XML 49 R28.htm IDEA: XBRL DOCUMENT
v3.19.3

Acquisitions (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2019
Business Combinations [Abstract] |
Schedule of Total Purchase Price | The total purchase price of the Diversenergy acquisition is as follows:
Estimated number of shares issued to Diversenergy stockholders | 684,963 |
Multiplied by the fair value per share of Stabilis Common Stock | $ | 4.38 |
Cash | $ | 2,000,000 |
Purchase price | $ | 5,000,000 |
The total purchase price of the Share Exchange is as follows:
Number of shares of the combined company to be owned by AETI stockholders | 1,466,092 |
Multiplied by the fair value per share of AETI Common Stock | $ | 7.12 |
Cash | $ | 650,000 |
Purchase price | $ | 11,088,573 |
Schedule of Fair Value of Assets Acquired, Liabilities Assumed and Non Controlling Interests | The following table summarizes the preliminary allocation of the purchase price to the fair value of the respective assets and liabilities acquired (in thousands). The purchase price allocations were prepared on a preliminary basis and are subject to change as additional information becomes available concerning the fair value and tax basis of the assets acquired and liabilities assumed. Any measurement period adjustments to the purchase price allocation will be made as soon as practicable but no later than one year from the date of acquisition.
Total purchase price | $ | 5,000 |
Current Assets | 164 |
Property, plant and equipment, net | 507 |
Other noncurrent assets | 114 |
Total identifiable assets | 785 |
Current liabilities | (99 | )
Total liabilities assumed | (99 | )
Goodwill | $ | 4,314 |
The allocation of the purchase price for the acquired assets and liabilities of the proposed merger is as follows (in thousands):
Total purchase price | $ | 11,089 |
Current Assets | 3,611 |
Property, plant and equipment, net | 532 |
Investment in foreign joint venture | 9,333 |
Other noncurrent assets | 410 |
Total identifiable assets | 13,886 |
Accounts payable and other accrued expenses | (3,221 | )
Accrued liabilities and other current liabilities | (138 | )
Other Liabilities | (84 | )
Total liabilities assumed | (3,443 | )
Goodwill | $ | 646 |
Schedule of Summarized Financial Information | The following table presents summarized financial information of American Electric since July 26, 2019, the acquisition date.
| July 27 - September 30,
| 2019
Revenue | $ | 1,371 |
Loss before income tax expense | (145 | )
Net loss from continuing operations | (145 | )
The following table presents preliminary unaudited pro forma results of operations reflecting the acquisition of American Electric as if the acquisition had occurred as of January 1, 2018. This information has been compiled from current and historical financial statements and is not necessarily indicative of the results that actually would have been achieved had the transaction occurred at the beginning of the periods presented or that may be achieved in the future.
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2019 |  | 2018 |  | 2019 |  | 2018
Revenue | $ | 11,302 |  |  | $ | 9,934 |  |  | $ | 38,543 |  |  | $ | 32,451 |
Loss from operations | (3,335 | ) |  | (2,137 | ) |  | (4,862 | ) |  | (7,126 | )
Net loss | (3,557 | ) |  | (3,450 | ) |  | (5,846 | ) |  | (10,328 | )
Loss per common share - basic and diluted: | (0.24 | ) |  | (0.24 | ) |  | (0.40 | ) |  | (0.71 | )

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=84161108&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration