Cover
Cover - shares | 3 Months Ended | |
Mar. 30, 2024 | May 03, 2024 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 30, 2024 | |
Document Transition Report | false | |
Entity File Number | 001-35849 | |
Entity Registrant Name | NV5 Global, Inc. | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 45-3458017 | |
Entity Address, Address Line One | 200 South Park Road, | |
Entity Address, Address Line Two | Suite 350 | |
Entity Address, City or Town | Hollywood, | |
Entity Address, State or Province | FL | |
Entity Address, Postal Zip Code | 33021 | |
City Area Code | 954 | |
Local Phone Number | 495-2112 | |
Title of 12(b) Security | Common Stock, $0.01 par value | |
Trading Symbol | NVEE | |
Security Exchange Name | NASDAQ | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 16,145,926 | |
Entity Central Index Key | 0001532961 | |
Document Fiscal Year Focus | 2024 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-28 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Mar. 30, 2024 | Dec. 30, 2023 |
Current assets: | ||
Cash and cash equivalents | $ 44,766 | $ 44,824 |
Billed receivables, net | 149,206 | 152,593 |
Unbilled receivables, net | 120,705 | 113,271 |
Prepaid expenses and other current assets | 17,435 | 18,376 |
Total current assets | 332,112 | 329,064 |
Property and equipment, net | 54,103 | 50,268 |
Right-of-use lease assets, net | 37,942 | 36,836 |
Intangible assets, net | 246,074 | 226,702 |
Goodwill | 536,908 | 524,573 |
Deferred income tax assets, net | 2,339 | 0 |
Other assets | 2,479 | 3,149 |
Total assets | 1,211,957 | 1,170,592 |
Current liabilities: | ||
Accounts payable | 52,781 | 54,865 |
Accrued liabilities | 53,999 | 47,423 |
Billings in excess of costs and estimated earnings on uncompleted contracts | 40,212 | 41,679 |
Other current liabilities | 2,167 | 2,263 |
Current portion of contingent consideration | 3,436 | 3,922 |
Current portion of notes payable and other obligations | 9,634 | 9,267 |
Total current liabilities | 162,229 | 159,419 |
Contingent consideration, less current portion | 1,610 | 143 |
Other long-term liabilities | 27,564 | 26,930 |
Notes payable and other obligations, less current portion | 237,274 | 205,468 |
Deferred income tax liabilities, net | 0 | 2,837 |
Total liabilities | 428,677 | 394,797 |
Commitments and contingencies | ||
Stockholders’ equity: | ||
Preferred stock, $0.01 par value; 5,000,000 shares authorized, no shares issued and outstanding | 0 | 0 |
Common stock, $0.01 par value; 45,000,000 shares authorized, 15,953,908 and 15,895,255 shares issued and outstanding as of March 30, 2024 and December 30, 2023, respectively | 160 | 159 |
Additional paid-in capital | 515,833 | 508,256 |
Accumulated other comprehensive loss | (519) | (18) |
Retained earnings | 267,806 | 267,398 |
Total stockholders’ equity | 783,280 | 775,795 |
Total liabilities and stockholders’ equity | $ 1,211,957 | $ 1,170,592 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parentheticals) - $ / shares | Mar. 30, 2024 | Dec. 30, 2023 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 5,000,000 | 5,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 45,000,000 | 45,000,000 |
Common stock, shares issued (in shares) | 15,953,908 | 15,895,255 |
Common stock, shares outstanding (in shares) | 15,953,908 | 15,895,255 |
CONSOLIDATED STATEMENTS OF NET
CONSOLIDATED STATEMENTS OF NET INCOME AND COMPREHENSIVE INCOME (LOSS) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Income Statement [Abstract] | ||
Gross revenues | $ 213,295 | $ 184,317 |
Direct costs: | ||
Salaries and wages | 56,454 | 48,384 |
Sub-consultant services | 31,260 | 27,615 |
Other direct costs | 12,753 | 12,320 |
Total direct costs | 100,467 | 88,319 |
Gross profit | 112,828 | 95,998 |
Operating expenses: | ||
Salaries and wages, payroll taxes, and benefits | 65,434 | 52,672 |
General and administrative | 22,243 | 17,920 |
Facilities and facilities related | 5,960 | 5,374 |
Depreciation and amortization | 14,482 | 11,047 |
Total operating expenses | 108,119 | 87,013 |
Income from operations | 4,709 | 8,985 |
Interest expense | (4,191) | (1,581) |
Income before income tax expense | 518 | 7,404 |
Income tax expense | (110) | (1,457) |
Net income | $ 408 | $ 5,947 |
Earnings per share: | ||
Basic (in dollars per share) | $ 0.03 | $ 0.40 |
Diluted (in dollars per share) | $ 0.03 | $ 0.39 |
Weighted average common shares outstanding: | ||
Basic (in shares) | 15,267,151 | 14,883,487 |
Diluted (in shares) | 15,634,026 | 15,383,437 |
Comprehensive income (loss): | ||
Net income | $ 408 | $ 5,947 |
Foreign currency translation losses, net of tax | (501) | 0 |
Comprehensive income (loss) | $ (93) | $ 5,947 |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings |
Beginning balance (in shares) at Dec. 31, 2022 | 15,523,300 | ||||
Beginning balance at Dec. 31, 2022 | $ 694,240 | $ 155 | $ 471,300 | $ 0 | $ 222,785 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Stock-based compensation | 5,212 | 5,212 | |||
Restricted stock issuance, net (in shares) | 63,548 | ||||
Restricted stock issuance, net | 0 | $ 1 | (1) | ||
Stock issuance for acquisitions (in shares) | 121,345 | ||||
Stock issuance for acquisitions | 14,471 | $ 1 | 14,470 | ||
Net income | 5,947 | 5,947 | |||
Ending balance (in shares) at Apr. 01, 2023 | 15,708,193 | ||||
Ending balance at Apr. 01, 2023 | $ 719,870 | $ 157 | 490,981 | 0 | 228,732 |
Beginning balance (in shares) at Dec. 30, 2023 | 15,895,255 | 15,895,255 | |||
Beginning balance at Dec. 30, 2023 | $ 775,795 | $ 159 | 508,256 | (18) | 267,398 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Stock-based compensation | 5,718 | 5,718 | |||
Restricted stock issuance, net (in shares) | 40,002 | ||||
Restricted stock issuance, net | 0 | $ 0 | 0 | ||
Stock issuance for acquisitions (in shares) | 18,651 | ||||
Stock issuance for acquisitions | 1,860 | $ 1 | 1,859 | ||
Other comprehensive loss | (501) | (501) | |||
Net income | $ 408 | 408 | |||
Ending balance (in shares) at Mar. 30, 2024 | 15,953,908 | 15,953,908 | |||
Ending balance at Mar. 30, 2024 | $ 783,280 | $ 160 | $ 515,833 | $ (519) | $ 267,806 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Cash flows from operating activities: | ||
Net income | $ 408 | $ 5,947 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 16,043 | 12,302 |
Non-cash lease expense | 3,293 | 3,286 |
Provision for doubtful accounts | 491 | 240 |
Stock-based compensation | 6,666 | 5,826 |
Change in fair value of contingent consideration | 0 | (859) |
Gain on disposals of property and equipment | (3) | (23) |
Other | (67) | 0 |
Deferred income taxes | (5,175) | (5,603) |
Amortization of debt issuance costs | 185 | 194 |
Changes in operating assets and liabilities, net of impact of acquisitions: | ||
Billed receivables | 7,283 | 9,560 |
Unbilled receivables | (5,727) | (13,999) |
Prepaid expenses and other assets | 1,496 | 4,857 |
Accounts payable | (3,584) | (15,884) |
Accrued liabilities and other long-term liabilities | 675 | 2,375 |
Billings in excess of costs and estimated earnings on uncompleted contracts | (1,516) | 3,906 |
Contingent consideration | (815) | (800) |
Other current liabilities | (99) | (43) |
Net cash provided by operating activities | 19,554 | 11,282 |
Cash flows from investing activities: | ||
Cash paid for acquisitions (net of cash received from acquisitions) | (45,334) | (117,587) |
Proceeds from sale of assets | 22 | 0 |
Purchase of property and equipment | (3,673) | (6,110) |
Net cash used in investing activities | (48,985) | (123,697) |
Cash flows from financing activities: | ||
Borrowings from Senior Credit Facility | 35,000 | 110,000 |
Payments on notes payable and other obligations | (4,380) | (4,085) |
Payments of contingent consideration | (1,025) | (700) |
Net cash provided by financing activities | 29,595 | 105,215 |
Effect of exchange rate changes on cash and cash equivalents | (222) | 0 |
Net decrease in cash and cash equivalents | (58) | (7,200) |
Cash and cash equivalents – beginning of period | 44,824 | 38,541 |
Cash and cash equivalents – end of period | 44,766 | 31,341 |
Non-cash investing and financing activities: | ||
Contingent consideration (earn-out) | 2,821 | 325 |
Notes payable and other obligations issued for acquisitions | 465 | 7,404 |
Stock issuance for acquisitions | 1,860 | 14,471 |
Finance leases | $ 903 | $ 232 |
Organization and Nature of Busi
Organization and Nature of Business Operations | 3 Months Ended |
Mar. 30, 2024 | |
Accounting Policies [Abstract] | |
Organization and Nature of Business Operations | Organization and Nature of Business Operations Business NV5 Global, Inc. and its subsidiaries (collectively, the “Company” or “NV5 Global”) is a provider of technology, conformity assessment, consulting solutions, and software applications to public and private sector clients in the infrastructure, utility services, construction, real estate, environmental, and geospatial markets, operating nationwide and abroad. The Company’s clients include the U.S. Federal, state and local governments, and the private sector. NV5 Global provides a wide range of services, including, but not limited to: ● Utility services ● Commissioning ● LNG services ● Building program management ● Engineering ● Environmental health & safety ● Civil program management ● Real estate transaction services ● Surveying ● Energy efficiency & clean energy services ● Construction quality assurance ● Mission critical services ● Code compliance consulting ● 3D geospatial data modeling ● Forensic services ● Environmental & natural resources ● Litigation support ● Robotic survey solutions ● Ecological studies ● Geospatial data applications & software ● MEP & technology design Fiscal Year The Company operates on a "52/53 week" fiscal year ending on the Saturday closest to the calendar quarter end. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 30, 2024 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies Basis of Presentation and Principles of Consolidation The consolidated financial statements of the Company are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States (“U.S. GAAP”) and have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for reporting of interim financial information. Pursuant to such rules and regulations, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. In the opinion of management, the accompanying unaudited interim consolidated financial statements of the Company contain all adjustments necessary to present fairly the financial position and results of operations of the Company as of the dates and for the periods presented. Accordingly, these statements should be read in conjunction with the consolidated financial statements and notes contained in the Company’s Annual Report on Form 10-K for the year ended December 30, 2023 (the “2023 Form 10-K”). The results of operations and cash flows for the interim periods presented are not necessarily indicative of the results to be expected for any future interim period or for the full 2024 fiscal year. Performance Obligations To determine the proper revenue recognition method, the Company evaluates whether two or more contracts should be combined and accounted for as one single contract and whether the combined or single contract should be accounted for as more than one performance obligation. The majority of the Company's contracts have a single performance obligation as the promise to transfer the individual goods or services that is not separately identifiable from other promises in the contracts and therefore, is not distinct. The Company’s performance obligations are satisfied as work progresses or at a point in time. Revenue on the Company's cost-reimbursable contracts is recognized over time using direct costs incurred or direct costs incurred to date as compared to the estimated total direct costs for performance obligations because it depicts the transfer of control to the customer. Contract costs include labor, sub-consultant services, and other direct costs. Gross revenue from services transferred to customers at a point in time is recognized when the customer obtains control of the asset, which is generally upon delivery and acceptance by the customer of the reports and/or analysis performed. As of March 30, 2024, the Company had $1,047,250 of remaining performance obligations, of which $771,383 is expected to be recognized over the next 12 months and the majority of the balance over the next 24 months. Contracts for which work authorizations have been received are included in performance obligations. Performance obligations include only those amounts that have been funded and authorized and does not reflect the full amounts the Company may receive over the term of such contracts. In the case of non-government contracts and project awards, performance obligations include future revenue at contract or customary rates, excluding contract renewals or extensions that are at the discretion of the client. For contracts with a not-to-exceed maximum amount, the Company includes revenue from such contracts in performance obligations to the extent of the remaining estimated amount. Contract Balances The timing of revenue recognition, billings, and cash collections results in billed receivables, unbilled receivables (contract assets), and billings in excess of costs and estimated earnings on uncompleted contracts (contract liabilities) on the Consolidated Balance Sheet. The liability “Billings in excess of costs and estimated earnings on uncompleted contracts” represents billings in excess of revenues recognized on these contracts as of the reporting date. This liability is generally classified as current. During the three months ended March 30, 2024 the Company performed services and recognized $22,417 of revenue related to its contract liabilities that existed as of December 30, 2023. Goodwill and Intangible Assets Goodwill is the excess of consideration paid for an acquired entity over the amounts assigned to assets acquired, including other identifiable intangible assets and liabilities assumed in a business combination. To determine the amount of goodwill resulting from a business combination, the Company performs an assessment to determine the acquisition date fair value of the acquired company’s tangible and identifiable intangible assets and liabilities. Goodwill is required to be evaluated for impairment on an annual basis or whenever events or changes in circumstances indicate the asset may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These qualitative factors include macroeconomic and industry conditions, cost factors, overall financial performance, and other relevant entity-specific events. If the entity determines that this threshold is met, then the Company applies a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit's carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The Company determines fair value through multiple valuation techniques, and weights the results accordingly. Subjective and complex judgments are required in assessing whether an event of impairment of goodwill has occurred, including assumptions and estimates used to determine the fair value of its reporting units. The Company has elected to perform its annual goodwill impairment review as of August 1 of each year. The Company conducts its annual impairment tests on the goodwill using the quantitative method of evaluating goodwill. As of August 1, 2023, the Company conducted its annual impairment tests using the quantitative method of evaluating goodwill. Based on the quantitative analyses the Company determined the fair value of each of the reporting units exceeded its carrying value. Therefore, the goodwill was not impaired and the Company did not recognize an impairment charge relating to goodwill as of August 1, 2023. Furthermore, there were no indicators, events, or changes in circumstances that would indicate goodwill was impaired during the period from August 2, 2023 through March 30, 2024. Identifiable intangible assets primarily include customer backlog, customer relationships, trade names, non-compete agreements, and developed technology. Amortizable intangible assets are amortized on a straight-line basis over their estimated useful lives and reviewed for impairment whenever events or changes in circumstances indicate that the assets may be impaired. If an indicator of impairment exists, the Company compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, then impairment, if any, is measured as the difference between fair value and carrying value, with fair value typically based on a discounted cash flow model. There were no indicators, events, or changes in circumstances that would indicate intangible assets were impaired during the three months ended March 30, 2024. See Note 8, Goodwill and Intangible Assets , for further information on goodwill and identified intangibles. |
Recently Issued Accounting Pron
Recently Issued Accounting Pronouncements | 3 Months Ended |
Mar. 30, 2024 | |
Accounting Standards Update and Change in Accounting Principle [Abstract] | |
Recently Issued Accounting Pronouncements | Recently Issued Accounting Pronouncements Recently Adopted Accounting Pronouncements None. Accounting Pronouncements Not Yet Adopted Segment Reporting In November 2023, the FASB issued ASU No. 2023-07, Improvements to Reportable Segment Disclosures ("ASU 2023-07"). This ASU updates reportable segment disclosure requirements by requiring disclosures of significant reportable segment expenses that are regularly provided to the Chief Operating Decision Maker ("CODM") and included within each reported measure of a segment's profit or loss. This ASU also requires disclosure of the title and position of the individual identified as the CODM and an explanation of how the CODM uses the reported measures of the segment's profit or loss in assessing performance and deciding how to allocate resources. This ASU is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Adoption of the ASU should be applied retrospectively to all prior periods presented in the financial statements. Early adoption is permitted. The Company is currently evaluating the impact of adopting ASU 2023-07 and expects it to result in additional disclosures when adopted. Income Taxes In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures ("ASU 2023-09"). This ASU requires disaggregated information about a reporting entity's effective tax rate reconciliations as well as additional information on income taxes paid. This ASU is effective on a prospective basis for annual periods beginning after December 15, 2024. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. The Company is currently evaluating the impact of adopting ASU 2023-09 and expects it to result in additional disclosures when adopted. SEC Climate Disclosures |
Earnings per Share
Earnings per Share | 3 Months Ended |
Mar. 30, 2024 | |
Earnings Per Share [Abstract] | |
Earnings per Share | Earnings per Share Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding during the period, excluding unvested restricted shares. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. The effect of potentially dilutive securities is not considered during periods of loss or if the effect is anti-dilutive. The weighted average number of shares outstanding in calculating basic earnings per share for the three months ended March 30, 2024 and April 1, 2023 exclude 659,765 and 705,953 non-vested restricted shares, respectively. During the three months ended March 30, 2024 and April 1, 2023, there were 5,559 and 34,633 weighted average securities, respectively, which are not included in the calculation of diluted weighted average shares outstanding because their impact is anti-dilutive or their performance conditions have not been met. The following table represents a reconciliation of the net income and weighted average shares outstanding for the calculation of basic and diluted earnings per share: Three Months Ended March 30, 2024 April 1, 2023 Numerator: Net income – basic and diluted $ 408 $ 5,947 Denominator: Basic weighted average shares outstanding 15,267,151 14,883,487 Effect of dilutive non-vested restricted shares and units 339,825 478,261 Effect of issuable shares related to acquisitions 27,050 21,689 Diluted weighted average shares outstanding 15,634,026 15,383,437 |
Business Acquisitions
Business Acquisitions | 3 Months Ended |
Mar. 30, 2024 | |
Business Combination and Asset Acquisition [Abstract] | |
Business Acquisitions | Business Acquisitions 2024 Acquisitions The Company has completed two acquisitions during 2024. The aggregate purchase price for the two acquisitions was $51,646, including $46,500 in cash, $2,325 of the Company's common stock, and a potential earn-out of up to $12,500 payable in cash, which has been recorded at an estimated fair value of $2,821. The cash portion of the purchase price and other related costs associated with the transaction were partially financed through the Company's amended and restated credit agreement (the "Second A&R Credit Agreement" or "Senior Credit Facility") with Bank of America, N.A. and other lenders party thereto. See Note 10, Notes Payable and Other Obligations , for further detail on the Second A&R Credit Agreement. An option-based model was used to determine the fair value of the earn-out, which is a generally accepted valuation technique that embodies all significant assumption types. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed, the Company engaged an independent third-party valuation specialist to assist in the determination of fair values. The final determination of the fair values of assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The 2024 acquisitions will necessitate the use of this measurement period to adequately analyze and assess the factors used in establishing the asset and liability fair values as of the relevant acquisition date, including intangible assets, accounts receivable, prepaid expenses, and certain liabilities. 2023 Acquisitions On April 6, 2023, the Company acquired all of the outstanding equity interests in the Visual Information Solutions commercial geospatial technology and software business ("VIS") from L3Harris. VIS is a provider of subscription-based software solutions for the analysis and management of software applications and Analytics as a Service (AaaS) solutions. The Company acquired VIS for a cash purchase price of $75,371. The purchase price and other related costs associated with the transaction were financed through the Company's Second A&R Credit Agreement. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed, the Company engaged an independent third-party valuation specialist to assist in the determination of fair values. The final determination of the fair value of assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The acquisition will necessitate the use of this measurement period to adequately analyze and assess the factors used in establishing the asset and liability fair values as of the relevant acquisition date, including intangible assets, accounts receivable, and deferred tax liabilities. On February 22, 2023, the Company acquired all of the outstanding equity interests in Continental Mapping Acquisition Corp. and its subsidiaries, including Axim Geospatial, LLC (collectively "Axim"), a provider of comprehensive geospatial services and solutions addressing critical mission requirements for customers across the defense and intelligence and state and local government sectors. The aggregate purchase price of the acquisition was $139,569, including $119,736 in cash, a $6,333 promissory note, and $13,500 of the Company's common stock. The cash portion of the purchase price and other related costs associated with the transaction were financed through the Company's Second A&R Credit Agreement. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed, the Company engaged an independent third-party valuation specialist to assist in the determination of fair values. The final determination of the fair value of assets and liabilities was completed within the one-year measurement period as required by ASC 805. The Company completed five other acquisitions during 2023. The aggregate purchase price for the five acquisitions was $9,477, including $8,000 in cash, $867 of the Company's common stock, and a potential earn-out of up to $640 payable in cash, which has been recorded at an estimated fair value of $610. A probability-weighted approach was used to determine the fair value of the earn-out, which is a generally accepted valuation technique that embodies all significant assumption types. The final determination of the fair value of assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The 2023 acquisitions will necessitate the use of this measurement period to adequately analyze and assess the factors used in establishing the asset and liability fair values as of the relevant acquisition date, including intangible assets, accounts receivable, and deferred tax liabilities. The following table summarizes the fair values of the assets acquired and liabilities assumed as of the acquisition date for the acquisitions closed during the three months ended March 30, 2024 and the fiscal year ended December 30, 2023: 2024 2023 Total VIS Axim Other Total Cash $ 1,166 $ 7,027 $ 5,419 $ 1,316 $ 13,762 Billed and unbilled receivables, net 6,093 5,042 13,937 1,609 20,588 Right-of-use assets 2,583 2,162 1,643 552 4,357 Property and equipment 1,762 118 2,870 38 3,026 Prepaid expenses 216 1,503 1,180 17 2,700 Other assets 35 — 156 2 158 Intangible assets: Customer relationships 24,702 35,626 53,518 2,526 91,670 Trade name 708 3,025 2,266 210 5,501 Customer backlog 3,648 894 3,862 943 5,699 Developed technology — 4,024 2,185 — 6,209 Non-compete 2,433 26 580 254 860 Total Assets $ 43,346 $ 59,447 $ 87,616 $ 7,467 $ 154,530 Liabilities (3,950) (16,535) (13,668) (2,297) (32,500) Deferred tax liabilities — (8,728) (12,428) (496) (21,652) Net assets acquired $ 39,396 $ 34,184 $ 61,520 $ 4,674 $ 100,378 Consideration paid (Cash, Notes and/or stock) $ 48,825 $ 75,371 $ 139,569 $ 8,867 $ 223,807 Contingent earn-out liability (Cash and stock) 2,821 — — 610 610 Total Consideration $ 51,646 $ 75,371 $ 139,569 $ 9,477 $ 224,417 Excess consideration over the amounts assigned to the net assets acquired (Goodwill) $ 12,250 $ 41,187 $ 78,049 $ 4,803 $ 124,039 Goodwill was recorded based on the amount by which the purchase price exceeded the fair value of the net assets acquired and the amount is attributable to the reputation of the business acquired, the workforce in place and the synergies to be achieved from these acquisitions. See Note 8, Goodwill and Intangible Assets , for further information on fair value adjustments to goodwill and identified intangibles. The consolidated financial statements of the Company include the results of operations from any business acquired from their respective dates of acquisition. The following table presents the results of operations of businesses acquired from their respective dates of acquisition for the three months ended March 30, 2024 and April 1, 2023. Three Months Ended March 30, 2024 April 1, 2023 Gross revenues $ 5,660 $ 7,474 Income before income taxes $ 2,076 $ 728 General and administrative expenses for the three months ended March 30, 2024 and April 1, 2023 include acquisition-related costs pertaining to the Company's acquisition activities. Acquisition-related costs were not material to the Company's consolidated financial statements. The following table presents the unaudited, pro forma consolidated results of operations (in thousands, except per share amounts) for the three months ended March 30, 2024 and April 1, 2023 as if the fiscal 2024 and 2023 acquisitions had occurred at the beginning of fiscal year 2023. The pro forma information provided below is compiled from pre-acquisition financial information and includes pro forma adjustments for amortization expense, adjustments to certain expenses, and the income tax impact of these adjustments. The pro forma results are not necessarily indicative of (i) the results of operations that would have occurred had the operations of these acquisitions actually been acquired at the beginning of fiscal year 2023 or (ii) future results of operations: Three Months Ended March 30, 2024 April 1, 2023 Gross revenues $ 216,029 $ 214,320 Net income $ 698 $ 4,935 Basic earnings per share $ 0.05 $ 0.33 Diluted earnings per share $ 0.04 $ 0.32 Adjustments were made to the pro forma results to adjust amortization of intangible assets to reflect fair value of identified assets acquired, to record the effects of financing from the Company's Senior Credit Facility, to record the effects of promissory notes issued, and to record the income tax effect of these adjustments. |
Billed and Unbilled Receivables
Billed and Unbilled Receivables | 3 Months Ended |
Mar. 30, 2024 | |
Receivables [Abstract] | |
Billed and Unbilled Receivables | Billed and Unbilled Receivables Billed and unbilled receivables consists of the following: March 30, 2024 December 30, 2023 Billed receivables $ 152,638 $ 155,988 Less: allowance for doubtful accounts (3,432) (3,395) Billed receivables, net $ 149,206 $ 152,593 Unbilled receivables $ 123,003 $ 115,545 Less: allowance for doubtful accounts (2,298) (2,274) Unbilled receivables, net $ 120,705 $ 113,271 |
Property and Equipment, net
Property and Equipment, net | 3 Months Ended |
Mar. 30, 2024 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment, net | Property and Equipment, net Property and equipment, net, consists of the following: March 30, 2024 December 30, 2023 Office furniture and equipment $ 4,050 $ 3,487 Computer equipment 33,861 31,999 Survey and field equipment 67,176 62,553 Leasehold improvements 7,210 6,881 Total 112,297 104,920 Less: accumulated depreciation (58,194) (54,652) Property and equipment, net $ 54,103 $ 50,268 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets | 3 Months Ended |
Mar. 30, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill and Intangible Assets | Goodwill and Intangible Assets Goodwill The changes in the carrying value by reportable segment for the three months ended March 30, 2024 were as follows: Three Months Ended December 30, 2023 2024 Acquisitions Adjustments Foreign Currency Translation of non-USD functional currency goodwill March 30, 2024 INF $ 91,658 $ 12,250 $ — $ — $ 103,908 BTS 115,945 — — (50) 115,895 GEO 316,970 — 363 (228) 317,105 Total $ 524,573 $ 12,250 $ 363 $ (278) $ 536,908 Goodwill of $9,429 from acquisitions completed during the three months ended March 30, 2024 is expected to be deductible for income tax purposes. During the three months ended March 30, 2024, the Company recorded purchase price adjustments of $363 that increased goodwill related to 2023 acquisitions. Intangible Assets Intangible assets, net, as of March 30, 2024 and December 30, 2023 consist of the following: March 30, 2024 December 30, 2023 Gross Accumulated Amortization Net Gross Accumulated Amortization Net Finite-lived intangible assets: Customer relationships (1) $ 339,364 $ (124,164) $ 215,200 $ 314,662 $ (116,086) $ 198,576 Trade name (2) 23,093 (18,908) 4,185 22,384 (18,327) 4,057 Customer backlog (3) 38,765 (34,260) 4,505 35,116 (32,681) 2,435 Non-compete (4) 17,420 (13,134) 4,286 14,987 (12,690) 2,297 Developed technology (5) 39,153 (21,255) 17,898 39,153 (19,816) 19,337 Total finite-lived intangible assets $ 457,795 $ (211,721) $ 246,074 $ 426,302 $ (199,600) $ 226,702 (1) Amortized on a straight-line basis over estimated lives (2 to 17 years) (2) Amortized on a straight-line basis over their estimated lives (1 to 5 years) (3) Amortized on a straight-line basis over their estimated lives (1 to 10 years) (4) Amortized on a straight-line basis over their contractual lives (2 to 5 years) (5) Amortized on a straight-line basis over their estimated lives (5 to 10 years) |
Accrued Liabilities
Accrued Liabilities | 3 Months Ended |
Mar. 30, 2024 | |
Payables and Accruals [Abstract] | |
Accrued Liabilities | Accrued Liabilities Accrued liabilities consist of the following: March 30, 2024 December 30, 2023 Current portion of lease liability $ 14,242 $ 13,972 Accrued vacation 6,964 7,295 Payroll and related taxes 17,497 8,782 Benefits 3,996 5,433 Accrued operating expenses 9,038 8,701 Other 2,262 3,240 Total $ 53,999 $ 47,423 |
Notes Payable and Other Obligat
Notes Payable and Other Obligations | 3 Months Ended |
Mar. 30, 2024 | |
Payables and Accruals [Abstract] | |
Notes Payable and Other Obligations | Notes Payable and Other Obligations Notes payable and other obligations consists of the following: March 30, 2024 December 30, 2023 Senior credit facility $ 230,750 $ 195,750 Uncollateralized promissory notes 11,298 15,303 Finance leases 4,937 4,408 Other obligations 1,653 1,188 Debt issuance costs, net of amortization (1,730) (1,914) Total notes payable and other obligations 246,908 214,735 Current portion of notes payable and other obligations 9,634 9,267 Notes payable and other obligations, less current portion $ 237,274 $ 205,468 As of March 30, 2024 and December 30, 2023, the carrying amount of debt obligations approximates their fair values based on Level 2 inputs as the terms are comparable to terms currently offered by local lending institutions for arrangements with similar terms to industry peers with comparable credit characteristics. Senior Credit Facility On August 13, 2021 (the "Closing Date"), the Company amended and restated its Credit Agreement (the "Second A&R Credit Agreement" or "Senior Credit Facility"), originally dated December 7, 2016 and as amended to the Closing Date, with Bank of America, N.A. ("Bank of America"), as administrative agent, swingline lender and letter of credit issuer, the other lenders party thereto, and certain of the Company's subsidiaries as guarantors. Pursuant to the Second A&R Credit Agreement, the previously drawn term commitments of $150,000 and revolving commitments totaling $215,000 in the aggregate were converted into revolving commitments totaling $400,000 in the aggregate. These revolving commitments are available through August 13, 2026 (the "Maturity Date") and an aggregate amount of approximately $138,750 was drawn under the Second A&R Credit Amendment on the Closing Date to repay previously existing borrowings under the term and revolving facilities prior to such amendment and restatement. Borrowings under the Second A&R Credit Agreement are secured by a first priority lien on substantially all of the assets of the Company. The Second A&R Credit Agreement also includes an accordion feature permitting the Company to request an increase in the revolving facility under the Second A&R Credit Agreement by an additional amount of up to $200,000 in the aggregate. As of March 30, 2024 and December 30, 2023, the outstanding balance on the Second A&R Credit Agreement was $230,750 and $195,750, respectively. Borrowings under the Second A&R Credit Agreement bear interest at variable rates which are, at the Company's option, tied to a Eurocurrency rate equal to either Term SOFR (Secured Overnight Financing Rate) or Daily Simple SOFR, plus in each case an applicable margin or a base rate denominated in U.S. dollars. Interest rates remain subject to change based on the Company's consolidated leverage ratio. As of March 30, 2024, the Company's interest rate was 6.7%. The Second A&R Credit Agreement contains financial covenants that require NV5 Global to maintain a consolidated net leverage ratio (the ratio of the Company's pro forma consolidated net funded indebtedness to the Company's pro forma consolidated EBITDA for the most recently completed measurement period) of no greater than 4.00 to 1.00. These financial covenants also require the Company to maintain a consolidated fixed charge coverage ratio of no less than 1.10 to 1.00 as of the end of any measurement period. As of March 30, 2024, the Company was in compliance with the financial covenants. The Second A&R Credit Agreement contains covenants that may have the effect of limiting the Company's ability to, among other things, merge with or acquire other entities, enter into a transaction resulting in a Change in Control, create certain new liens, incur certain additional indebtedness, engage in certain transactions with affiliates, or engage in new lines of business or sell a substantial part of their assets. The Second A&R Credit Agreement also contains customary events of default, including (but not limited to) a default in the payment of principal or, following an applicable grace period, interest, breaches of the Company's covenants or warranties under the Second A&R Credit Agreement, payment default or acceleration of certain indebtedness, certain events of bankruptcy, insolvency or liquidation, certain judgments or uninsured losses, changes in control and certain liabilities related to ERISA based plans. The Second A&R Credit Agreement limits the payment of cash dividends (together with certain other payments that would constitute a "Restricted Payment" within the meaning of the Second A&R Credit Agreement and generally including dividends, stock repurchases and certain other payments in respect to warrants, options, and other rights to acquire equity securities), unless the Consolidated Leverage Ratio would be less than 3.25 to 1.00 and available liquidity (defined as unrestricted, domestically held cash plus revolver availability) would be at least $30,000, in each case after giving effect to such payment. Total debt issuance costs incurred and capitalized in connection with the issuance of the Second A&R Credit Agreement were $3,702. Total amortization of debt issuance costs was $185 and $194 during the three months ended March 30, 2024 and April 1, 2023, respectively. Other Obligations The Company has aggregate obligations related to acquisitions of $12,951 and $16,491 as of March 30, 2024 and December 30, 2023, respectively. As of March 30, 2024, the Company's weighted average interest rate on other outstanding obligations was 3.6%. |
Contingent Consideration
Contingent Consideration | 3 Months Ended |
Mar. 30, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Contingent Consideration | Contingent Consideration The following table summarizes the changes in the carrying value of estimated contingent consideration: March 30, 2024 December 30, 2023 Contingent consideration, beginning of the year $ 4,065 $ 15,335 Additions for acquisitions 2,821 610 Reduction of liability for payments made (1,840) (2,600) Decrease of liability related to re-measurement of fair value — (9,280) Total contingent consideration, end of the period 5,046 4,065 Current portion of contingent consideration 3,436 3,922 Contingent consideration, less current portion $ 1,610 $ 143 |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 30, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Litigation, Claims and Assessments The Company is subject to certain claims and lawsuits typically filed against the engineering, consulting and construction profession, alleging primarily professional errors or omissions. The Company carries professional liability insurance, subject to certain deductibles and policy limits, against such claims. However, in some actions, parties are seeking damages that exceed our insurance coverage or for which we are not insured. While management does not believe that the resolution of these claims will have a material adverse effect, individually or in aggregate, on its financial position, results of operations or cash flows, management acknowledges the uncertainty surrounding the ultimate resolution of these matters. |
Stock-Based Compensation
Stock-Based Compensation | 3 Months Ended |
Mar. 30, 2024 | |
Share-Based Payment Arrangement [Abstract] | |
Stock-Based Compensation | Stock-Based Compensation In June 2023, the Company's stockholders approved the NV5 Global, Inc. 2023 Equity Incentive Plan (the "2023 Equity Plan"). The 2023 Equity Plan provides directors, executive officers, and other employees of the Company with additional incentives by allowing them to acquire ownership interest in the business and, as a result, encouraging them to contribute to the Company’s success. The Company may provide these incentives through the grant of stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares and units, and other cash-based or stock-based awards. As of March 30, 2024, 2,108,472 shares of common stock are authorized, reserved, and registered for issuance under the 2023 Equity Plan. The restricted shares of common stock granted generally provide for service-based cliff vesting after two The following summarizes the activity of restricted stock awards during the three months ended March 30, 2024: Number of Unvested Restricted Shares of Common Stock and Restricted Stock Units Weighted Average December 30, 2023 676,760 $ 104.63 Granted 37,920 $ 99.02 Vested (24,462) $ 97.35 Forfeited (918) $ 103.72 March 30, 2024 689,300 $ 104.58 Stock-based compensation expense relating to restricted stock awards during the three months ended March 30, 2024 and April 1, 2023 was $6,666 and $5,826, respectively. Stock-based compensation expense during the three months ended March 30, 2024 and April 1, 2023 includes $948 and $614, respectively, of expense related to the Company's liability-classified awards, respectively. The total estimated amount of the liability-classified awards for fiscal 2024 is approximately $9,420. Approximately $32,128 of deferred compensation, which is expected to be recognized over the remaining weighted average vesting period of 1.4 years, is unrecognized at March 30, 2024. The total fair value of restricted shares vested during the three months ended March 30, 2024 and April 1, 2023 was $2,593 and $1,685, respectively. |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 30, 2024 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes As of March 30, 2024 the Company had net deferred income tax assets of $2,339. As of December 30, 2023, the Company had net deferred income tax liabilities of $2,837. Deferred income tax liabilities primarily relate to depreciation and intangible assets, which are partially offset by deferred tax assets related to the capitalization of research and development costs under Section 174 of the Internal Revenue Code and other deferred tax items. The Company's effective income tax rate was 21.2% and 19.7% during the three months ended March 30, 2024 and April 1, 2023, respectively. The difference between the effective income tax rate and the combined statutory federal and state income tax rate was primarily due to an increase in federal tax credits recorded in the first quarter of 2024 and 2023. The Company evaluates tax positions for recognition using a more-likely-than-not recognition threshold, and those tax positions eligible for recognition are measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon the effective settlement with a taxing authority that has full knowledge of all relevant information. Fiscal years 2012 through 2014 are considered open tax years in the State of California. Fiscal years 2020 through 2023 are considered open tax years in the U.S. federal jurisdiction, state jurisdictions, including the State of California, and foreign jurisdictions. It is not expected that there will be a significant change in the unrecognized tax benefits within the next 12 months. |
Reportable Segments
Reportable Segments | 3 Months Ended |
Mar. 30, 2024 | |
Segment Reporting [Abstract] | |
Reportable Segments | Reportable Segments The Company reports segment information in accordance with ASC Topic No. 280 “ Segment Reporting” (“Topic No. 280”). The Company is organized into three operating and reportable segments: Infrastructure ("INF"), which includes the Company's engineering, civil program management, utility services, and construction quality assurance practices; Building, Technology & Sciences ("BTS"), which includes the Company's environmental health sciences, clean energy consulting, buildings and program management, and MEP & technology design practices; and Geospatial Solutions ("GEO"), which includes the Company's geospatial solution practices. The Company's chief operating decision maker ("CODM") group is comprised of the Company's Executive Chairman and Co-Chief Executive Officers. The Company identified changes to the CODM group effective March 1, 2024 when Dickerson Wright transitioned from his role as Chief Executive Officer to Executive Chairman of the Company, and Alexander Hockman and Benjamin Heraud were appointed Co-Chief Executive Officers. There was no change in the Company's operating or reportable segments as a result of the change in CODM. The Company evaluates the performance of these reportable segments based on their respective operating income before the effect of amortization expense related to acquisitions and other unallocated corporate expenses. The following tables set forth summarized financial information concerning our reportable segments: Three Months Ended March 30, 2024 April 1, 2023 Gross revenues INF $ 90,251 $ 88,210 BTS 59,975 52,846 GEO 63,069 43,261 Total gross revenues $ 213,295 $ 184,317 Segment income before taxes INF $ 15,041 $ 16,981 BTS 10,100 8,418 GEO 10,713 7,021 Total Segment income before taxes 35,854 32,420 Corporate (1) (35,336) (25,016) Total income before taxes $ 518 $ 7,404 (1) Includes amortization of intangibles of $12,120 and $9,037 for the three months ended March 30, 2024 and April 1, 2023, respectively. The Company disaggregates its gross revenues from contracts with customers by geographic location, customer-type and contract-type for each of our reportable segments. Disaggregated revenues include the elimination of inter-segment revenues which has been allocated to each segment. The Company believes this best depicts how the nature, amount, timing and uncertainty of its revenues and cash flows are affected by economic factors. Gross revenue, classified by the major geographic areas in which the Company's customers were located, were as follows: Three Months Ended March 30, 2024 Three Months Ended April 1, 2023 INF BTS GEO Total INF BTS GEO Total United States $ 90,251 $ 47,373 $ 59,267 $ 196,891 $ 88,210 $ 44,386 $ 42,224 $ 174,820 Foreign — 12,602 3,802 16,404 — 8,460 1,037 9,497 Total gross revenues $ 90,251 $ 59,975 $ 63,069 $ 213,295 $ 88,210 $ 52,846 $ 43,261 $ 184,317 Gross revenue by customer were as follows: Three Months Ended March 30, 2024 Three Months Ended April 1, 2023 INF BTS GEO Total INF BTS GEO Total Public and quasi-public sector $ 66,891 $ 15,059 $ 50,818 $ 132,768 $ 69,730 $ 17,947 $ 35,768 $ 123,445 Private sector 23,360 44,916 12,251 80,527 18,480 34,899 7,493 60,872 Total gross revenues $ 90,251 $ 59,975 $ 63,069 $ 213,295 $ 88,210 $ 52,846 $ 43,261 $ 184,317 Gross revenues by contract type were as follows: Three Months Ended March 30, 2024 Three Months Ended April 1, 2023 INF BTS GEO Total INF BTS GEO Total Cost-reimbursable contracts $ 86,429 $ 45,733 $ 61,501 $ 193,663 $ 83,857 $ 40,624 $ 43,227 $ 167,708 Fixed-unit price contracts 3,822 14,242 1,568 19,632 4,353 12,222 34 16,609 Total gross revenues $ 90,251 $ 59,975 $ 63,069 $ 213,295 $ 88,210 $ 52,846 $ 43,261 $ 184,317 |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 30, 2024 | |
Equity [Abstract] | |
Stockholders' Equity | Stockholders' Equity Accumulated Other Comprehensive Loss The Company's accumulated other comprehensive loss consists of foreign currency translation adjustments related to the Company's foreign operations with functional currency other than the U.S. dollar. The after-tax changes in accumulated other comprehensive loss by component were as follows: Accumulated Other Comprehensive Loss Foreign currency translation adjustments balance, December 30, 2023 $ (18) Other comprehensive loss (501) Foreign currency translation adjustments balance, March 30, 2024 $ (519) |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 30, 2024 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Principles of Consolidation | Basis of Presentation and Principles of Consolidation The consolidated financial statements of the Company are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States (“U.S. GAAP”) and have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for reporting of interim financial information. Pursuant to such rules and regulations, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. In the opinion of management, the accompanying unaudited interim consolidated financial statements of the Company contain all adjustments necessary to present fairly the financial position and results of operations of the Company as of the dates and for the periods presented. Accordingly, these statements should be read in conjunction with the consolidated financial statements and notes contained in the Company’s Annual Report on Form 10-K for the year ended December 30, 2023 (the “2023 Form 10-K”). The results of operations and cash flows for the interim periods presented are not necessarily indicative of the results to be expected for any future interim period or for the full 2024 fiscal year. |
Performance Obligations | Performance Obligations To determine the proper revenue recognition method, the Company evaluates whether two or more contracts should be combined and accounted for as one single contract and whether the combined or single contract should be accounted for as more than one performance obligation. The majority of the Company's contracts have a single performance obligation as the promise to transfer the individual goods or services that is not separately identifiable from other promises in the contracts and therefore, is not distinct. The Company’s performance obligations are satisfied as work progresses or at a point in time. Revenue on the Company's cost-reimbursable contracts is recognized over time using direct costs incurred or direct costs incurred to date as compared to the estimated total direct costs for performance obligations because it depicts the transfer of control to the customer. Contract costs include labor, sub-consultant services, and other direct costs. Gross revenue from services transferred to customers at a point in time is recognized when the customer obtains control of the asset, which is generally upon delivery and acceptance by the customer of the reports and/or analysis performed. As of March 30, 2024, the Company had $1,047,250 of remaining performance obligations, of which $771,383 is expected to be recognized over the next 12 months and the majority of the balance over the next 24 months. Contracts for which work authorizations have been received are included in performance obligations. Performance obligations include only those amounts that have been funded and authorized and does not reflect the full amounts the Company may receive over the term of such contracts. In the case of non-government contracts and project awards, performance obligations include future revenue at contract or customary rates, excluding contract renewals or extensions that are at the discretion of the client. For contracts with a not-to-exceed maximum amount, the Company includes revenue from such contracts in performance obligations to the extent of the remaining estimated amount. Contract Balances |
Goodwill and Intangible Assets | Goodwill and Intangible Assets Goodwill is the excess of consideration paid for an acquired entity over the amounts assigned to assets acquired, including other identifiable intangible assets and liabilities assumed in a business combination. To determine the amount of goodwill resulting from a business combination, the Company performs an assessment to determine the acquisition date fair value of the acquired company’s tangible and identifiable intangible assets and liabilities. Goodwill is required to be evaluated for impairment on an annual basis or whenever events or changes in circumstances indicate the asset may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These qualitative factors include macroeconomic and industry conditions, cost factors, overall financial performance, and other relevant entity-specific events. If the entity determines that this threshold is met, then the Company applies a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit's carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The Company determines fair value through multiple valuation techniques, and weights the results accordingly. Subjective and complex judgments are required in assessing whether an event of impairment of goodwill has occurred, including assumptions and estimates used to determine the fair value of its reporting units. The Company has elected to perform its annual goodwill impairment review as of August 1 of each year. The Company conducts its annual impairment tests on the goodwill using the quantitative method of evaluating goodwill. As of August 1, 2023, the Company conducted its annual impairment tests using the quantitative method of evaluating goodwill. Based on the quantitative analyses the Company determined the fair value of each of the reporting units exceeded its carrying value. Therefore, the goodwill was not impaired and the Company did not recognize an impairment charge relating to goodwill as of August 1, 2023. Furthermore, there were no indicators, events, or changes in circumstances that would indicate goodwill was impaired during the period from August 2, 2023 through March 30, 2024. |
Recently Adopted Accounting Pronouncements and Accounting Pronouncements Not Yet Adopted | Recently Adopted Accounting Pronouncements None. Accounting Pronouncements Not Yet Adopted Segment Reporting In November 2023, the FASB issued ASU No. 2023-07, Improvements to Reportable Segment Disclosures ("ASU 2023-07"). This ASU updates reportable segment disclosure requirements by requiring disclosures of significant reportable segment expenses that are regularly provided to the Chief Operating Decision Maker ("CODM") and included within each reported measure of a segment's profit or loss. This ASU also requires disclosure of the title and position of the individual identified as the CODM and an explanation of how the CODM uses the reported measures of the segment's profit or loss in assessing performance and deciding how to allocate resources. This ASU is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Adoption of the ASU should be applied retrospectively to all prior periods presented in the financial statements. Early adoption is permitted. The Company is currently evaluating the impact of adopting ASU 2023-07 and expects it to result in additional disclosures when adopted. Income Taxes In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures ("ASU 2023-09"). This ASU requires disaggregated information about a reporting entity's effective tax rate reconciliations as well as additional information on income taxes paid. This ASU is effective on a prospective basis for annual periods beginning after December 15, 2024. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. The Company is currently evaluating the impact of adopting ASU 2023-09 and expects it to result in additional disclosures when adopted. SEC Climate Disclosures |
Earnings per Share (Tables)
Earnings per Share (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Earnings Per Share [Abstract] | |
Schedule Of Reconciliation Of The Net Income And Weighted Average Shares Outstanding For The Calculation Of Basic And Diluted Earnings Per Share | The following table represents a reconciliation of the net income and weighted average shares outstanding for the calculation of basic and diluted earnings per share: Three Months Ended March 30, 2024 April 1, 2023 Numerator: Net income – basic and diluted $ 408 $ 5,947 Denominator: Basic weighted average shares outstanding 15,267,151 14,883,487 Effect of dilutive non-vested restricted shares and units 339,825 478,261 Effect of issuable shares related to acquisitions 27,050 21,689 Diluted weighted average shares outstanding 15,634,026 15,383,437 |
Business Acquisitions (Tables)
Business Acquisitions (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Business Combination and Asset Acquisition [Abstract] | |
Schedule Of The Fair Values Of The Assets Acquires And Liabilities Assumed | The following table summarizes the fair values of the assets acquired and liabilities assumed as of the acquisition date for the acquisitions closed during the three months ended March 30, 2024 and the fiscal year ended December 30, 2023: 2024 2023 Total VIS Axim Other Total Cash $ 1,166 $ 7,027 $ 5,419 $ 1,316 $ 13,762 Billed and unbilled receivables, net 6,093 5,042 13,937 1,609 20,588 Right-of-use assets 2,583 2,162 1,643 552 4,357 Property and equipment 1,762 118 2,870 38 3,026 Prepaid expenses 216 1,503 1,180 17 2,700 Other assets 35 — 156 2 158 Intangible assets: Customer relationships 24,702 35,626 53,518 2,526 91,670 Trade name 708 3,025 2,266 210 5,501 Customer backlog 3,648 894 3,862 943 5,699 Developed technology — 4,024 2,185 — 6,209 Non-compete 2,433 26 580 254 860 Total Assets $ 43,346 $ 59,447 $ 87,616 $ 7,467 $ 154,530 Liabilities (3,950) (16,535) (13,668) (2,297) (32,500) Deferred tax liabilities — (8,728) (12,428) (496) (21,652) Net assets acquired $ 39,396 $ 34,184 $ 61,520 $ 4,674 $ 100,378 Consideration paid (Cash, Notes and/or stock) $ 48,825 $ 75,371 $ 139,569 $ 8,867 $ 223,807 Contingent earn-out liability (Cash and stock) 2,821 — — 610 610 Total Consideration $ 51,646 $ 75,371 $ 139,569 $ 9,477 $ 224,417 Excess consideration over the amounts assigned to the net assets acquired (Goodwill) $ 12,250 $ 41,187 $ 78,049 $ 4,803 $ 124,039 |
Schedule Of Pro Forma Consolidated Results Of Operations | The following table presents the results of operations of businesses acquired from their respective dates of acquisition for the three months ended March 30, 2024 and April 1, 2023. Three Months Ended March 30, 2024 April 1, 2023 Gross revenues $ 5,660 $ 7,474 Income before income taxes $ 2,076 $ 728 Three Months Ended March 30, 2024 April 1, 2023 Gross revenues $ 216,029 $ 214,320 Net income $ 698 $ 4,935 Basic earnings per share $ 0.05 $ 0.33 Diluted earnings per share $ 0.04 $ 0.32 |
Billed and Unbilled Receivabl_2
Billed and Unbilled Receivables (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Receivables [Abstract] | |
Schedule Of Accounts, Notes, Loans And Financing Receivable | Billed and unbilled receivables consists of the following: March 30, 2024 December 30, 2023 Billed receivables $ 152,638 $ 155,988 Less: allowance for doubtful accounts (3,432) (3,395) Billed receivables, net $ 149,206 $ 152,593 Unbilled receivables $ 123,003 $ 115,545 Less: allowance for doubtful accounts (2,298) (2,274) Unbilled receivables, net $ 120,705 $ 113,271 |
Property and Equipment, net (Ta
Property and Equipment, net (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Property, Plant and Equipment [Abstract] | |
Schedule Of Property And Equipment | Property and equipment, net, consists of the following: March 30, 2024 December 30, 2023 Office furniture and equipment $ 4,050 $ 3,487 Computer equipment 33,861 31,999 Survey and field equipment 67,176 62,553 Leasehold improvements 7,210 6,881 Total 112,297 104,920 Less: accumulated depreciation (58,194) (54,652) Property and equipment, net $ 54,103 $ 50,268 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule Of Goodwill | The changes in the carrying value by reportable segment for the three months ended March 30, 2024 were as follows: Three Months Ended December 30, 2023 2024 Acquisitions Adjustments Foreign Currency Translation of non-USD functional currency goodwill March 30, 2024 INF $ 91,658 $ 12,250 $ — $ — $ 103,908 BTS 115,945 — — (50) 115,895 GEO 316,970 — 363 (228) 317,105 Total $ 524,573 $ 12,250 $ 363 $ (278) $ 536,908 |
Schedule Of Finite-lived Intangible Assets | Intangible assets, net, as of March 30, 2024 and December 30, 2023 consist of the following: March 30, 2024 December 30, 2023 Gross Accumulated Amortization Net Gross Accumulated Amortization Net Finite-lived intangible assets: Customer relationships (1) $ 339,364 $ (124,164) $ 215,200 $ 314,662 $ (116,086) $ 198,576 Trade name (2) 23,093 (18,908) 4,185 22,384 (18,327) 4,057 Customer backlog (3) 38,765 (34,260) 4,505 35,116 (32,681) 2,435 Non-compete (4) 17,420 (13,134) 4,286 14,987 (12,690) 2,297 Developed technology (5) 39,153 (21,255) 17,898 39,153 (19,816) 19,337 Total finite-lived intangible assets $ 457,795 $ (211,721) $ 246,074 $ 426,302 $ (199,600) $ 226,702 (1) Amortized on a straight-line basis over estimated lives (2 to 17 years) (2) Amortized on a straight-line basis over their estimated lives (1 to 5 years) (3) Amortized on a straight-line basis over their estimated lives (1 to 10 years) (4) Amortized on a straight-line basis over their contractual lives (2 to 5 years) (5) Amortized on a straight-line basis over their estimated lives (5 to 10 years) |
Accrued Liabilities (Tables)
Accrued Liabilities (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Payables and Accruals [Abstract] | |
Schedule Of Accrued Liabilities | Accrued liabilities consist of the following: March 30, 2024 December 30, 2023 Current portion of lease liability $ 14,242 $ 13,972 Accrued vacation 6,964 7,295 Payroll and related taxes 17,497 8,782 Benefits 3,996 5,433 Accrued operating expenses 9,038 8,701 Other 2,262 3,240 Total $ 53,999 $ 47,423 |
Notes Payable and Other Oblig_2
Notes Payable and Other Obligations (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Payables and Accruals [Abstract] | |
Schedule Of Notes Payable And Other Obligations | Notes payable and other obligations consists of the following: March 30, 2024 December 30, 2023 Senior credit facility $ 230,750 $ 195,750 Uncollateralized promissory notes 11,298 15,303 Finance leases 4,937 4,408 Other obligations 1,653 1,188 Debt issuance costs, net of amortization (1,730) (1,914) Total notes payable and other obligations 246,908 214,735 Current portion of notes payable and other obligations 9,634 9,267 Notes payable and other obligations, less current portion $ 237,274 $ 205,468 |
Contingent Consideration (Table
Contingent Consideration (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule Of Changes Carrying Value Of Estimated Contingent Consideration | The following table summarizes the changes in the carrying value of estimated contingent consideration: March 30, 2024 December 30, 2023 Contingent consideration, beginning of the year $ 4,065 $ 15,335 Additions for acquisitions 2,821 610 Reduction of liability for payments made (1,840) (2,600) Decrease of liability related to re-measurement of fair value — (9,280) Total contingent consideration, end of the period 5,046 4,065 Current portion of contingent consideration 3,436 3,922 Contingent consideration, less current portion $ 1,610 $ 143 |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Share-Based Payment Arrangement [Abstract] | |
Schedule of Share-based Payment Arrangement, Restricted Stock Unit, Activity | The following summarizes the activity of restricted stock awards during the three months ended March 30, 2024: Number of Unvested Restricted Shares of Common Stock and Restricted Stock Units Weighted Average December 30, 2023 676,760 $ 104.63 Granted 37,920 $ 99.02 Vested (24,462) $ 97.35 Forfeited (918) $ 103.72 March 30, 2024 689,300 $ 104.58 |
Reportable Segments (Tables)
Reportable Segments (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Segment Reporting [Abstract] | |
Schedule Of Segment Reporting Information, By Segment | The following tables set forth summarized financial information concerning our reportable segments: Three Months Ended March 30, 2024 April 1, 2023 Gross revenues INF $ 90,251 $ 88,210 BTS 59,975 52,846 GEO 63,069 43,261 Total gross revenues $ 213,295 $ 184,317 Segment income before taxes INF $ 15,041 $ 16,981 BTS 10,100 8,418 GEO 10,713 7,021 Total Segment income before taxes 35,854 32,420 Corporate (1) (35,336) (25,016) Total income before taxes $ 518 $ 7,404 (1) Includes amortization of intangibles of $12,120 and $9,037 for the three months ended March 30, 2024 and April 1, 2023, respectively. |
Schedule Of Revenue From External Customers By Geographic Areas | Gross revenue, classified by the major geographic areas in which the Company's customers were located, were as follows: Three Months Ended March 30, 2024 Three Months Ended April 1, 2023 INF BTS GEO Total INF BTS GEO Total United States $ 90,251 $ 47,373 $ 59,267 $ 196,891 $ 88,210 $ 44,386 $ 42,224 $ 174,820 Foreign — 12,602 3,802 16,404 — 8,460 1,037 9,497 Total gross revenues $ 90,251 $ 59,975 $ 63,069 $ 213,295 $ 88,210 $ 52,846 $ 43,261 $ 184,317 |
Schedule Of Revenue By Major Customers By Reporting Segments | Gross revenue by customer were as follows: Three Months Ended March 30, 2024 Three Months Ended April 1, 2023 INF BTS GEO Total INF BTS GEO Total Public and quasi-public sector $ 66,891 $ 15,059 $ 50,818 $ 132,768 $ 69,730 $ 17,947 $ 35,768 $ 123,445 Private sector 23,360 44,916 12,251 80,527 18,480 34,899 7,493 60,872 Total gross revenues $ 90,251 $ 59,975 $ 63,069 $ 213,295 $ 88,210 $ 52,846 $ 43,261 $ 184,317 |
Schedule Of Revenue From External Customers By Products And Services | Gross revenues by contract type were as follows: Three Months Ended March 30, 2024 Three Months Ended April 1, 2023 INF BTS GEO Total INF BTS GEO Total Cost-reimbursable contracts $ 86,429 $ 45,733 $ 61,501 $ 193,663 $ 83,857 $ 40,624 $ 43,227 $ 167,708 Fixed-unit price contracts 3,822 14,242 1,568 19,632 4,353 12,222 34 16,609 Total gross revenues $ 90,251 $ 59,975 $ 63,069 $ 213,295 $ 88,210 $ 52,846 $ 43,261 $ 184,317 |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 3 Months Ended |
Mar. 30, 2024 | |
Equity [Abstract] | |
Schedule of Accumulated Other Comprehensive Loss | The after-tax changes in accumulated other comprehensive loss by component were as follows: Accumulated Other Comprehensive Loss Foreign currency translation adjustments balance, December 30, 2023 $ (18) Other comprehensive loss (501) Foreign currency translation adjustments balance, March 30, 2024 $ (519) |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies - Revenue Recognition (Details) $ in Thousands | Mar. 30, 2024 USD ($) |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining revenue performance obligation amount | $ 1,047,250 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-03-31 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining revenue performance obligation amount | $ 771,383 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-03-31 | Period One | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation expected timing of satisfaction | 12 months |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-03-31 | Period Two | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation expected timing of satisfaction | 24 months |
Summary of Significant Accoun_4
Summary of Significant Accounting Policies - Contract Balances (Details) $ in Thousands | 3 Months Ended |
Mar. 30, 2024 USD ($) | |
Accounting Policies [Abstract] | |
Revenue from contract liability | $ 22,417 |
Earnings per Share - Narrative
Earnings per Share - Narrative (Details) - shares | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities (in shares) | 5,559 | 34,633 |
Restricted Stock | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities (in shares) | 659,765 | 705,953 |
Earnings per Share - Schedule o
Earnings per Share - Schedule of Earnings Per Share, Basic and Diluted (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Numerator: | ||
Net income – basic | $ 408 | $ 5,947 |
Net income – diluted | $ 408 | $ 5,947 |
Denominator: | ||
Basic weighted average shares outstanding (in shares) | 15,267,151 | 14,883,487 |
Effect of dilutive non-vested restricted shares and units (in shares) | 339,825 | 478,261 |
Effect of issuable shares related to acquisitions (in shares) | 27,050 | 21,689 |
Diluted weighted average shares outstanding (in shares) | 15,634,026 | 15,383,437 |
Business Acquisitions - Narrati
Business Acquisitions - Narrative (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |||
Apr. 06, 2023 USD ($) | Feb. 22, 2023 USD ($) | Mar. 30, 2024 USD ($) acquisition | Dec. 30, 2023 USD ($) acquisition | Dec. 31, 2022 USD ($) | |
Business Acquisition [Line Items] | |||||
Earn-out of cash fair value | $ 5,046 | $ 4,065 | $ 15,335 | ||
Series of Individually Immaterial Business Acquisitions | |||||
Business Acquisition [Line Items] | |||||
Number of businesses acquired | acquisition | 2 | ||||
Purchase price | $ 51,646 | 224,417 | |||
Payments to acquire businesses | 46,500 | ||||
Consideration of common stock | 2,325 | ||||
Potential earn-out in cash and stock | 12,500 | ||||
Earn-out of cash fair value | $ 2,821 | ||||
VIS | |||||
Business Acquisition [Line Items] | |||||
Purchase price | $ 75,371 | 75,371 | |||
Axim | |||||
Business Acquisition [Line Items] | |||||
Purchase price | $ 139,569 | $ 139,569 | |||
Payments to acquire businesses | 119,736 | ||||
Consideration of common stock | 13,500 | ||||
Axim | Uncollateralized Promissory Notes | |||||
Business Acquisition [Line Items] | |||||
Notes payable | $ 6,333 | ||||
Other | |||||
Business Acquisition [Line Items] | |||||
Number of businesses acquired | acquisition | 5 | ||||
Purchase price | $ 9,477 | ||||
Payments to acquire businesses | 8,000 | ||||
Consideration of common stock | 867 | ||||
Potential earn-out in cash and stock | 640 | ||||
Earn-out of cash fair value | $ 610 |
Business Acquisitions - Summary
Business Acquisitions - Summary of the Fair Values of Assets Acquired and Liabilities Assumed (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||
Apr. 06, 2023 | Feb. 22, 2023 | Mar. 30, 2024 | Dec. 30, 2023 | |
Series of Individually Immaterial Business Acquisitions | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Cash | $ 1,166 | $ 13,762 | ||
Billed and unbilled receivables, net | 6,093 | 20,588 | ||
Right-of-use assets | 2,583 | 4,357 | ||
Property and equipment | 1,762 | 3,026 | ||
Prepaid expenses | 216 | 2,700 | ||
Other assets | 35 | 158 | ||
Total Assets | 43,346 | 154,530 | ||
Liabilities | (3,950) | (32,500) | ||
Deferred tax liabilities | 0 | (21,652) | ||
Net assets acquired | 39,396 | 100,378 | ||
Consideration paid (Cash, Notes and/or stock) | 48,825 | 223,807 | ||
Contingent earn-out liability (Cash and stock) | 2,821 | 610 | ||
Total Consideration | 51,646 | 224,417 | ||
Excess consideration over the amounts assigned to the net assets acquired (Goodwill) | 12,250 | 124,039 | ||
Series of Individually Immaterial Business Acquisitions | Customer relationships | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 24,702 | 91,670 | ||
Series of Individually Immaterial Business Acquisitions | Trade name | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 708 | 5,501 | ||
Series of Individually Immaterial Business Acquisitions | Customer backlog | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 3,648 | 5,699 | ||
Series of Individually Immaterial Business Acquisitions | Developed technology | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 0 | 6,209 | ||
Series of Individually Immaterial Business Acquisitions | Non-compete | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | $ 2,433 | 860 | ||
VIS | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Cash | 7,027 | |||
Billed and unbilled receivables, net | 5,042 | |||
Right-of-use assets | 2,162 | |||
Property and equipment | 118 | |||
Prepaid expenses | 1,503 | |||
Other assets | 0 | |||
Total Assets | 59,447 | |||
Liabilities | (16,535) | |||
Deferred tax liabilities | (8,728) | |||
Net assets acquired | 34,184 | |||
Consideration paid (Cash, Notes and/or stock) | 75,371 | |||
Contingent earn-out liability (Cash and stock) | 0 | |||
Total Consideration | $ 75,371 | 75,371 | ||
Excess consideration over the amounts assigned to the net assets acquired (Goodwill) | 41,187 | |||
VIS | Customer relationships | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 35,626 | |||
VIS | Trade name | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 3,025 | |||
VIS | Customer backlog | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 894 | |||
VIS | Developed technology | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 4,024 | |||
VIS | Non-compete | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 26 | |||
Axim | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Cash | 5,419 | |||
Billed and unbilled receivables, net | 13,937 | |||
Right-of-use assets | 1,643 | |||
Property and equipment | 2,870 | |||
Prepaid expenses | 1,180 | |||
Other assets | 156 | |||
Total Assets | 87,616 | |||
Liabilities | (13,668) | |||
Deferred tax liabilities | (12,428) | |||
Net assets acquired | 61,520 | |||
Consideration paid (Cash, Notes and/or stock) | 139,569 | |||
Contingent earn-out liability (Cash and stock) | 0 | |||
Total Consideration | $ 139,569 | 139,569 | ||
Excess consideration over the amounts assigned to the net assets acquired (Goodwill) | 78,049 | |||
Axim | Customer relationships | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 53,518 | |||
Axim | Trade name | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 2,266 | |||
Axim | Customer backlog | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 3,862 | |||
Axim | Developed technology | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 2,185 | |||
Axim | Non-compete | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 580 | |||
Other | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Cash | 1,316 | |||
Billed and unbilled receivables, net | 1,609 | |||
Right-of-use assets | 552 | |||
Property and equipment | 38 | |||
Prepaid expenses | 17 | |||
Other assets | 2 | |||
Total Assets | 7,467 | |||
Liabilities | (2,297) | |||
Deferred tax liabilities | (496) | |||
Net assets acquired | 4,674 | |||
Consideration paid (Cash, Notes and/or stock) | 8,867 | |||
Contingent earn-out liability (Cash and stock) | 610 | |||
Total Consideration | 9,477 | |||
Excess consideration over the amounts assigned to the net assets acquired (Goodwill) | 4,803 | |||
Other | Customer relationships | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 2,526 | |||
Other | Trade name | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 210 | |||
Other | Customer backlog | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 943 | |||
Other | Developed technology | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | 0 | |||
Other | Non-compete | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Intangible assets: | $ 254 |
Business Acquisitions - Results
Business Acquisitions - Results of Operations From any Business Acquired (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Business Combination and Asset Acquisition [Abstract] | ||
Gross revenues | $ 5,660 | $ 7,474 |
Income before income taxes | $ 2,076 | $ 728 |
Business Acquisitions - Pro For
Business Acquisitions - Pro Forma Consolidated Results of Operations (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Business Combination and Asset Acquisition [Abstract] | ||
Gross revenues | $ 216,029 | $ 214,320 |
Net income | $ 698 | $ 4,935 |
Basic earnings per share (in dollars per share) | $ 0.05 | $ 0.33 |
Diluted earnings per share (in dollars per share) | $ 0.04 | $ 0.32 |
Billed and Unbilled Receivabl_3
Billed and Unbilled Receivables (Details) - USD ($) $ in Thousands | Mar. 30, 2024 | Dec. 30, 2023 |
Receivables [Abstract] | ||
Billed receivables | $ 152,638 | $ 155,988 |
Less: allowance for doubtful accounts | (3,432) | (3,395) |
Billed receivables, net | 149,206 | 152,593 |
Unbilled receivables | 123,003 | 115,545 |
Less: allowance for doubtful accounts | (2,298) | (2,274) |
Unbilled receivables, net | $ 120,705 | $ 113,271 |
Property and Equipment, net (De
Property and Equipment, net (Details) - USD ($) $ in Thousands | Mar. 30, 2024 | Dec. 30, 2023 |
Property, Plant and Equipment [Line Items] | ||
Total | $ 112,297 | $ 104,920 |
Less: accumulated depreciation | (58,194) | (54,652) |
Property and equipment, net | 54,103 | 50,268 |
Office furniture and equipment | ||
Property, Plant and Equipment [Line Items] | ||
Total | 4,050 | 3,487 |
Computer equipment | ||
Property, Plant and Equipment [Line Items] | ||
Total | 33,861 | 31,999 |
Survey and field equipment | ||
Property, Plant and Equipment [Line Items] | ||
Total | 67,176 | 62,553 |
Leasehold improvements | ||
Property, Plant and Equipment [Line Items] | ||
Total | $ 7,210 | $ 6,881 |
Property and Equipment, net - N
Property and Equipment, net - Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Property, Plant and Equipment [Line Items] | ||
Depreciation expense | $ 3,923 | $ 3,265 |
Other Direct Costs | ||
Property, Plant and Equipment [Line Items] | ||
Depreciation expense | $ 1,561 | $ 1,255 |
Goodwill and Intangible Asset_2
Goodwill and Intangible Assets - Schedule of Goodwill (Details) $ in Thousands | 3 Months Ended |
Mar. 30, 2024 USD ($) | |
Goodwill [Roll Forward] | |
Beginning balance | $ 524,573 |
2024 Acquisitions | 12,250 |
Adjustments | 363 |
Foreign Currency Translation of non-USD functional currency goodwill | (278) |
Ending balance | 536,908 |
INF | |
Goodwill [Roll Forward] | |
Beginning balance | 91,658 |
2024 Acquisitions | 12,250 |
Adjustments | 0 |
Foreign Currency Translation of non-USD functional currency goodwill | 0 |
Ending balance | 103,908 |
BTS | |
Goodwill [Roll Forward] | |
Beginning balance | 115,945 |
2024 Acquisitions | 0 |
Adjustments | 0 |
Foreign Currency Translation of non-USD functional currency goodwill | (50) |
Ending balance | 115,895 |
GEO | |
Goodwill [Roll Forward] | |
Beginning balance | 316,970 |
2024 Acquisitions | 0 |
Adjustments | 363 |
Foreign Currency Translation of non-USD functional currency goodwill | (228) |
Ending balance | $ 317,105 |
Goodwill and Intangible Asset_3
Goodwill and Intangible Assets - Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Finite-Lived Intangible Assets [Line Items] | ||
Goodwill | $ 9,429 | |
Adjustments | 363 | |
Amortization expense | $ 12,120 | $ 9,037 |
Customer relationships | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, useful life (in years) | 12 years 4 months 24 days | |
Trade name | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, useful life (in years) | 2 years | |
Customer backlog | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, useful life (in years) | 1 year | |
Non-compete | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, useful life (in years) | 4 years |
Goodwill and Intangible Asset_4
Goodwill and Intangible Assets - Schedule of Finite-Lived Intangible Assets (Details) - USD ($) $ in Thousands | Mar. 30, 2024 | Dec. 30, 2023 |
Finite-lived intangible assets: | ||
Gross Carrying Amount | $ 457,795 | $ 426,302 |
Accumulated Amortization | (211,721) | (199,600) |
Net Amount | 246,074 | 226,702 |
Customer relationships | ||
Finite-lived intangible assets: | ||
Gross Carrying Amount | 339,364 | 314,662 |
Accumulated Amortization | (124,164) | (116,086) |
Net Amount | $ 215,200 | 198,576 |
Customer relationships | Minimum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 2 years | |
Customer relationships | Maximum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 17 years | |
Trade name | ||
Finite-lived intangible assets: | ||
Gross Carrying Amount | $ 23,093 | 22,384 |
Accumulated Amortization | (18,908) | (18,327) |
Net Amount | $ 4,185 | 4,057 |
Trade name | Minimum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 1 year | |
Trade name | Maximum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 5 years | |
Customer backlog | ||
Finite-lived intangible assets: | ||
Gross Carrying Amount | $ 38,765 | 35,116 |
Accumulated Amortization | (34,260) | (32,681) |
Net Amount | $ 4,505 | 2,435 |
Customer backlog | Minimum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 1 year | |
Customer backlog | Maximum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 10 years | |
Non-compete | ||
Finite-lived intangible assets: | ||
Gross Carrying Amount | $ 17,420 | 14,987 |
Accumulated Amortization | (13,134) | (12,690) |
Net Amount | $ 4,286 | 2,297 |
Non-compete | Minimum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 2 years | |
Non-compete | Maximum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 5 years | |
Developed technology | ||
Finite-lived intangible assets: | ||
Gross Carrying Amount | $ 39,153 | 39,153 |
Accumulated Amortization | (21,255) | (19,816) |
Net Amount | $ 17,898 | $ 19,337 |
Developed technology | Minimum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 5 years | |
Developed technology | Maximum | ||
Finite-lived intangible assets: | ||
Useful life (in years) | 10 years |
Accrued Liabilities (Details)
Accrued Liabilities (Details) - USD ($) $ in Thousands | Mar. 30, 2024 | Dec. 30, 2023 |
Payables and Accruals [Abstract] | ||
Current portion of lease liability | $ 14,242 | $ 13,972 |
Accrued vacation | 6,964 | 7,295 |
Payroll and related taxes | 17,497 | 8,782 |
Benefits | 3,996 | 5,433 |
Accrued operating expenses | 9,038 | 8,701 |
Other | 2,262 | 3,240 |
Total | $ 53,999 | $ 47,423 |
Notes Payable and Other Oblig_3
Notes Payable and Other Obligations - Summary of Notes Payable and Other Obligations (Details) - USD ($) $ in Thousands | Mar. 30, 2024 | Dec. 30, 2023 |
Debt Instrument [Line Items] | ||
Finance leases | $ 4,937 | $ 4,408 |
Debt issuance costs, net of amortization | (1,730) | (1,914) |
Total notes payable and other obligations | 246,908 | 214,735 |
Current portion of notes payable and other obligations | 9,634 | 9,267 |
Notes payable and other obligations, less current portion | 237,274 | 205,468 |
Senior credit facility | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 230,750 | 195,750 |
Uncollateralized promissory notes | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 11,298 | 15,303 |
Other obligations | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 1,653 | $ 1,188 |
Notes Payable and Other Oblig_4
Notes Payable and Other Obligations - Narrative (Details) | 3 Months Ended | ||||
Aug. 13, 2021 USD ($) | Mar. 30, 2024 USD ($) | Apr. 01, 2023 USD ($) | Dec. 30, 2023 USD ($) | Dec. 07, 2016 USD ($) | |
Debt Instrument [Line Items] | |||||
Debt covenant, liquidity availability | $ 30,000,000 | ||||
Amortization of debt issuance costs | 185,000 | $ 194,000 | |||
Other obligations | $ 12,951,000 | $ 16,491,000 | |||
Weighted average interest rate (as a percent) | 3.60% | ||||
Second A&R Credit Agreement | |||||
Debt Instrument [Line Items] | |||||
Minimum fixed charge coverage ratio | 3.25 | ||||
AR Credit Agreement | |||||
Debt Instrument [Line Items] | |||||
Debt issuance costs | $ 3,702,000 | ||||
Amortization of debt issuance costs | 185,000 | $ 194,000 | |||
Line of Credit | Senior Credit Facility | |||||
Debt Instrument [Line Items] | |||||
Maximum borrowing capacity | $ 150,000,000 | ||||
Revolving Credit Facility | Senior Credit Facility | |||||
Debt Instrument [Line Items] | |||||
Maximum borrowing capacity | $ 215,000,000 | ||||
Revolving Credit Facility | Second A&R Credit Agreement | |||||
Debt Instrument [Line Items] | |||||
Maximum borrowing capacity | $ 400,000,000 | ||||
Aggregate credit agreement | 138,750,000 | ||||
Available increase in borrowing capacity | $ 200,000,000 | ||||
Long term line of credit | $ 230,750,000 | $ 195,750,000 | |||
Interest rate during period (as a percent) | 6.70% | ||||
Covenant, net leverage ratio | 4 | ||||
Minimum fixed charge coverage ratio | 1.10 |
Contingent Consideration (Detai
Contingent Consideration (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 30, 2024 | Dec. 30, 2023 | |
Commitments and Contingencies Disclosure [Roll Forward] | ||
Contingent consideration, beginning of the year | $ 4,065 | $ 15,335 |
Additions for acquisitions | 2,821 | 610 |
Reduction of liability for payments made | (1,840) | (2,600) |
Decrease of liability related to re-measurement of fair value | 0 | (9,280) |
Total contingent consideration, end of the period | 5,046 | 4,065 |
Current portion of contingent consideration | 3,436 | 3,922 |
Contingent consideration, less current portion | $ 1,610 | $ 143 |
Stock-Based Compensation - Narr
Stock-Based Compensation - Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Restricted Stock | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Deferred compensation | $ 6,666 | $ 5,826 |
Total estimated fair value | 9,420 | |
Weighted average vesting period (in years) | $ 32,128 | |
Cost not yet recognized, term (in years) | 1 year 4 months 24 days | |
Fair value of restricted shares vested | $ 2,593 | 1,685 |
Liability Based Awards | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Deferred compensation | $ 948 | $ 614 |
Equity Plan 2023 | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Number of shares authorized (in shares) | 2,108,472 | |
Equity Plan 2023 | Minimum | Restricted Stock | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period (n years) | 2 years | |
Equity Plan 2023 | Maximum | Restricted Stock | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period (n years) | 4 years |
Stock-Based Compensation - Rest
Stock-Based Compensation - Restricted Stock Awards (Details) - Restricted Stock | 3 Months Ended |
Mar. 30, 2024 $ / shares shares | |
Number of Unvested Restricted Shares of Common Stock and Restricted Stock Units | |
Beginning (in shares) | shares | 676,760 |
Granted (in shares) | shares | 37,920 |
Vested (in shares) | shares | (24,462) |
Forfeited (in shares) | shares | (918) |
Ending (in shares) | shares | 689,300 |
Weighted Average Grant Date Fair Value | |
Beginning (in dollars per share) | $ / shares | $ 104.63 |
Granted (in dollars per share) | $ / shares | 99.02 |
Vested (in dollars per share) | $ / shares | 97.35 |
Forfeited (in dollars per share) | $ / shares | 103.72 |
Ending (in dollars per share) | $ / shares | $ 104.58 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 30, 2024 | Apr. 01, 2023 | Dec. 30, 2023 | |
Income Tax Disclosure [Abstract] | |||
Deferred income tax assets, net | $ 2,339 | $ 0 | |
Deferred income tax liabilities, net | $ 0 | $ 2,837 | |
Effective income tax rate (as a percent) | 21.20% | 19.70% |
Reportable Segments - Narrative
Reportable Segments - Narrative (Details) | 3 Months Ended |
Mar. 30, 2024 segment | |
Segment Reporting [Abstract] | |
Number of reportable segments | 3 |
Number of operating segments | 3 |
Reportable Segments - Summarize
Reportable Segments - Summarized Financial Information (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | $ 213,295 | $ 184,317 |
Segment income before taxes | 518 | 7,404 |
Amortization expense | 12,120 | 9,037 |
INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 90,251 | 88,210 |
BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 59,975 | 52,846 |
GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 63,069 | 43,261 |
Operating Segments | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Segment income before taxes | 35,854 | 32,420 |
Operating Segments | INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 90,251 | 88,210 |
Segment income before taxes | 15,041 | 16,981 |
Operating Segments | BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 59,975 | 52,846 |
Segment income before taxes | 10,100 | 8,418 |
Operating Segments | GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 63,069 | 43,261 |
Segment income before taxes | 10,713 | 7,021 |
Corporate | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Segment income before taxes | $ (35,336) | $ (25,016) |
Reportable Segments - Revenue F
Reportable Segments - Revenue From Contracts With Customers by Geographic Location (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | $ 213,295 | $ 184,317 |
INF | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 90,251 | 88,210 |
BTS | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 59,975 | 52,846 |
GEO | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 63,069 | 43,261 |
United States | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 196,891 | 174,820 |
United States | INF | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 90,251 | 88,210 |
United States | BTS | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 47,373 | 44,386 |
United States | GEO | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 59,267 | 42,224 |
Foreign | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 16,404 | 9,497 |
Foreign | INF | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 0 | 0 |
Foreign | BTS | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | 12,602 | 8,460 |
Foreign | GEO | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Gross revenues | $ 3,802 | $ 1,037 |
Reportable Segments - Revenue b
Reportable Segments - Revenue by Customer Type (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | $ 213,295 | $ 184,317 |
INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 90,251 | 88,210 |
BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 59,975 | 52,846 |
GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 63,069 | 43,261 |
Public and quasi-public sector | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 132,768 | 123,445 |
Public and quasi-public sector | INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 66,891 | 69,730 |
Public and quasi-public sector | BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 15,059 | 17,947 |
Public and quasi-public sector | GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 50,818 | 35,768 |
Private sector | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 80,527 | 60,872 |
Private sector | INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 23,360 | 18,480 |
Private sector | BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 44,916 | 34,899 |
Private sector | GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | $ 12,251 | $ 7,493 |
Reportable Segments - Revenue_2
Reportable Segments - Revenue by Contract Type (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 30, 2024 | Apr. 01, 2023 | |
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | $ 213,295 | $ 184,317 |
INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 90,251 | 88,210 |
BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 59,975 | 52,846 |
GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 63,069 | 43,261 |
Cost-reimbursable contracts | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 193,663 | 167,708 |
Cost-reimbursable contracts | INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 86,429 | 83,857 |
Cost-reimbursable contracts | BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 45,733 | 40,624 |
Cost-reimbursable contracts | GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 61,501 | 43,227 |
Fixed-unit price contracts | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 19,632 | 16,609 |
Fixed-unit price contracts | INF | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 3,822 | 4,353 |
Fixed-unit price contracts | BTS | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | 14,242 | 12,222 |
Fixed-unit price contracts | GEO | ||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||
Gross revenues | $ 1,568 | $ 34 |
Stockholders' Equity - Schedule
Stockholders' Equity - Schedule of Accumulated Other Comprehensive Loss (Details) $ in Thousands | 3 Months Ended |
Mar. 30, 2024 USD ($) | |
Accumulated Other Comprehensive Income (Loss) [Line Items] | |
Beginning balance | $ 775,795 |
Other comprehensive loss | (501) |
Ending balance | 783,280 |
Accumulated Other Comprehensive Loss | |
Accumulated Other Comprehensive Income (Loss) [Line Items] | |
Beginning balance | (18) |
Ending balance | $ (519) |