XML 36 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Summary of Fair Value of Consideration for Acquired Business
The following table summarizes the fair value of consideration for the Acquired Business on the July 13, 2017 closing date:
 
(in thousands)
  
Amounts
 
Cash purchase price at closing
  $35,750 
Working capital adjustments
   (861
Estimated payout of contingent consideration (1)
   17,125 
  
 
 
 
Total Fair Value of Consideration
  $52,014 
  
 
 
 
 
(1)
Based on a valuation conducted by an independent third party, the fair value of contingent consideration at the closing date was determined to be $17,125,000.
Schedule of Sources of Funds in Business Acquisition
The cash purchase price at closing was paid with funds obtained from the following sources:
 
(in thousands)
  
Amounts
 
Cash balances on hand
  $341 
Sale of common stock in a private placement transactions
   6,000 
Term loan debt facility
   30,500 
Revolving line of credit
   9,000 
Payoff of Mastech Digital’s previous credit facility
   (10,091
  
 
 
 
Cash paid at Closing
  $35,750 
  
 
 
 
Schedule of Fair Value of Net Assets Acquired The valuation of net assets acquired is as follows:
(in thousands)
  
Amounts
 
Current Assets
  
$
6,909
 
Fixed Assets and Other
  
 
215
 
Identifiable intangible assets:
  
Client relationships
   16,671 
Covenant
not-to-compete
   761 
Trade name
   1,221 
Technology
   1,209 
  
 
 
 
Total identifiable intangible assets
  
 
19,862
 
Goodwill
  
 
27,417
 
Current liabilities
  
 
(2,389
  
 
 
 
Net Assets Acquired
  
$
52,014
 
  
 
 
 
Summary of Unaudited Pro Forma Results
The following reflects the Company’s unaudited pro forma results had the results of InfoTrellis been included from January 1, 2017 for all periods presented:
 
   
Years Ended December 31,
 
   
    2019            
   
        2018        
   
        2017        
 
   
(Amounts in thousands, except per share data)
 
Revenue
  $193,574   $177,164   $158,785 
Net income
  $11,145   $6,691   $2,388 
Earnings per share—diluted
  $.99   $.60   $.22