XML 22 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsequent Events Pro Forma Balance Sheet (Details) (USD $)
Dec. 31, 2013
Jun. 30, 2013
Dec. 31, 2012
Jun. 30, 2012
Subsequent Event [Line Items]        
Cash $ 10      
Total assets 10      
Preferred stock 0      
Additional paid in capital 9      
Total liabilities and equity 10      
Class A Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 1      
Class B Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 0      
Pro Forma Adjustment [Member]
        
Subsequent Event [Line Items]        
Cash 2,590,000      
Trade receivables, net 0      
Inventories, net 0      
Prepaid expenses (823,000)      
Total current assets 1,767,000      
Property and equipment, net 0      
Goodwill 0      
Other intangible assets 0      
Debt issuance costs, net (915,000)      
Deferred tax asset 20,904,000      
Other assets 0      
Total assets 21,756,000      
Current maturities of long-term debt (4,098,000)      
Accounts payable 0      
Accrued expenses 0      
Total current liabilities (4,098,000)      
Deferred gain on sale-leaseback 0      
Payable pursuant to tax receivable agreement 15,446,000      
Total debt less current maturities (59,312,000)      
Total liabilities (47,964,000)      
Preferred stock 0      
Additional paid in capital 16,122,000      
Accumulated earnings (10,570,000)      
Total (deficit) equity 52,733,000      
Non-controlling interest 16,987,000      
Total members’ and stockholders’ (deficit) equity 69,720,000      
Total liabilities and equity 21,756,000      
Pro Forma Adjustment [Member] | Class A Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 110,000      
Pro Forma Adjustment [Member] | Class B Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 0      
Pro Forma Adjustment [Member] | Class A Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 35,601,000      
Pro Forma Adjustment [Member] | Class B Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 8,273,000      
Pro Forma Adjustment [Member] | Class M Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 3,197,000      
Pro Forma [Member]
        
Subsequent Event [Line Items]        
Cash 7,121,000      
Trade receivables, net 2,683,000      
Inventories, net 15,992,000      
Prepaid expenses 427,000      
Total current assets 26,223,000      
Property and equipment, net 8,246,000      
Goodwill 5,718,000      
Other intangible assets 14,946,000      
Debt issuance costs, net 0      
Deferred tax asset 20,904,000      
Other assets 39,000      
Total assets 76,076,000      
Current maturities of long-term debt 0      
Accounts payable 9,999,000      
Accrued expenses 11,532,000      
Total current liabilities 21,531,000      
Deferred gain on sale-leaseback 140,000      
Payable pursuant to tax receivable agreement 15,446,000      
Total debt less current maturities 0      
Total liabilities 37,117,000      
Preferred stock 0      
Additional paid in capital 16,122,000      
Accumulated earnings 5,740,000      
Total (deficit) equity 21,972,000      
Non-controlling interest 16,987,000      
Total members’ and stockholders’ (deficit) equity 38,959,000      
Total liabilities and equity 76,076,000      
Pro Forma [Member] | Class A Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 110,000      
Pro Forma [Member] | Class B Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 0      
Pro Forma [Member] | Class A Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 0      
Pro Forma [Member] | Class B Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 0      
Pro Forma [Member] | Class M Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 0      
Pro Forma IPO Equity [Member]
        
Subsequent Event [Line Items]        
Preferred stock 0      
Additional paid in capital (47,242,000)      
Accumulated earnings 16,310,000      
Total members’ and stockholders’ (deficit) equity (30,761,000)      
Pro Forma IPO Equity [Member] | Class A Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 171,000      
Pro Forma IPO Equity [Member] | Class B Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 0      
Pro Forma IPO Equity [Member] | Class A Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 0      
Pro Forma IPO Equity [Member] | Class B Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 0      
Pro Forma IPO Equity [Member] | Class M Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value 0      
Malibu Boat LLC [Member]
        
Subsequent Event [Line Items]        
Cash 4,531,000 15,957,000 14,170,000 14,797,000
Trade receivables, net 2,683,000 7,642,000    
Inventories, net 15,992,000 11,639,000    
Prepaid expenses 1,250,000 223,000    
Total current assets 24,456,000 35,461,000    
Property and equipment, net 8,246,000 6,648,000    
Goodwill 5,718,000 5,718,000    
Other intangible assets 14,946,000 17,535,000    
Debt issuance costs, net 915,000 531,000    
Deferred tax asset 0 0    
Other assets 39,000 34,000    
Total assets 54,320,000 65,927,000    
Current maturities of long-term debt 4,098,000 3,326,000    
Accounts payable 9,999,000 11,655,000    
Accrued expenses 11,532,000 10,524,000    
Total current liabilities 25,629,000 25,505,000    
Deferred gain on sale-leaseback 140,000 145,000    
Payable pursuant to tax receivable agreement 0 0    
Total debt less current maturities 59,312,000 20,263,000    
Total liabilities 85,081,000 45,913,000    
Preferred stock 0      
Additional paid in capital 0 0    
Accumulated earnings 16,310,000 5,913,000    
Total (deficit) equity (30,761,000)      
Non-controlling interest 0      
Total members’ and stockholders’ (deficit) equity (30,761,000) 20,014,000    
Total liabilities and equity 54,320,000 65,927,000    
Malibu Boat LLC [Member] | Class A Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 0      
Malibu Boat LLC [Member] | Class B Common Stock [Member]
        
Subsequent Event [Line Items]        
Common stock 0      
Malibu Boat LLC [Member] | Class A Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value (35,601,000) 16,978,000    
Malibu Boat LLC [Member] | Class B Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value (8,273,000) (2,417,000)    
Malibu Boat LLC [Member] | Class M Units [Member]
        
Subsequent Event [Line Items]        
Capital units, value $ (3,197,000) $ (460,000)