XML 54 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combination and Acquisitions Business Combination (Tables)
9 Months Ended 12 Months Ended
Sep. 26, 2021
Dec. 31, 2020
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 condensed consolidated statements of cash flows for the 39-week period ended September 26, 2021:
 
     Recapitalization  
Cash - Empower’s trust and cash (net of redemptions of $99,353 and transaction costs of $44,314)
   $ 107,042  
Cash - Forward Purchase Agreement
     50,000  
Cash - PIPE Financing
     240,000  
  
 
 
 
Net cash provided by Business Combination and PIPE Financing
     397,042  
Less: cash consideration paid to Holley Stockholder
     (264,718
  
 
 
 
Net contributions from Business Combination and PIPE Financing
   $ 132,324  
  
 
 
 
 
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  
  
 
 
 
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        843        52,148  
Accounts payable
     (2,483      —          (2,483
Accrued liabilities
     (7,787      —          (7,787
Deferred tax liability
     (12,993      —          (12,993
Debt
     (4,615      —          (4,615
  
 
 
    
 
 
    
 
 
 
   $ 117,336      $ 73      $ 117,409  
  
 
 
    
 
 
    
 
 
 
The preliminary 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
   $ 7,715  
Accounts receivable
     3,894  
Inventory
     19,265  
Property, plant and equipment
     5,952  
Other assets
     1,613  
Tradenames
     23,980  
Customer relationships
     28,770  
Patents
     2,720  
Goodwill
     51,305  
Accounts payable
     (2,483 )
Accrued liabilities
     (7,787 )
Deferred tax liability
     (12,993 )
Debt
     (4,615 )
  
 
 
 
   $ 117,336  
  
 
 
 
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:
 
Cash
   $ 1,784  
Accounts receivable
     418  
Inventory
     3,478  
Property, plant and equipment
     3,040  
Other assets
     215  
Tradenames
     1,127  
Customer relationships
     560  
Goodwill
     2,636  
Accounts payable
     (668
Accrued liabilities
     (1,019
Deferred tax liability
     (274
  
 
 
 
   $ 11,297  
  
 
 
 
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
   $ 1,784  
Accounts receivable
     418  
Inventory
     3,478  
Property, plant and equipment
     3,040  
Other assets
     215  
Tradenames
     1,127  
Customer relationships
     560  
Goodwill
     2,636  
Accounts payable
     (668 )
Accrued liabilities
     (1,019 )
Deferred tax liability
     (274 )
  
 
 
 
   $ 11,297  
  
 
 
 
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  
  
 
 
    
 
 
    
 
 
 
 
Summary of pro forma information
The following table provides the unaudited consolidated pro forma results for the periods presented as if AEM had been acquired as of January 1, 2020.
 
     For the thirteen weeks ended      For the thirty-nine weeks ended  
     September 26,      September 27,      September 26,      September 27,  
     2021      2020      2021      2020  
Pro forma net sales
   $ 159,673      $ 140,195      $ 521,836      $ 384,237  
Pro forma net income
     (30,200      15,045        (6,906      33,195  
 
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 taxes
     (1,580 )
  
 
 
 
   $ 7,239  
  
 
 
 
HPI [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
   $ 7,981  
Accounts receivable
     24,740  
Inventory
     109,507  
Property, plant and equipment
     29,313  
Other assets
     2,987  
Tradenames
     118,235  
Customer relationship
     157,255  
Technology intangible
     4,880  
Goodwill
     233,090  
Accounts payable
     (14,098 )
Accrued liabilities
     (17,148 )
Deferred taxes
     (56,885 )
  
 
 
 
   $ 599,857  
  
 
 
 
HPI And Range [Member]    
Business Acquisition [Line Items]    
Summary of pro forma information  
The following table presents the supplemental and unaudited pro forma results as if HPI and Range had been acquired as of January 1, 2018:
 
     2019      2018  
Pro forma net sales
   $ 373,459      $ 378,287  
Pro forma net income (loss)
     7,032        (30,225 )
Range Drake Simpson And Detroit Speed [Member]    
Business Acquisition [Line Items]    
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:
 
     2020      2019  
Pro forma net sales
   $ 584,270      $ 461,418  
Pro forma net income (loss)
     37,304        (8,799 )