XML 44 R29.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Total Purchase Price
The total purchase price of the Share Exchange is as follows:
Number of shares of the combined company to be owned by American Electric stockholders
1,466,092 
Multiplied by the fair value per share of American Electric Common Stock
$7.12 
Cash
$650,000 
Purchase price
$11,088,573 
The total purchase price of the Diversenergy acquisition is as follows:
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 
Schedule of Fair Value of Assets Acquired, Liabilities Assumed and Non Controlling Interests
The allocation of the purchase price for the acquired assets and liabilities of American Electric 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
(2,714)
Accrued liabilities and other current liabilities
(138)
Other Liabilities
(84)
Total liabilities assumed
(2,936)
Goodwill
$139 
The following table summarizes the allocation of the purchase price to the fair value of the respective assets and liabilities acquired (in thousands). The purchase price allocations 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 
Schedule of Summarized Financial Information
The following table presents summarized results of operations of American Electric for the period from July 26, 2019 to December 31, 2019 and are included in the accompanying Consolidated Statement of Operations for the year ended December 31, 2019.
July 27 - December 31,
2019
Revenue
$3,421 
Income before income tax expense
769 
Net income from continuing operations
691 
The following table presents unaudited pro forma results of operations reflecting the acquisition of American Electric as if the acquisition had occurred as of January 1, 2019. 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.
Years Ended December 31,
2019
Revenue$50,898 
Net loss(7,389)