XML 31 R17.htm IDEA: XBRL DOCUMENT v3.3.0.814
MERGER (Tables) - Legacy TGC
9 Months Ended
Sep. 30, 2015
Summary of assets acquired and liabilities assumed at merger date

 

 

 

Estimated Fair

 

 

 

Value (in 000’s)

 

 

 

 

 

Stock consideration

 

$

42,902 

 

Interest bearing debt assumed

 

12,048 

 

Debt-free current liabilities

 

12,647 

 

 

 

 

 

Total purchase price consideration including liabilities assumed

 

$

67,597 

 

 

 

 

 

 

 

 

 

 

Value of Current Assets

 

 

 

Current assets excluding cash and cash equivalents

 

$

16,156 

 

Cash and cash equivalents

 

12,382 

 

 

 

 

 

Total current assets

 

$

28,538 

 

 

 

 

 

Identified tangible assets

 

 

 

Fair value of property, plant and equipment

 

$

28,812 

 

 

 

 

 

 

Total identified tangible assets

 

$

28,812 

 

 

 

 

 

Identified intangible assets

 

 

 

Trademarks/trade names

 

$

1,063 

 

Customer relationships

 

1,799 

 

Backlog

 

491 

 

 

 

 

 

Total identified intangible assets

 

$

3,353 

 

 

 

 

 

Net deferred tax asset

 

$

6,894 

 

 

 

 

 

 

 

 

 

 

Total indicated value of assets

 

$

67,597 

 

 

 

 

 

 

 

Summary of pro forma information

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Pro forma total revenues

 

$

62,498,000

 

$

88,665,000

 

$

193,165,000

 

$

286,635,000

 

Pro forma net loss

 

$

(2,870,000

)

$

(6,556,000

)

$

(25,316,000

)

$

(7,533,000

)

 

 

 

 

 

 

 

 

 

 

Pro forma net loss per share

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.13

)

$

(0.31

)

$

(1.18

)

$

(0.35

)

Diluted

 

$

(0.13

)

$

(0.31

)

$

(1.18

)

$

(0.35

)