| Business Combination, Recognized Asset Acquired and Liability Assumed |
The final purchase price allocation is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
| Receivables |
|
$ |
9,122 |
|
| Contract assets |
|
16,193 |
|
| Inventories |
|
5,512 |
|
| Prepaid expenses and other current assets |
|
570 |
|
| Other assets |
|
214 |
|
| Property and equipment, net |
|
6,434 |
|
| Intangible asset - customer related |
|
59,000 |
|
| Goodwill |
|
40,201 |
|
| Operating lease right-of-use assets |
|
7,832 |
|
| Total assets acquired |
|
145,078 |
|
| Accounts payable |
|
(9,764) |
|
| Accrued expense and other current liabilities |
|
(5,624) |
|
| Long-term operating lease obligations |
|
(7,339) |
|
| Total liabilities assumed |
|
(22,727) |
|
| Net assets acquired, excluding cash |
|
$ |
122,351 |
|
|
|
|
| Cash consideration, net of cash acquired |
|
$ |
112,351 |
|
| VSE common stock, at fair value |
|
10,000 |
|
| Total |
|
$ |
122,351 |
|
The adjusted preliminary purchase price is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
| Receivables |
|
$ |
27,379 |
|
| Contract assets |
|
2,925 |
|
| Inventories |
|
37,686 |
|
Prepaid expenses and other current assets |
|
2,723 |
|
| Property and equipment, net |
|
10,301 |
|
| Intangible asset - customer related |
|
41,900 |
|
| Goodwill |
|
87,804 |
|
| Operating lease right-of-use assets |
|
14,141 |
|
Deferred tax assets |
|
8,210 |
|
| Total assets acquired |
|
233,069 |
|
| Accounts payable |
|
(27,750) |
|
| Accrued expense and other current liabilities |
|
(6,153) |
|
| Long-term operating lease obligations |
|
(10,300) |
|
| Total liabilities assumed |
|
(44,203) |
|
| Net assets acquired, excluding cash |
|
$ |
188,866 |
|
|
|
|
| Cash consideration, net of cash acquired |
|
$ |
168,599 |
|
VSE common stock, at fair value |
|
20,267 |
|
| Total |
|
$ |
188,866 |
|
|
| Business Combination, Pro Forma Information |
The unaudited consolidated pro forma results of operations are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
Revenue |
$ |
282,909 |
|
|
$ |
203,642 |
|
|
$ |
811,093 |
|
|
$ |
590,635 |
|
Income from continuing operations |
$ |
3,591 |
|
|
$ |
8,937 |
|
|
$ |
31,197 |
|
|
$ |
9,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
Revenue |
$ |
282,909 |
|
|
$ |
252,226 |
|
|
$ |
811,093 |
|
|
$ |
696,086 |
|
Income from continuing operations |
$ |
3,591 |
|
|
$ |
13,725 |
|
|
$ |
31,790 |
|
|
$ |
16,199 |
|
|