XML 46 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisition of ISP Optics Corporation (Details Narrative) - USD ($)
1 Months Ended 6 Months Ended 9 Months Ended
Dec. 21, 2016
Mar. 31, 2017
Dec. 31, 2016
Dec. 31, 2017
Dec. 31, 2017
Acquired intangible assets         $ 11,069,000
AvidBank Note [Member]          
Face amount of debt $ 5,000,000        
ISP Optics Corp [Member]          
Interest acquired 100.00%        
Fair value of consideration transfereed $ 19,100,000        
Amount payable 8,000        
Amount receivable 24,500        
Public equity placement, net of costs $ 8,700,000        
Public equity placement, net of costs, shares 8,000,000        
Increase in basis of acquired basis of intangible assets $ 2,744,262        
Increase in basis of acquired basis of inventory 153,132        
Decrease in basis of acquired basis of deferred revenue 230,407        
Deferred tax liability - fair value adjustment of acquired assets 5,400,000        
Pro forma - Earnings     $ 1,431,529    
Acquisition expense excluded from pro forma net income     608,000    
Non-recurring fees excluded from pro forma net income     522,000    
ISP Optics Corp [Member] | Customer Relationships [Member]          
Acquired intangible assets $ 3,590,000       $ 3,590,000
Acquired intangible assets - useful life 15 years       15 years
ISP Optics Corp [Member] | Backlog [Member]          
Acquired intangible assets $ 366,000       $ 366,000
Acquired intangible assets - useful life 2 years       2 years
ISP Optics Corp [Member] | Trade Secrets [Member]          
Acquired intangible assets $ 3,272,000       $ 3,272,000
Acquired intangible assets - useful life 8 years       8 years
ISP Optics Corp [Member] | Trademark [Member]          
Acquired intangible assets $ 3,814,000       $ 3,814,000
Acquired intangible assets - useful life 8 years       8 years
ISP Optics Corp [Member] | Noncompete Agreement [Member]          
Acquired intangible assets $ 27,000     $ 27,000  
Acquired intangible assets - useful life 3 years     3 years  
ISP Optics Corp [Member] | Sellers Note [Member]          
Face amount of debt $ 6,000,000        
Working capital adjustment - repayment of debt   $ 292,816      
ISP Optics Corp [Member] | AvidBank Note [Member]          
Face amount of debt $ 5,000,000        
ISP Optics Corp [Member] | Amortization [Member]          
Pro forma - Earnings     (659,000)    
ISP Optics Corp [Member] | Additional Interest [Member]          
Pro forma - Earnings     $ (214,000)