XML 45 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Merger (Tables) - Legacy TGC
12 Months Ended
Dec. 31, 2015
Summary of assets acquired and liabilities assumed at the Merger date

 

                                                                                                                                                                                    

 

 

Estimated Fair
Value (in 000's)

 

Stock consideration

 

$

42,902 

 

Interest bearing debt assumed

 

 

12,048 

 

Debt-free current liabilities

 

 

13,590 

 

​  

​  

Total purchase price consideration including liabilities assumed

 

$

68,540 

 

​  

​  

​  

​  

Value of current assets

 

 

 

 

Current assets excluding cash and cash equivalents

 

$

15,531 

 

Cash and cash equivalents

 

 

12,382 

 

​  

​  

Total current assets

 

$

27,913 

 

Identified tangible assets

 

 


 

 

Fair value of property, plant and equipment

 

$

33,867 

 

Identified intangible assets

 

 


 

 

Trademarks/trade names

 

$

400 

 

Net deferred tax asset

 

 


 

 

 

 

$

6,360 

 

​  

​  

Total indicated value of assets

 

 

 

 

 

 

$

68,540 

 

​  

​  

​  

​  

 

Summary of pro forma information

 

                                                                                                                                                                                    

 

 

Year Ended
December 31,

 

Three Months
Ended
December 31,

 

Year Ended
September 30,

 

 

 

2015

 

2014

 

2014

 

Pro forma total revenues

 

$

248,295,000

 

$

76,897,000

 

$

373,544,000

 

Pro forma net loss

 

$

(30,256,000

)

$

(7,722,000

)

$

(13,383,000

)

Pro forma net loss per share

 

 


 

 

 


 

 

 


 

 

Basic

 

$

(1.40

)

$

(0.36

)

$

(0.63

)

Diluted

 

$

(1.40

)

$

(0.36

)

$

(0.63

)