XML 46 R33.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Note 2 - Acquisitions and Divestiture (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Notes Tables |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] |
|  | Purchase Price Allocation |
Cash |  | $ | 815 |
Accounts receivable |  |  | 872 |
Inventory |  |  | 494 |
Other current assets |  |  | 24 |
Property, plant, and equipment |  |  | 1,018 |
Customer lists |  |  | 250 |
Intellectual property |  |  | 300 |
Non-compete agreement |  |  | 50 |
Goodwill |  |  | 2,564 |
Total assets acquired |  |  | 6,387 |
Accounts payable |  |  | (41 | )
Accrued expenses |  |  | (519 | )
Total liabilities assumed |  |  | (560 | )
Total assets acquired, net of liabilities assumed |  |  | 5,827 |
Less: cash acquired |  |  | (815 | )
Purchase price, net of cash acquired |  | $ | 5,012 |
|  | Purchase Price Allocation |
Cash |  | $ | 3,000 |
Accounts receivable |  |  | 17,138 |
Inventory |  |  | 9,229 |
Other current assets |  |  | 210 |
Property, plant, and equipment |  |  | 1,149 |
Customer lists |  |  | 46,667 |
Intellectual property |  |  | 8,245 |
Non-compete agreement |  |  | 661 |
Lease right of use assets |  |  | 2,129 |
Goodwill |  |  | 35,628 |
Total assets acquired |  |  | 124,056 |
Accounts payable |  |  | (1,103 | )
Accrued expenses |  |  | (7,092 | )
Lease liabilities |  |  | (2,129 | )
Total liabilities assumed |  |  | (10,324 | )
Total assets acquired, net of liabilities assumed |  |  | 113,732 |
Less: cash acquired |  |  | (3,000 | )
Purchase price, net of cash acquired |  | $ | 110,732 |
|  | Purchase Price Allocation |
Cash |  | $ | 3,817 |
Accounts receivable |  |  | 1,506 |
Inventory |  |  | 1,969 |
Other current assets |  |  | 115 |
Property, plant, and equipment |  |  | 824 |
Customer lists |  |  | 4,209 |
Intellectual property |  |  | 9,707 |
Non-compete agreement |  |  | 186 |
Lease right of use assets |  |  | 166 |
Goodwill |  |  | 17,135 |
Total assets acquired |  |  | 39,634 |
Accounts payable |  |  | (215 | )
Accrued expenses |  |  | (215 | )
Lease liabilities |  |  | (166 | )
Total liabilities assumed |  |  | (596 | )
Total assets acquired, net of liabilities assumed |  |  | 39,038 |
Less: cash acquired |  |  | (3,817 | )
Net assets acquired, net of cash acquired |  | $ | 35,221 |
|  | Purchase Price Allocation |
Cash |  | $ | 3,381 |
Accounts receivable |  |  | 2,237 |
Inventory |  |  | 1,150 |
Other current assets |  |  | 204 |
Property, plant, and equipment |  |  | 976 |
Customer lists |  |  | 14,206 |
Intellectual property |  |  | 2,760 |
Non-compete agreement |  |  | 333 |
Tradename |  |  | 690 |
Lease right of use assets |  |  | 1,723 |
Equity Method Investment |  |  | 6,969 |
Goodwill |  |  | 22,925 |
Total assets acquired |  |  | 57,554 |
Accounts payable |  |  | (1,890 | )
Accrued expenses |  |  | (535 | )
Deferred taxes |  |  | (2,322 | )
Lease liabilities |  |  | (1,723 | )
Total liabilities assumed |  |  | (6,470 | )
Total assets acquired, net of liabilities assumed |  |  | 51,084 |
Less: cash acquired |  |  | (3,381 | )
Purchase price, net of cash acquired |  | $ | 47,703 |
|  | Purchase Price Allocation |
Cash |  | $ | 2,840 |
Accounts receivable |  |  | 2,299 |
Inventory |  |  | 2,410 |
Other current assets |  |  | 213 |
Property, plant, and equipment |  |  | 5,704 |
Customer lists |  |  | 2,925 |
Intellectual property |  |  | 2,127 |
Non-compete agreement |  |  | 259 |
Lease right of use assets |  |  | 289 |
Other assets |  |  | 41 |
Goodwill |  |  | 7,140 |
Total assets acquired |  | $ | 26,247 |
Accounts payable |  |  | (772 | )
Accrued expenses |  |  | (668 | )
Income taxes |  |  | (66 | )
Deferred taxes |  |  | (449 | )
Lease liabilities |  |  | (289 | )
Total liabilities assumed |  |  | (2,244 | )
Total assets acquired, net of liabilities assumed |  |  | 24,003 |
Less: cash acquired |  |  | (2,840 | )
Purchase price, net of cash acquired |  | $ | 21,163 |
Business Acquisition, Pro Forma Information [Table Text Block] |
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |
|  | (Unaudited) |  |  | (Unaudited) |
Sales |  | $ | 579,564 |  |  | $ | 505,840 |
Operating Income |  | $ | 92,539 |  |  | $ | 67,966 |
Net Income |  | $ | 64,011 |  |  | $ | 45,151 |
Earnings per share: |  |  |  |  |  |  |  |
Basic |  | $ | 8.35 |  |  | $ | 5.92 |
Diluted |  | $ | 8.22 |  |  | $ | 5.86 |
|  | Year Ended |
|  | December 31, 2022 |
|  | (Unaudited) |
Sales |  | $ | 358,196 |
Operating Income |  | $ | 56,321 |
Net income |  | $ | 42,311 |
Earnings per share: |  |  |  |
Basic |  | $ | 5.59 |
Diluted |  | $ | 5.52 |

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
- 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

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