| Schedule Of Purchase Price Allocation |
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXTRAX |
|
Rhino-Rack |
|
|
December 1, 2021 |
|
July 1, 2021 |
|
|
Number of Shares |
|
Estimated Fair Value |
|
Number of Shares |
|
Estimated Fair Value |
|
|
|
|
|
|
|
|
|
|
|
Cash paid |
|
- |
|
$ |
26,780 |
|
- |
|
$ |
143,590 |
|
|
|
|
|
|
|
|
|
|
|
Issuance of shares of Clarus Corporation |
|
107 |
|
|
2,594 |
|
2,315 |
|
|
55,333 |
|
|
|
|
|
|
|
|
|
|
|
Future issuance of shares of Clarus Corporation |
|
- |
|
|
4,457 |
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration |
|
- |
|
|
1,644 |
|
- |
|
|
3,565 |
|
|
|
|
|
|
|
|
|
|
|
Total purchase consideration |
|
107 |
|
$ |
35,475 |
|
2,315 |
|
$ |
202,488 |
|
|
|
|
|
|
|
|
|
|
|
Assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
|
$ |
1,869 |
|
|
|
$ |
7,513 |
Accounts receivable |
|
|
|
|
2,791 |
|
|
|
|
10,769 |
Inventories |
|
|
|
|
1,819 |
|
|
|
|
27,046 |
Prepaid and other current assets |
|
|
|
|
883 |
|
|
|
|
644 |
Property and equipment |
|
|
|
|
139 |
|
|
|
|
4,619 |
Other intangible assets |
|
|
|
|
10,341 |
|
|
|
|
55,400 |
Indefinite-lived intangible assets |
|
|
|
|
10,555 |
|
|
|
|
72,800 |
Goodwill |
|
|
|
|
15,199 |
|
|
|
|
78,347 |
Other long-term assets |
|
|
|
|
979 |
|
|
|
|
11,468 |
Total assets |
|
|
|
|
44,575 |
|
|
|
|
268,606 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
|
|
2,176 |
|
|
|
|
16,511 |
Income tax payable |
|
|
|
|
251 |
|
|
|
|
3,413 |
Current portion of long-term debt |
|
|
|
|
- |
|
|
|
|
607 |
Long-term debt |
|
|
|
|
- |
|
|
|
|
2,107 |
Deferred income taxes |
|
|
|
|
5,863 |
|
|
|
|
32,451 |
Other long-term liabilities |
|
|
|
|
810 |
|
|
|
|
11,029 |
Total liabilities |
|
|
|
|
9,100 |
|
|
|
|
66,118 |
|
|
|
|
|
|
|
|
|
|
|
Net Book Value Acquired |
|
|
|
$ |
35,475 |
|
|
|
$ |
202,488 |
|
| Schedule Of Intangible Assets Other Than Goodwill Acquired |
|
|
|
|
|
|
|
|
|
|
|
MAXTRAX |
|
Rhino-Rack |
|
|
|
Average |
|
|
|
Average |
|
Gross |
Useful Life |
|
Gross |
Useful Life |
|
|
|
|
|
|
|
|
|
|
Intangibles subject to amortization |
|
|
|
|
|
|
|
|
|
Customer relationships |
$ |
8,986 |
|
13.5 years |
|
$ |
40,400 |
|
13.5 years |
Product technologies |
|
1,355 |
|
7.0 years |
|
|
15,000 |
|
10.0 years |
Intangibles not subject to amortization |
|
|
|
|
|
|
|
|
|
Trademarks |
|
10,555 |
|
N/A |
|
|
72,800 |
|
N/A |
|
$ |
20,896 |
|
12.6 years |
|
$ |
128,200 |
|
12.6 years |
|