XML 44 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2022
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 $2.9 million During 2021, the Company revalued the contingent consideration liability related to the AmberLeaf acquisition after determining that relevant conditions for payment of such liabilities were unlikely to be satisfied. The revaluation resulted in a $2.9 million reduction to the contingent consideration liability.
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, 2020 for all periods presented:
 
    
Years Ended December 31,
 
    
2022
    
2021
    
2020
 
    
(Amounts in thousands, except per share data)
 
Revenue
   $     242,338      $     222,012      $     202,842  
Net income
   $ 8,712      $ 12,221      $ 10,594  
Earnings per share — diluted
   $ .72      $ 1.02      $ .89