XML 38 R26.htm IDEA: XBRL DOCUMENT v3.22.0.1
BUSINESS COMBINATION AND ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2021
Business Acquisition [Line Items]  
Summary of reconciles elements of business combination to cash flows

The following table reconciles the elements of the Business Combination to the consolidated statements of cash flows for the year ended December 31, 2021:

 

 

 

Recapitalization

 

Cash - Empower's trust and cash (net of redemptions of $99,353 and
   transaction costs of $
44,314)

 

$

107,017

 

Cash - Forward Purchase Agreement

 

 

50,000

 

Cash - PIPE Financing

 

 

240,000

 

Net cash provided by Business Combination and PIPE Financing

 

 

397,017

 

Less: cash consideration paid to Holley Stockholder

 

 

(264,718

)

Net contributions from Business Combination and PIPE Financing

 

$

132,299

 

Summary of Purchase price allocation of assets acquired and liabilities assumed

 

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Cash

 

$

122

 

Accounts receivable

 

 

618

 

Inventory

 

 

3,975

 

Property, plant and equipment

 

 

2,274

 

Other assets

 

 

23

 

Tradenames

 

 

2,608

 

Customer relationships

 

 

2,450

 

Goodwill

 

 

8,087

 

Accounts payable

 

 

(343

)

Accrued liabilities

 

 

(129

)

 

 

$

19,685

 

Summary of pro forma information

The following table presents the supplemental and unaudited pro forma results as if Range, Drake, Simpson and Detroit Speed had been acquired as of January 1, 2019:

 

 

For the years ended

 

 

December 31, 2020

 

 

December 31, 2019

 

Pro forma net sales

$

584,270

 

 

$

461,418

 

Pro forma net income (loss)

 

37,304

 

 

 

(8,799

)

Baer, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Accounts receivable

 

$

627

 

Inventory

 

 

1,813

 

Property, plant and equipment

 

 

695

 

Other assets

 

 

76

 

Tradenames

 

 

4,630

 

Customer relationships

 

 

6,075

 

Goodwill

 

 

8,363

 

Accounts payable

 

 

(81

)

Accrued liabilities

 

 

(28

)

 

 

$

22,170

 

Brothers Mail Order Industries, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Accounts receivable

 

$

22

 

Inventory

 

 

1,682

 

Property, plant and equipment

 

 

20

 

Other assets

 

 

13

 

Tradenames

 

 

4,975

 

Goodwill

 

 

19,561

 

Accounts payable

 

 

(34

)

Accrued liabilities

 

 

(403

)

 

 

$

25,836

 

Advance Engine Management Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

 

 

April 14, 2021
(as initially reported)

 

 

Measurement
Period
Adjustments

 

 

April 14, 2021
(as adjusted)

 

Accounts receivable

 

$

3,454

 

 

$

(61

)

 

$

3,393

 

Inventory

 

 

3,892

 

 

 

 

 

 

3,892

 

Property, plant and equipment

 

 

1,342

 

 

 

 

 

 

1,342

 

Other assets

 

 

493

 

 

 

(91

)

 

 

402

 

Tradenames

 

 

10,760

 

 

 

 

 

 

10,760

 

Customer relationships

 

 

14,640

 

 

 

 

 

 

14,640

 

Patents

 

 

1,970

 

 

 

 

 

 

1,970

 

Technology intangibles

 

 

110

 

 

 

 

 

 

110

 

Goodwill

 

 

17,426

 

 

 

(420

)

 

 

17,006

 

Accounts payable

 

 

(2,032

)

 

 

110

 

 

 

(1,922

)

Accrued liabilities

 

 

(489

)

 

 

139

 

 

 

(350

)

 

 

$

51,566

 

 

$

(323

)

 

$

51,243

 

Drake Automotive Group LLC [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Cash

 

$

205

 

Accounts receivable

 

 

3,947

 

Inventory

 

 

14,198

 

Property, plant and equipment

 

 

1,296

 

Other assets

 

 

189

 

Tradenames

 

 

7,715

 

Customer relationships

 

 

17,175

 

Goodwill

 

 

7,551

 

Accounts payable

 

 

(2,524

)

Accrued liabilities

 

 

(648

)

 

 

$

49,104

 

Simpson Performance Products, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

 

 

November 16, 2020
(as initially reported)

 

 

Measurement
Period
Adjustments

 

 

November 16, 2020
(as adjusted)

 

Cash

 

$

7,715

 

 

$

 

 

$

7,715

 

Accounts receivable

 

 

3,894

 

 

 

 

 

 

3,894

 

Inventory

 

 

19,265

 

 

 

(770

)

 

 

18,495

 

Property, plant and equipment

 

 

5,952

 

 

 

 

 

 

5,952

 

Other assets

 

 

1,613

 

 

 

 

 

 

1,613

 

Tradenames

 

 

23,980

 

 

 

 

 

 

23,980

 

Customer relationships

 

 

28,770

 

 

 

 

 

 

28,770

 

Patents

 

 

2,720

 

 

 

 

 

 

2,720

 

Goodwill

 

 

51,305

 

 

 

(893

)

 

 

50,412

 

Accounts payable

 

 

(2,483

)

 

 

 

 

 

(2,483

)

Accrued liabilities

 

 

(7,787

)

 

 

361

 

 

 

(7,426

)

Deferred tax liability

 

 

(12,993

)

 

 

1,375

 

 

 

(11,618

)

Debt

 

 

(4,615

)

 

 

 

 

 

(4,615

)

 

 

$

117,336

 

 

$

73

 

 

$

117,409

 

Detroit Speed, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

 

 

November 16, 2020
(as initially reported)

 

 

Measurement
Period
Adjustments

 

 

November 16, 2020
(as adjusted)

 

Cash

 

$

1,784

 

 

$

 

 

$

1,784

 

Accounts receivable

 

 

418

 

 

 

 

 

 

418

 

Inventory

 

 

3,478

 

 

 

(324

)

 

 

3,154

 

Property, plant and equipment

 

 

3,040

 

 

 

 

 

 

3,040

 

Other assets

 

 

215

 

 

 

 

 

 

215

 

Tradenames

 

 

1,127

 

 

 

 

 

 

1,127

 

Customer relationships

 

 

560

 

 

 

 

 

 

560

 

Goodwill

 

 

2,636

 

 

 

159

 

 

 

2,795

 

Accounts payable

 

 

(668

)

 

 

 

 

 

(668

)

Accrued liabilities

 

 

(1,019

)

 

 

500

 

 

 

(519

)

Deferred tax liability

 

 

(274

)

 

 

 

 

 

(274

)

 

 

$

11,297

 

 

$

335

 

 

$

11,632

 

Range Technologies Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase price allocation of assets acquired and liabilities assumed

The allocation of the purchase price to the assets acquired and liabilities assumed was based on estimates of the fair value of the net assets as follows:

 

Cash

 

$

218

 

Accounts receivable

 

 

94

 

Inventory

 

 

231

 

Property, plant and equipment

 

 

7

 

Other assets

 

 

60

 

Tradename

 

 

510

 

Technology intangible

 

 

5,695

 

Goodwill

 

 

2,072

 

Accounts payable

 

 

(64

)

Accrued liabilities

 

 

(4

)

Deferred tax liability

 

 

(1,580

)

 

 

$

7,239

 

Baer, Brothers, AEM, Drake, Simpson and Detroit Speed [Member]  
Business Acquisition [Line Items]  
Summary of pro forma information

The following table provides the unaudited consolidated pro forma results for the periods presented as if Baer, Brothers, AEM, Drake, Simpson, and Detroit Speed had been acquired as of January 1, 2020.

 

 

For the years ended

 

 

December 31, 2021

 

 

December 31, 2020

 

Pro forma net sales

$

727,369

 

 

$

631,560

 

Pro forma net income (loss)

 

(8,464

)

 

 

31,435