [Member] | Measurement Input, Discount Rate            
Asset Acquisition [Line Items]            
Level 3 Unobservable Inputs For Estimating Fair Value   21.80%        
Level 3 Unobservable Inputs for Estimating Contingent Payment Liability         0.203  
Almost Famous | Customer Relationships [Member]            
Asset Acquisition [Line Items]            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles   $ 23,900        
Estimated Lives 20 years          
Almost Famous | Customer Relationships [Member] | Minimum            
Asset Acquisition [Line Items]            
Estimated Lives     10 years      
Almost Famous | Customer Relationships [Member] | Maximum            
Asset Acquisition [Line Items]            
Estimated Lives     20 years      
Almost Famous | Trade names [Member]            
Asset Acquisition [Line Items]            
Estimated Lives 20 years 20 years        
Gina Group            
Asset Acquisition [Line Items]            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Inventory       $ 2,168    
Business Combination, Recognized Identifiable Assets Acquired , Reacquired Rights       1,450    
Goodwill       $ 641    
Payments to Acquire Businesses, Gross     $ 4,259