v3.26.1
Note 14 - Contingent Consideration
3 Months Ended
Jun. 30, 2026
Notes to Financial Statements  
Business Combination, Contingent Consideration [Text Block]

14. Contingent Consideration

 

Comtrafo Contingent Consideration

 

On December 5, 2025, the Company entered into the Stock Exchange Agreement with the selling stockholders named therein. Pursuant to the terms of the Stock Exchange Agreement, the Company has agreed to pay the selling stockholders of the Comtrafo Acquisition an additional amount in cash upon the achievement of specified EBITDA objectives during the three years following the Comtrafo Acquisition Date. The Company evaluated the Comtrafo Acquisition earnout payment set forth in the Comtrafo Stock Exchange Agreement (See Note 2, "Acquisition" for further details), which will require settlement in cash, and determined the contingent consideration qualified for liability classification. As a result, for each period, the fair value of the contingent consideration will be remeasured, and the resulting gain or loss will be recognized until the cash amount is fixed. 

 

Following is a summary of the key assumptions used in a Monte Carlo simulation to calculate the fair value of contingent consideration related to the Comtrafo Acquisition: 

 

  

June 30,

 

Fiscal Year 2026

 

2026

 

EBITDA Risk Premium (continuous)

  1.40%

EBITDA Volatility

  27.5%

Credit Spread (semiannual)

  1.4%

EBITDA discount rate

  15.4%

Payment delay (days)

  89 

Fair value (millions)

 $31.9 

 

  

March 31,

  

December 31,

  

December 05,

 

Fiscal Year 2025

 

2026

  

2025

  

2025

 

EBITDA Risk Premium (continuous)

  1.40%  2.10%  2.10%

EBITDA Volatility

  25.0%  25.0%  25.0%

Credit Spread (semiannual)

  1.9%  1.9%  1.9%

EBITDA discount rate

  14.7%  15.0%  15.0%

Payment delay (days)

  89   89   89 

Fair value (millions)

 $39.5  $34.8  $34.8 

 

The Company performed an analysis on the change in fair value through  June 30, 2026 and recorded a gain from the change in fair value of the contingent consideration for the three months ended June 30, 2026 of $8.1 million. The Company did not record any activity related to contingent consideration in the three months ended June 30, 2025