XML 41 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combinations (Tables)
9 Months Ended
Feb. 02, 2020
Schedule of Unaudited Pro Forma Consolidated Results of Operations

The following unaudited pro forma consolidated results of operations for the three-month and nine-month periods ending February 2, 2020, and January 27, 2019, have been prepared as if the acquisition of eLuxury had occurred on May 1, 2017.

 

 

 

Three Months Ended

 

(dollars in thousands, except per share data)

 

February 2,

2020

 

 

January 27,

2019

 

Net Sales

 

$

71,998

 

 

$

77,226

 

(Loss) income from operations

 

 

(5,091

)

 

 

4,299

 

Net (loss) income

 

 

(4,207

)

 

 

3,060

 

Net loss - noncontrolling interest

 

 

4,149

 

 

 

94

 

Net (loss) income – Culp Inc. common shareholders

 

 

(58

)

 

 

3,154

 

Net (loss) income per share (basic) – Culp Inc. common shareholders

 

 

0.00

 

 

 

0.25

 

Net (loss) income per share (diluted) – Culp Inc. common

   shareholders

 

 

0.00

 

 

 

0.25

 

 

 

 

Nine Months Ended

 

(dollars in thousands, except per share data)

 

February 2,

2020

 

 

January 27,

2019

 

Net Sales

 

$

219,465

 

 

$

228,830

 

Income from operations

 

 

1,582

 

 

 

10,657

 

Net (loss) income

 

 

(841

)

 

 

6,943

 

Net loss - noncontrolling interest

 

 

4,421

 

 

 

83

 

Net income – Culp Inc. common shareholders

 

 

3,580

 

 

 

7,026

 

Net income per share (basic) – Culp Inc. common shareholders

 

 

0.29

 

 

 

0.56

 

Net income per share (diluted) – Culp Inc. common

   shareholders

 

 

0.29

 

 

 

0.56

 

eLuxury [Member]  
Schedule of Allocation of Acquisition Cost to Assets Acquired and Liabilities Assumed

The following table presents the final allocation of the acquisition cost to the assets acquired and liabilities assumed based on their fair values.

 

(dollars in thousands)

 

Fair Value

 

Goodwill

 

$

13,653

 

Tradename

 

 

6,549

 

Equipment

 

 

2,179

 

Inventory

 

 

1,804

 

Accounts receivable and other current assets

 

 

108

 

Accounts payable

 

 

(1,336

)

Accrued expenses

 

 

(295

)

Non-controlling interest in eLuxury

 

 

(4,532

)

 

 

$

18,130