General form of registration statement for all companies including face-amount certificate companies

Acquisitions - Franchisee/Stores (Tables)

v3.21.1
Acquisitions - Franchisee/Stores (Tables)
12 Months Ended
Dec. 31, 2020
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The consideration was the fair value of the three loans at the Takeover Date and the assets are recorded based on the fair values of the assets acquired, net of current liabilities as of the Takeover Date as follows (in thousands):
 
Cash
   $ 39  
Accounts Receivable
     1  
Inventory
     28  
Other current assets
     24  
Property & equipment
     1,126  
Other assets
     4  
Current liabilities
     (330
    
 
 
 
Net tangible and identifiable intangible assets acquired
     892  
Goodwill
     397  
    
 
 
 
Net assets acquired
   $ 1,289  
    
 
 
 
(in thousands)
  
Fair Value
December 16,
2020
 
Cash
   $ 2,179  
Cash - restricted
     611  
Accounts receivable
     378  
Inventory
     260  
Other current assets
     1,235  
Property and equipment
     8,520  
Intangible assets
     117,124  
Other assets
     199  
Accounts payable - trade
     (1,952
Accrued expenses
     (1,057
Gift card liability
     (292
Revolving line of credit
     (3,012
Current portion of deferred franchise fees
     (521
Other deposit
     (907
Deferred initial franchise fees, net of current portion
     (2,531
Notes payable
     (2,889
    
 
 
 
Fair Value of Tangible and Identifiable Intangible assets and liabilities assumed
   $ 117,345  
    
 
 
 
Consideration paid
     236,887  
    
 
 
 
Goodwill
   $ 119,542  
    
 
 
 
Franchisee/Stores [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
    
Predecessor
 
Inventory
   $ 15  
Property & equipment
     250  
    
 
 
 
Net tangible and identifiable intangible assets acquired
     265  
Goodwill
     985  
    
 
 
 
Net assets acquired
   $ 1,250