XML 46 R31.htm IDEA: XBRL DOCUMENT v3.20.4
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2020
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 October 1, 2020 closing date:
 
(in thousands)
  
Amounts
 
Cash purchase price at closing
  $9,664 
Working capital adjustments
   —   
Estimated payout of contingent consideration (1)
   2,882 
   
 
 
 
Total Fair Value of Consideration
  $12,546 
   
 
 
 
 
(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 $2,882,000.
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
  $—   
Increase in term loan debt facility
   10,000 
Revolving line of credit
   (336
   
 
 
 
Cash Paid at Closing
  $9,664 
   
 
 
 
Schedule of Fair Value of Net Assets Acquired The valuation of net assets acquired is as follows:
 
(in thousands)
  
Amounts
 
Cash on hand
  
$
319
 
Working capital assets, net of liabilities
   
1,153
 
Identifiable intangible assets:
     
Client relationships
   2,970 
Covenant
not-to-compete
   440 
Trade name
   490 
Technology
   770 
   
 
 
 
Total identifiable intangible assets
  
 
4,670
 
Goodwill
  
 
6,404
 
   
 
 
 
Net Assets Acquired
  
$
12,546
 
   
 
 
 
Summary of Unaudited Pro Forma Results
The following reflects the Company’s unaudited pro forma results had the results of AmberLeaf been included from January 1, 2018 for all periods presented:
 
   
Years Ended December 31,
 
   
2020
   
2019
   
2018
 
   
(Amounts in thousands, except per share data)
 
Revenue
  $202,842   $204,846   $187,956 
Net income
  $10,594   $12,119   $7,631 
Earnings per share—diluted
  $.89   $1.08   $.68