v3.26.1
Note 7 - Goodwill and Other Intangible Assets
3 Months Ended
Mar. 31, 2026
Notes to Financial Statements  
Intangible Asset [Text Block]

Note 7 Goodwill and Other Intangible Assets

 

The following tables summarize the Company’s other intangible assets in (“000’s”):

 

  

Balance at December 31, 2025

 
  

Gross Carrying

  

Accumulated

  

Net Carrying

 
  

Amount

  

Amortization

  

Amount

 

Non-compete agreements

 $110  $(62) $48 

Customer lists

  1,145   (254)  891 

Tradenames

  847   (17)  830 

Other

  16   (8)  8 

Total definite-lived intangible assets

  2,118   (341)  1,777 

Trademark

  64      64 

Indefinite-lived intangible assets

  64      64 

Total intangible assets

 $2,182  $(341) $1,841 

 

  

Balance at March 31, 2026

 
  

Gross Carrying

  

Accumulated

  

Net Carrying

 
  

Amount

  

Amortization

  

Amount

 

Non-compete agreements

 $110  $(71) $39 

Customer lists

  1,145   (271)  874 

Tradenames

  847   (22)  825 

Distribution agreements

  16   (10)  6 

Total definite-lived intangible assets

  2,118   (374)  1,744 

Trademark

  64      64 

Indefinite-lived intangible assets

  64      64 

Total intangible assets

 $2,182  $(374) $1,808 

 

Intangible assets are amortized over the estimated useful lives of the respective assets on a straight-line basis. Total amortization expense for the three months ended March 31, 2026 and 2025 was $33.0 and $2.0 thousand, respectively.

 

Total future amortization expense for finite-lived intangible assets was estimated as follows in (“000’s):

 

  

Future

 
  

Amortization

 

Year

 

Expenses

 

Remainder of 2026

 $101 

2027

  124 

2028

  124 

2029

  124 

2030

  122 

Thereafter

  1,149 

Total

 $1,744 

 

The future amortization schedule above excludes $64 thousand of indefinite-lived trademarks, which are not subject to amortization and are tested for impairment at least annually.

 

The changes in the carrying amount of goodwill for the three months ended March 31, 2026 are as follows in (“000’s”):

 

Balance – December 31, 2025

 $18,460 

Goodwill acquired during year

  - 

Foreign currency translation

  1 

Impairment losses:

  - 

Balance – March 31, 2026

 $18,461 

 

During the year ended December 31, 2025, the Company engaged Loop Capital and performed a quantitative goodwill impairment test for the Instone reporting unit as of October 1, 2025. The estimated fair value of the reporting unit was determined using a weighted blend of the income approach (discounted cash flow method, 50% weight), the guideline public company method (25% weight), and the guideline merged and acquired company method (25% weight). The blended enterprise value of approximately $28,148.0 thousand, after adjustment for net debt of approximately $14,632.0 thousand, resulted in an estimated fair value of equity of $13,516.0 thousand, which was $6.2 million (31.4%) below the carrying value of $19.7 million. Accordingly, the Company recorded a goodwill impairment charge of $6.2 million during the fourth quarter of 2025. Following the impairment charge, goodwill allocated to the Instone reporting unit was $17.1 million as of December 31, 2025.