XML 42 R27.htm IDEA: XBRL DOCUMENT v3.6.0.2
Merger (Tables) - Legacy TGC
12 Months Ended
Dec. 31, 2016
Summary of assets acquired and liabilities assumed at the Merger date

 

 

 

 

 

 

 

Estimated Fair

 

 

    

Value (in thousands)

 

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 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

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

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)