XML 47 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
NOTE 9 - ACQUISITION (Tables)
 9 Months Ended
Sep. 30, 2012
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table summarizes the preliminary estimated fair values of the assets and liabilities assumed (in thousands). The valuation will be completed once the final working capital adjustment are determined and agreed upon as per the stock purchase agreement and upon our final determination of the fair value of the assets acquired and liabilities assumed.

Assets Acquired
     
Cash
 
$
-
 
Accounts receivable
   
2,248
 
Fixed assets
   
117
 
Other assets
   
124
 
Goodwill
   
10,040
 
Intangibles
   
7,445
 
Total assets acquired
   
19,974
 
         
Liabilities assumed
       
Accounts payable
   
(882
) 
Accrued other liabilities
   
(438
)
Subordinated notes payable
   
(1,614
) 
Deferred revenue
   
(4,089
) 
Total liabilities assumed
   
(7,023
)
         
Net assets acquired
 
$
12,951
 
Schedule of Purchase Price Allocation [Table Text Block]
The Company recorded the transaction, using the acquisition method of accounting and recognized assets and liabilities assumed at their fair value as of the date of acquisition.

Consideration paid:
     
Cash per stock purchase agreement
 
$
10,000
 
Working capital adjustments
   
(200
)
Total cash paid
   
9,800
 
Fair value of note payable
   
2,404
 
Fair value of stock issued
   
747
 
Total consideration paid
   
12,951
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following schedule presents unaudited consolidated pro forma results of operations as if the acquisition had occurred on January 1, 2011.

   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2012
   
2011
   
2012
   
2011
 
Amounts in thousands, except per share data
                       
Revenue
 
$
5,659
   
$
6,584
   
$
18,907
   
$
19,538
 
                                 
Net  loss
 
$
(1,228
)
 
$
(1,499
)  
$
(4,355
)
 
$
(4,587
)
                                 
Net loss per share:
                               
Basic
 
$
(0.23
)
 
$
(0.31
)  
$
(0.85
)
 
$
(0.94
)
Diluted
 
$
(0.23
)
 
$
(0.31
)  
$
(0.85
)
 
$
(0.94
)
                                 
Basic
   
5,245
     
4,882
     
5,145
     
4,882
 
Diluted
   
5,245
     
4,882
     
5,145
     
4,882