XML 38 R27.htm IDEA: XBRL DOCUMENT v3.26.1
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2026
ACQUISITIONS  
Summary of changes in the contingent consideration liability

Balance, December 31, 2025

$

5,326

Fair value adjustment

186

Foreign currency translation adjustments

 

(88)

Balance, March 31, 2026

$

5,424

Fair value adjustment

140

Foreign currency translation adjustments

(111)

Balance, June 30, 2026

$

5,453

Alien Gear  
ACQUISITIONS  
Summary of total purchase price consideration and amounts recognized for assets acquired and liabilities assumed

Total consideration, net

  ​ ​ ​

$

10,300

Inventories

$

3,100

Prepaid expenses and other current assets

318

Property and equipment

1,291

Intangible assets

4,270

Goodwill

2,932

Other assets

55

Total assets acquired

11,966

Accounts payable

335

Accrued liabilities

1,331

Total liabilities assumed

1,666

Net assets acquired

$

10,300

Schedule of acquired intangible assets

  ​ ​ ​

Gross

  ​ ​ ​

Average Useful Life

Customer relationships

$

330

8

Technology

1,550

15

Trademarks

2,390

15

Total

$

4,270

Tyr Tactical, LLC  
ACQUISITIONS  
Schedule of total consideration

Cash consideration

  ​ ​ ​

$

163,501

Stock consideration

22,642

Less: cash acquired

 

(9,948)

Plus: contingent consideration

4,080

Plus: tax gross-up payable to seller

4,925

Total consideration, net

$

185,200

Summary of total purchase price consideration and amounts recognized for assets acquired and liabilities assumed

Total consideration, net

  ​ ​ ​

$

185,200

Accounts receivable

$

11,199

Inventories

23,500

Prepaid expenses and other current assets

618

Property and equipment

45,865

Operating lease assets

1,702

Intangible assets

62,200

Goodwill

50,473

Other assets

51

Total assets acquired

195,608

Accounts payable

4,205

Accrued liabilities

4,880

Long-term operating lease liabilities

1,323

Total liabilities assumed

10,408

Net assets acquired

$

185,200

Schedule of acquired intangible assets

  ​ ​ ​

Gross

  ​ ​ ​

Average Useful Life

Customer relationships

$

26,400

20

Technology

23,100

20

Trademarks

12,700

15

Total

$

62,200

Summary of changes in the contingent consideration liability

Balance, December 31, 2025

$

TYR acquisition

4,080

Fair value adjustment

 

(750)

Balance, March 31, 2026

$

3,330

Fair value adjustment

6,290

Balance, June 30, 2026

$

9,620

Schedule of pro forma information

Three Months Ended June 30, 

Six Months Ended June 30, 

  ​ ​ ​

2026

  ​ ​ ​

2025

  ​ ​ ​

2026

  ​ ​ ​

2025

Net sales

$

207,126

$

185,754

$

376,590

$

341,306

Net income

$

12,324

$

15,260

$

18,997

$

22,822

Zircaloy  
ACQUISITIONS  
Schedule of total consideration

Cash paid

  ​ ​ ​

$

98,895

Less: cash and cash equivalents acquired

 

(6,896)

Less: restricted cash acquired

(2,409)

Total consideration, net

$

89,590

Summary of total purchase price consideration and amounts recognized for assets acquired and liabilities assumed

Total consideration, net

  ​ ​ ​

$

89,590

Accounts receivable

$

24,099

Inventories

14,025

Prepaid expenses and other current assets

2,403

Property and equipment

34,431

Operating lease assets

5,146

Intangible assets

14,400

Goodwill

31,291

Total assets acquired

125,795

Accounts payable

3,028

Accrued liabilities

16,790

Long-term operating lease liabilities

4,564

Deferred tax liabilities

9,208

Other liabilities

2,615

Total liabilities assumed

36,205

Net assets acquired

$

89,590

Schedule of acquired intangible assets

  ​ ​ ​

Gross

  ​ ​ ​

Average Useful Life

Customer relationships

$

5,600

17

Technology

3,500

13

Trademarks

5,300

13

Total

$

14,400