XML 49 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Summary of Purchase Consideration

The purchase consideration for the acquisitions was as follows:

 

 

 

Purchase Consideration

 

 

 

Loungefly

 

 

Underground

Toys Limited

 

 

A Large Evil Corporation Limited

 

 

 

(in thousands)

 

Cash paid

 

$

16,113

 

 

$

12,554

 

 

$

3,862

 

Transaction fees paid (incurred) on behalf of seller

 

 

1,777

 

 

 

 

 

 

 

Working capital adjustment to be paid in cash

 

 

635

 

 

 

1,784

 

 

 

1,003

 

Fair value of Class A Units issued

 

 

2,131

 

 

 

3,182

 

 

 

 

Fair value of contingent consideration

 

 

 

 

 

2,470

 

 

 

 

Purchase consideration

 

$

20,656

 

 

$

19,990

 

 

$

4,865

 

Summary of Purchase Price Allocations

The purchase price allocations for the acquisitions were as follows:

 

 

 

Assets (Liabilities) Acquired (Assumed) at Fair Value

 

 

 

Loungefly

 

 

Underground

Toys Limited

 

 

A Large Evil Corporation Limited

 

 

 

(in thousands)

 

Cash

 

$

1,501

 

 

$

 

 

$

645

 

Accounts receivable

 

 

3,315

 

 

 

 

 

 

30

 

Inventory

 

 

2,351

 

 

 

15,263

 

 

 

 

Other current assets

 

 

132

 

 

 

1,122

 

 

 

321

 

Property and equipment

 

 

214

 

 

 

289

 

 

 

76

 

Intangible assets

 

 

12,605

 

 

 

6,500

 

 

 

 

Goodwill

 

 

8,428

 

 

 

2,999

 

 

 

4,000

 

Current liabilities

 

 

(7,890

)

 

 

(6,183

)

 

 

(207

)

Consideration transferred

 

$

20,656

 

 

$

19,990

 

 

$

4,865

 

 

Summary of Estimated Identifiable Intangible Assets Acquired

The following table summarizes the estimated identifiable intangible assets acquired in connection with the transactions described above and their estimated useful lives:

 

 

 

Estimated Fair Value of

Assets Acquired

 

 

 

 

 

Loungefly

 

 

Underground

Toys Limited

 

 

Estimated

Useful Life

 

 

 

(in thousands)

 

 

(Years)

 

Intangible asset type:

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

 

$

2,015

 

 

$

3,700

 

 

 

10

 

Licensor relationships

 

 

8,590

 

 

 

2,500

 

 

 

10

 

Trade name

 

 

2,000

 

 

 

 

 

 

10

 

Supplier relationships

 

 

 

 

 

300

 

 

 

2

 

Intangible assets

 

$

12,605

 

 

$

6,500