XML 49 R38.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions (Tables)
12 Months Ended
Jan. 31, 2025
Business Acquisition [Line Items]  
Schedule of Fair Value of the Consideration Transferred as of the Acquisition Closing Date

A summary of the estimate of the fair value of the consideration transferred as of the acquisition closing date is presented in the table below:

(In thousands)

 

Preliminary Estimate

 

 

Measurement Period Adjustment

 

 

Revised Estimate

 

Cash Paid at Closing

 

$

18,732

 

 

$

(1

)

 

$

18,731

 

Holdback Amount

 

 

742

 

 

 

 

 

 

742

 

Fair Value of the Earnout

 

 

1,619

 

 

 

(1,619

)

 

 

 

Total Purchase Price

 

$

21,093

 

 

$

(1,620

)

 

$

19,473

 

MTEX New Solutions, S.A. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price of Acquisition Allocated on Basis of Fair Value

The following table sets forth the preliminary purchase price allocation of the MTEX acquisition for the estimated fair value of the net assets acquired and liabilities assumed as of May 6, 2024:

 

(In thousands)

 

Preliminary Estimate

 

 

Measurement Period Adjustment

 

 

Revised Estimate

 

Cash

 

$

364

 

 

$

 

 

$

364

 

Accounts Receivable

 

 

3,989

 

 

 

(2,748

)

 

 

1,241

 

Inventory

 

 

3,807

 

 

 

(200

)

 

 

3,607

 

Prepaid Expenses and Other Current Assets

 

 

301

 

 

 

 

 

 

301

 

Property, Plant and Equipment

 

 

4,802

 

 

 

 

 

 

4,802

 

Other Long-Term Assets

 

 

5,154

 

 

 

1,054

 

 

 

6,208

 

Identifiable Intangible Assets

 

 

9,556

 

 

 

(2,017

)

 

 

7,539

 

Goodwill

 

 

10,629

 

 

 

3,621

 

 

 

14,250

 

Accounts Payable and Other Current Liabilities

 

 

(4,225

)

 

 

(1,870

)

 

 

(6,095

)

Debt Assumed

 

 

(7,918

)

 

 

 

 

 

(7,918

)

Other Long-Term Liabilities

 

 

(5,366

)

 

 

540

 

 

 

(4,826

)

Total Purchase Price

 

$

21,093

 

 

$

(1,620

)

 

$

19,473

 

Summary of Fair Value of the Acquired Identifiable Intangible Assets and Related Estimated Useful Lives

The following table reflects the preliminary fair value of the acquired identifiable intangible assets and related estimated useful lives:

 

(In thousands)

 

Preliminary Fair
Value

 

 

Measurement Period Adjustment

 

 

Revised Estimate

 

 

Useful Life
(years)

 

Customer Relations

 

$

8,786

 

 

$

(6,183

)

 

$

2,603

 

 

 

10

 

Internally Developed Technology

 

 

488

 

 

 

4,231

 

 

 

4,719

 

 

 

6

 

Trademarks/Tradenames

 

 

282

 

 

 

(65

)

 

 

217

 

 

 

3

 

Total

 

$

9,556

 

 

$

(2,017

)

 

$

7,539

 

 

 

 

Summary of Revenue and Earnings Before Taxes

The operating results and earnings before taxes attributable to MTEX included in our consolidated statements of income (loss) for the year ended January 31, 2025 were as follows:

 

 

 

 

(In thousands)

 

2025

 

Revenue

 

$

4,163

 

Gross Profit

 

 

511

 

Operating Expenses:

 

 

 

   Selling Expenses

 

 

2,485

 

   Research and Development Expenses

 

 

309

 

   General and Administrative Expenses

 

 

1,194

 

   Goodwill Impairment

 

 

13,403

 

      Total Operating Expenses

 

$

17,391

 

Operating Income (Loss)

 

 

(16,880

)

Other Income (Expenses)

 

 

(862

)

Earnings (Loss) before Taxes

 

$

(17,742

)

Agreement With Astro Machine For Asset Acquisitions [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price of Acquisition Allocated on Basis of Fair Value

The following table sets forth the final purchase price allocation of the Astro Machine acquisition for the estimated fair value of the net asset acquired and liabilities assumed as of the date of acquisition:

 

(In thousands)

 

 

 

Cash

 

$

91

 

Accounts Receivable

 

 

3,393

 

Inventory

 

 

5,715

 

Property, Plant and Equipment

 

 

4,200

 

Identifiable Intangible Assets

 

 

3,480

 

Goodwill

 

 

2,730

 

Accounts Payable and Other Current Liabilities

 

 

(2,484

)

Total Purchase Price

 

$

17,125

 

 

Summary of Fair Value of the Acquired Identifiable Intangible Assets and Related Estimated Useful Lives

The following table sets forth the fair value of the acquired identifiable intangible assets and related estimated useful lives:

 

(In thousands)

 

Fair
Value

 

 

Useful Life
(years)

 

Customer Relations

 

$

3,060

 

 

 

5

 

Trademarks/Tradenames

 

 

420

 

 

 

5

 

Total

 

$

3,480

 

 

 

 

Summary of Revenue and Earnings Before Taxes

The amounts of revenue and earnings before taxes attributable to Astro Machine and included in our consolidated statement of income were as follows:

 

(In thousands)

2025

 

 

2024

 

 

2023

 

Revenue

$

18,497

 

 

$

18,147

 

 

$

12,515

 

Earnings before Taxes

$

1,476

 

 

$

2,616

 

 

$

1,571