XML 59 R48.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 3 - Business Combinations and Dispositions - Consideration Exchanged and Preliminary Allocation (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 12 Months Ended
Oct. 01, 2021
Sep. 30, 2022
Sep. 30, 2022
Dec. 31, 2021
Goodwill   $ 220,980 $ 220,980 $ 179,903
Merger with Expro [Member]        
Issuance of common stock attributable to Frank’s stockholders, shares issued (in shares) 38,066,216      
Issuance of common stock attributable to Frank’s stockholders, price per share (in dollars per share) $ 18.90      
Issuance of common stock attributable to Frank’s stockholders, amount $ 719,452      
Replacement of Frank’s equity awards, amount 7,830      
Cash payment to Mosing Holdings LLC pursuant to the amended and restated tax receivable agreement, amount 15,000      
Total Merger Consideration Exchanged, amount 742,282      
Cash and cash equivalents 187,178 187,178 187,178  
Restricted cash 2,561 2,561 2,561  
Accounts receivables, net 112,234 111,214 111,214  
Accounts receivables, net, adjustment     (1,020)  
Inventories 69,567 69,458 69,458  
Inventories, adjustment     (109)  
Assets held for sale 10,061 10,061 10,061  
Income tax receivables 2,030 2,030 2,030  
Other current assets 23,908 23,046 23,046  
Other current assets, adjustment     (862)  
Property, plant and equipment 212,639 210,160 210,160  
Property, plant and equipment, adjustment     (2,479)  
Goodwill 154,399 195,476 195,476  
Goodwill, Purchase Accounting Adjustments   41,100 41,077  
Intangible assets 104,791 104,791 104,791  
Operating lease right-of-use assets 27,406 27,406 27,406  
Other assets 20,494 20,424 20,424  
Other assets, adjustment     (70)  
Total assets 927,268 963,804 963,804  
Total assets, adjustment     36,537  
Accounts payable and accrued liabilities 81,959 85,835 85,835  
Accounts payable and accrued liabilities, adjustment     3,876  
Operating lease liabilities 8,344 8,344 8,344  
Current income tax liabilities 8,932 18,794 18,794  
Current income tax liabilities, adjustment     9,862  
Other current liabilities 19,918 32,026 32,026  
Other current liabilities, adjustment     12,108  
Deferred tax liabilities 5,673 5,673 5,673  
Non-current operating lease liabilities 19,607 19,607 19,607  
Other non-current liabilities 40,553 51,244 51,244  
Other non-current liabilities, adjustment     10,691  
Total Liabilities 184,986 221,523 221,523  
Total Liabilities, adjustment     36,537  
Total Merger Consideration Exchanged $ 742,282 $ 742,281 $ 742,281