XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Business Combination Achieved in Stages (Tables)
6 Months Ended
Oct. 31, 2021
Schedule of Unaudited Pro Forma Consolidated Results of Operations

The following unaudited pro forma consolidated results of operations for the three-month and six-month periods ending October 31, 2021, and November 1, 2020, have been prepared as if this acquisition had occurred on May 4, 2020.

 

 

 

 

 

 

 

Three Months Ended

 

 

 

(dollars in thousands, except per share data)

 

 

October 31,

2021

 

 

November 1,

2020

 

Net Sales

 

 

$

74,561

 

 

$

77,383

 

Income from operations

 

 

 

1,640

 

 

 

4,718

 

Net income

 

 

 

851

 

 

 

2,484

 

Net income per share - basic

 

 

$

0.07

 

 

$

0.20

 

Net income per share - diluted

 

 

$

0.07

 

 

$

0.20

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

(dollars in thousands, except per share data)

 

 

October 31,

2021

 

 

November 1,

2020

 

Net Sales

 

 

$

157,608

 

 

$

142,145

 

Income from operations

 

 

 

4,958

 

 

 

6,735

 

Net income (loss)

 

 

 

3,101

 

 

 

(182

)

Net income (loss) per share - basic

 

 

$

0.25

 

 

$

(0.01

)

Net income (loss) per share - diluted

 

 

$

0.25

 

 

$

(0.01

)

Summary of Equity Method Investment

The following table summarizes assets, liabilities, and members’ equity for our equity method investment in CIH:

(dollars in thousands)

 

 

November 1,

2020

 

total assets

 

 

$

3,951

 

total liabilities

 

 

$

232

 

total members’ equity

 

 

$

3,719

 

 

CIH [Member]  
Schedule of Allocation of Consideration Transferred to Assets Acquired and Liabilities Assumed

The following table presents the final allocation of the consideration transferred to the assets acquired and liabilities assumed based on their fair values:

 

(dollars in thousands)

 

Fair Value

 

Cash and cash equivalents

 

$

62

 

Accounts receivable

 

 

169

 

Inventory

 

 

31

 

Right of use assets

 

 

2,544

 

Equipment and leasehold improvements

 

 

846

 

Accounts payable

 

 

(155

)

Gain on bargain purchase

 

 

(819

)

 

 

$

2,678