XML 36 R22.htm IDEA: XBRL DOCUMENT v3.24.1
Acquisition (Tables)
12 Months Ended
Dec. 31, 2023
Acquisitions  
Summary of proforma consolidated statement of operations as if SPEC/KWJ and Calman had been included in our consolidated results

Pro Forma

    

Year Ended December 31,

2023

2022

(in thousands)

Revenue

$

14,705

$

14,708

Net income

$

157

$

2,835

SPEC/KWJ  
Acquisitions  
Summary of estimated fair values of the assets acquired and liabilities assumed at the acquisition date

The following table summarizes the fair values of the assets acquired and liabilities assumed at the acquisition date, giving effect to the post-closing purchase price adjustment (in thousands).

Cash

    

$

541

Accounts receivable

 

306

Inventories

 

952

Prepaid expenses and other current assets

 

52

Property and equipment

50

Deposits

 

16

Accounts payable and accrued liabilities

 

(415)

Net identifiable tangible assets acquired

 

1,502

Developed technology

 

134

Customer relationships

96

Tradenames and trademarks

47

In-process research and development

29

Non-compete agreements

26

Order backlog

22

Goodwill

246

Net assets acquired

 

$

2,102

Calman  
Acquisitions  
Summary of estimated fair values of the assets acquired and liabilities assumed at the acquisition date

The following table summarizes the fair values of the assets acquired and liabilities assumed at the acquisition date (in thousands).

Cash

    

$

1,577

Accounts receivable

 

656

Inventories

 

622

Prepaid expenses and other current assets

 

12

Property, plant, and equipment

 

146

Right-of-use assets

 

91

Accounts payable and accrued liabilities

 

(615)

Lease liabilities

 

(91)

Net identifiable tangible assets acquired

 

2,398

Developed technology

 

381

Tradenames and trademarks

 

214

Customer relationships

 

1,260

Non-compete agreements

 

843

Deferred tax liabilities

 

(710)

Goodwill

 

2,064

Net assets acquired

$

6,450