Annual report pursuant to Section 13 and 15(d)

Acquisitions (Tables)

v3.20.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Business Acquisition [Line Items]  
Summary of pro forma results

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

2020

    

2019

Net sales

 

$

279,723

 

$

246,836

Net income

 

$

5,250

 

$

8,336

 

Interwork Group, Inc.  
Business Acquisition [Line Items]  
Summary of purchase price allocations

 

 

 

 

(in thousands)

 

 

 

Cash

 

$

1,009

Trade accounts receivable

 

 

9,534

Other current assets

 

 

628

Intangible assets

 

 

 

Vendor relationships (14-year weighted average useful life)

 

 

3,797

Non-compete (1-year useful life)

 

 

 8

Goodwill

 

 

3,857

Other assets

 

 

117

Accounts payable and other current liabilities

 

 

(15,051)

Deferred income tax liabilities

 

 

(389)

Taxes payable

 

 

(600)

Net assets

 

$

2,910

 

Summary of supplementary information related to acquisition

 

 

 

 

(in thousands)

 

 

 

Supplementary information:

 

 

 

Cash paid to sellers

 

$

2,150

Contingent earn-out

 

 

760

Total purchase consideration

 

$

2,910

 

 

 

 

Cash paid to sellers

 

 

2,150

Cash acquired in acquisition

 

 

(1,009)

Net cash paid for acquisition

 

$

1,141

 

CDF Group Limited  
Business Acquisition [Line Items]  
Summary of purchase price allocations

 

 

 

 

(in thousands)

 

 

 

Cash

 

$

8,463

Trade accounts receivable

 

 

8,093

Other current assets

 

 

260

Equipment and leasehold improvements, net

 

 

1,367

Intangible assets

 

 

 

Customer relationships (13-year useful life)

 

 

6,357

Trademarks (15-year useful life)

 

 

504

Non-compete (1-year useful life)

 

 

42

Goodwill

 

 

12,774

Other assets

 

 

375

Accounts payable and other current liabilities

 

 

(12,364)

Deferred income tax liabilities

 

 

(1,461)

Other liabilities

 

 

(306)

Net assets

 

$

24,104

 

Summary of supplementary information related to acquisition

 

 

 

 

(in thousands)

 

 

 

Supplementary information:

 

 

 

Cash paid to sellers

 

$

24,104

Cash acquired in acquisition

 

 

(8,463)

Net cash paid for acquisition

 

$

15,641