XML 23 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
NOTE 4 - ACQUISITIONS (Tables)
 12 Months Ended
Dec. 31, 2012
Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited summaries of pro forma combined results of operation for 2012 and 2011, give effect to the acquisitions of ADI, Legiant and PeopleCube as if they had been completed on January 1, 2011. These pro forma summaries do not reflect any operating efficiencies, cost savings or revenue enhancements that we achieve by the combined companies. In addition, certain non-recurring expenses, such as legal expenses and other transactions expenses for the first 12 months after the acquisition, are not reflected in the pro forma summaries. We present these pro forma summaries for informational purposes only and they are not necessarily indicative of what our actual results of operations would have been had the acquisitions taken place as January 1, 2011, nor are they indicative of future consolidated results of operations.

   
FOR THE YEARS ENDED
 
   
DECEMBER 31
   
DECEMBER 31,
 
   
2012
   
2011
 
Revenues
   
24,422
     
23,014
 
Net (loss)
   
(3,900
)
   
(5,404
)
Net (loss) per common share:
               
Basic and diluted
   
(0.74
)
   
(1.11
)
                 
Weighted average shares outstanding:
               
Basic and diluted
   
5,260
     
4,882
 
People Cube Acquisition [Member]
  
Schedule of Purchase Price Allocation [Table Text Block]
We 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. The $7.4 million of intangible assets subject to amortization consist of $5.2 million in Customer Relationships, $1.8 million in Developed Technology, $338 in Trade Names and $23 in Covenant not-to-compete. The fair value of the Customer Relationships has been estimated using the excess earnings method, a form of the income approach and cash flow projections were discounted using a rate of 16.6 percent, which reflects the risk associated with the intangible asset related to the other assets and the overall business operations to us. The fair value of the Developed Technology and Trade names has been estimated using the relief from royalty method based upon a 5% royalty rate. Covenant not-to-compete has been estimated using a damages calculation, which is the form of the income approach.

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
 
   
PeopleCube
 
Assets Acquired
     
Accounts receivable
 
       $
2,608
 
Fixed assets
   
117
 
Other assets
   
124
 
Goodwill
   
9,276
 
Intangibles
   
7,445
 
Total assets acquired
   
19,570
 
         
Liabilities assumed
       
Accounts payable
   
(671
) 
Accrued other liabilities
   
(245
)
Subordinated notes payable
   
(1,614
) 
Deferred revenue
   
(4,089
) 
Total liabilities assumed
   
(6,619
)
         
Net assets acquired
 
$
12,951
 
ADI and Legiant Acquisitions [Member]
  
Schedule of Purchase Price Allocation [Table Text Block]
Following are the aggregate purchase price allocations for the acquisitions of ADI and Legiant in 2011. As of December 31, 2012, we have finalized the measurement period for these acquisitions . We expect to deduct goodwill arising from these acquisitions for tax purposes over 15 years. We based the allocations on fair values at the dates of acquisition:

   
ADI
   
Legiant
   
Total
 
                   
Consideration paid net of Cash received
   
6,697
     
3,704
     
10,401
 
                         
Less: Original issue discount
   
(244
) 
   
(382
) 
   
(626
)
                         
Total
   
6,453
     
3,322
     
9,775
 
                         
Assets Acquired:
                       
Receivables
   
437
     
5
     
442
 
Inventories
   
31
     
56
     
87
 
Prepaid expenses and other current assets
   
5
     
11
     
16
 
Property and equipment, net
   
157
     
30
     
187
 
   Total Assets
   
630
     
102
     
732
 
                         
Liabilities Assumed:
                       
Accounts payable
   
(134
)
   
(17
)
   
(151
)
Other accrued liabilities
   
(6
)
   
(23
)
   
(29
)
Deferred revenue
   
(695
)
   
(692
)
   
(1,387
)
   Total Liabilities
   
(835
)
   
(732
)
   
(1,567
)
                         
Intangibles Acquired:
                       
Developed technology
   
671
     
-
     
671
 
Reseller relationships`
   
853
     
-
     
853
 
Trade names
   
37
     
-
     
37
 
Customer relationships
   
967
     
1,786
     
2,753
 
Non-compete agreements
   
32
     
-
     
32
 
Goodwill
   
4,098
     
2,166
     
6,264
 
   Total Intangibles
   
6,658
     
3,952
     
10,610
 
                         
Total
   
6,453
     
3,322
     
9,775