XML 31 R21.htm IDEA: XBRL DOCUMENT v3.4.0.3
Note 2 - Merger and Acquisitions (Tables)
3 Months Ended
Mar. 31, 2016
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
Pre-Merger 
Value of Lakes
 
 
 
 
 
Lakes %
 
 
 
 
 
Pre-Merger
Value of Sartini
Gaming
 
 
 
Sartini
Gaming %
 
 
 
 
Total Post-Closing
Shares
(1)
 
 
 
 
Total Shares Issued
in Connection
with Merger
(2)
 
 
$ 134,615,083       62.6%     $ 80,523,753       37.4%       22,592,260       8,453,565  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
 
Amount
 
Cash
  $ 25,539  
Other current assets
    14,830  
Property and equipment
    84,104  
Intangible assets
    80,760  
Goodwill
    96,342  
Current liabilities
    (13,245 )
Warrant liability
    (3,435 )
Debt
    (190,587 )
Deferred tax liability
    (14,687 )
Other long-term liabilities
    (2,217 )
Total purchase price
  $ 77,404  
Property, Plant and Equipment Acquired [Table Text Block]
 
Remaining
       
 
Useful Life 
   
Amount
 
 
(Years)
 
 
Assigned
 
Land
Not applicable
    $ 12,470  
Land improvements
5 - 14       4,030  
Building and improvements
19 - 25       21,310  
Leasehold improvements
1 - 28       20,793  
Furniture, fixtures and equipment
1 - 11       22,866  
Construction in process
Not applicable
      2,635  
Total property and equipment
          $ 84,104  
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
 
Remaining
       
 
Useful Life
   
Amount
 
 
(Years)
 
 
Assigned
 
Trade names
Indefinite
    $ 12,200  
Player relationships
8 14       7,600  
Customer relationships
13 16       59,200  
Gaming licenses
Indefinite
      960  
Other intangible assets
2 10       800  
Total intangible assets
          $ 80,760  
Finite-lived Intangible Assets Amortization Expense [Table Text Block]
 
 
Remainder of
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
 
2017
 
 
2018
 
 
2019
 
 
2020
 
 
2021
 
 
Thereafter
 
 
(In thousands)
Estimated amortization expense
  $ 3,791     $ 4,992     $ 4,904     $ 4,904     $ 4,904     $ 4,904     $ 35,831  
Business Acquisition, Pro Forma Information [Table Text Block]
 
 
Three Months Ended
 
 
 
March 29, 2015
 
   
(In thousands, except per share data)
 
Pro forma combined net revenues
  $ 84,770  
Pro forma combined net loss
    (3,751 )
         
Pro forma combined net loss per share:
       
Basic and diluted
  $ (0.17 )
         
Weighted average common shares outstanding:
       
Basic and diluted
    21,845