XML 95 R79.htm IDEA: XBRL DOCUMENT v3.10.0.1
BUSINESS COMBINATIONS (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Feb. 01, 2017
Dec. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Jun. 30, 2018
Sep. 30, 2017
Mar. 31, 2017
Business Acquisition [Line Items]              
Cash paid in acquisition       $ 16,449      
Fair value of the contingent consideration   $ 2,534   2,534      
Assets acquired and liabilities assumed:              
Goodwill   4,993 $ 4,993 $ 4,993      
Weighted average amortization period     6 years 6 months 8 years 9 months 18 days      
Noncompete agreements              
Assets acquired and liabilities assumed:              
Weighted average amortization period     4 years 1 month 6 days 5 years 1 month 6 days      
Customer relationships              
Assets acquired and liabilities assumed:              
Weighted average amortization period     6 years 9 months 18 days 8 years      
Trade names              
Assets acquired and liabilities assumed:              
Weighted average amortization period     9 years 6 months 10 years 6 months      
Red Wolf              
Business Acquisition [Line Items]              
Cash paid in acquisition $ 16,449            
Fair value of the contingent consideration 2,534            
Consideration recorded in accrued liabilities           $ 1,394  
Annual earn out payments     $ 4,950        
Consideration recorded in other long term liabilities         $ 1,140    
Assets acquired and liabilities assumed:              
Cash and cash equivalents             $ 63
Adjustments-Cash and cash equivalents   (63)          
Receivables   2,700   $ 2,700     2,796
Adjustments-Receivables   (96)          
Inventories   5,177   5,177     4,998
Adjustments-Inventories   179          
Property and equipment   462   462     462
Goodwill   4,993 $ 4,993 4,993     5,568
Adjustments-Goodwill   (575)          
Accounts payable   (1,352)   (1,352)     (1,354)
Adjustments-Accounts payable   2          
Accrued expenses   (876)   (876)     (809)
Adjustments-Accrued expenses   (67)          
Deferred tax liabilities   (5,391)   (5,391)     (5,391)
Total purchase price   18,983   18,983     19,603
Adjustments-Total purchase price   (620)          
Weighted average amortization period     9 years 4 months 24 days        
Transaction and integration costs   182   182      
Revenue       15,868      
Net loss       146      
Red Wolf | Noncompete agreements              
Assets acquired and liabilities assumed:              
Intangible assets, net   170   170     170
Weighted average amortization period     6 years        
Red Wolf | Customer relationships              
Assets acquired and liabilities assumed:              
Intangible assets, net   12,000   12,000     12,000
Weighted average amortization period     9 years        
Red Wolf | Trade names              
Assets acquired and liabilities assumed:              
Intangible assets, net   $ 1,100   $ 1,100     $ 1,100
Weighted average amortization period     14 years        
Red Wolf | Measurement Input, Discount Rate              
Business Acquisition [Line Items]              
Weighted average cost of capital     15.00%        
Red Wolf | Measurement Input, Discount Rate | Customer relationships              
Business Acquisition [Line Items]              
Weighted average cost of capital     18.50%        
Red Wolf | Minimum              
Business Acquisition [Line Items]              
Fair value of the contingent consideration 0            
Red Wolf | Maximum              
Business Acquisition [Line Items]              
Fair value of the contingent consideration $ 9,900