XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
NOTE 4 - ACQUISITIONS (Details)
1 Months Ended 3 Months Ended 12 Months Ended
Jan. 01, 2017
USD ($)
shares
Mar. 31, 2018
USD ($)
Jan. 31, 2018
USD ($)
shares
Oct. 31, 2017
USD ($)
shares
May 31, 2017
USD ($)
shares
Jan. 31, 2017
USD ($)
shares
Mar. 31, 2016
USD ($)
shares
Mar. 31, 2018
USD ($)
shares
Mar. 31, 2017
USD ($)
Dec. 31, 2017
USD ($)
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Number of Businesses Acquired     3   2 3        
Business Acquisition, Transaction Costs   $ 993,000           $ 993,000   $ 3,112,000
Proceeds from Lines of Credit               2,379,000 $ 0  
TelePayroll, Pay Systems and Savers Admin [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred               30,574,000    
Payments to Acquire Businesses, Gross               25,432,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   16,980,000 $ 16,980,000         16,980,000    
TelePayroll Inc. ("TelePayroll") [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred               12,000,000    
Payments to Acquire Businesses, Gross     $ 9,000,000         $ 9,000,000    
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) | shares     91,848         91,848    
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned   $ 1,200,000 $ 1,200,000         $ 1,200,000    
Business Combination, Consideration Transferred, Liabilities Incurred     $ 1,800,000         $ 1,800,000    
Debt Instrument, Interest Rate, Stated Percentage   2.00% 2.00%         2.00%    
Debt Instrument, Maturity Date     Jan. 01, 2020         Jan. 01, 2020    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   $ 7,870,000           $ 7,870,000    
Equity Method Investment, Ownership Percentage     100.00%              
Savers Administrative Services Inc. (Savers Admin) [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred               2,850,000    
Payments to Acquire Businesses, Gross     $ 2,280,000         2,280,000    
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned     $ 570,000              
Business Combination, Consideration Transferred, Liabilities Incurred               $ 570,000    
Debt Instrument, Interest Rate, Stated Percentage   2.00% 2.00%         2.00%    
Debt Instrument, Maturity Date     Jan. 01, 2020         Jan. 01, 2020    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   $ 1,870,000           $ 1,870,000    
Equity Method Investment, Ownership Percentage   100.00%           100.00%    
Pay Systems of America Inc. (Pay Systems) [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred               $ 15,724,000    
Payments to Acquire Businesses, Gross     $ 14,152,000         14,152,000    
Business Combination, Consideration Transferred, Liabilities Incurred     $ 1,572,000         $ 1,572,000    
Debt Instrument, Interest Rate, Stated Percentage   2.00% 2.00%         2.00%    
Debt Instrument, Payment Terms     payable in two installments – one-half, plus accrued interest, on July 1, 2018 and the remaining principal balance and accrued interest on January 1, 2019              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   $ 7,240,000           $ 7,240,000    
Equity Method Investment, Ownership Percentage   100.00%           100.00%    
Debt Instrument, Periodic Payment               $ 786,000    
Personnel Management Systems, Inc ("PMSI") [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred                   5,000,000
Payments to Acquire Businesses, Gross $ 3,875,000         $ 3,875,000        
Business Combination, Consideration Transferred, Liabilities Incurred $ 1,125,000         $ 1,125,000        
Debt Instrument, Interest Rate, Stated Percentage 2.00%         2.00%        
Debt Instrument, Maturity Date Apr. 30, 2018         Apr. 30, 2018        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   2,646,000
Corporate Payroll, Inc ("CPI") [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred                   3,000,000
Payments to Acquire Businesses, Gross $ 1,500,000         $ 1,500,000        
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) | shares 112,166         112,166        
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned $ 1,000,000         $ 1,000,000        
Business Combination, Consideration Transferred, Liabilities Incurred $ 500,000         $ 500,000        
Debt Instrument, Interest Rate, Stated Percentage 0.00%         0.00%        
Debt Instrument, Maturity Date Apr. 30, 2018         Apr. 30, 2018        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   1,563,000
Business Acquisition Equity Interests Issued or Issuable, Lock-Up Agreement           6 years        
Payroll Specialities NW ("PSNW") [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred                   3,610,000
Payments to Acquire Businesses, Gross $ 3,010,000         $ 3,010,000        
Business Combination, Consideration Transferred, Liabilities Incurred $ 600,000         $ 600,000        
Debt Instrument, Interest Rate, Stated Percentage 2.00%         2.00%        
Debt Instrument, Maturity Date Apr. 30, 2018         Apr. 30, 2018        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   1,879,000
iSystems Intermediate Holdco, Inc.(iSystems) [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred         $ 55,000,000         55,000,000
Payments to Acquire Businesses, Gross         $ 32,000,000          
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) | shares         1,526,332          
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned         $ 18,000,000          
Business Combination, Consideration Transferred, Liabilities Incurred         $ 5,000,000          
Debt Instrument, Interest Rate, Stated Percentage         3.50%          
Debt Instrument, Payment Terms         two          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   15,070,000
Equity Method Investment, Ownership Percentage         100.00%          
Debt Instrument, Periodic Payment         $ 2,500,000          
Compass HRM, Inc. (Compass) [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred         6,000,000         6,000,000
Payments to Acquire Businesses, Gross         4,500,000          
Business Combination, Consideration Transferred, Liabilities Incurred         $ 1,500,000          
Debt Instrument, Interest Rate, Stated Percentage         2.00%          
Debt Instrument, Payment Terms   revised Compass Note is now payable in five annual installments of $295 on the anniversary of the closing date, subject to adjustment     payable in five annual installments of $300 on the anniversary of the closing date, subject to adjustment          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   3,470,000
Equity Method Investment, Ownership Percentage         100.00%          
Debt Instrument, Periodic Payment   $ 295,000     $ 300,000          
Debt Instrument, Face Amount   $ 1,474,000           $ 1,474,000    
Associated Data Services ("ADS") [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred       $ 3,400,000           3,400,000
Payments to Acquire Businesses, Gross       $ 1,778,000     $ 1,778,000      
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) | shares       44,624     44,624      
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned       $ 528,200,000     $ 400,000      
Business Combination, Consideration Transferred, Liabilities Incurred       $ 1,122,000            
Debt Instrument, Interest Rate, Stated Percentage       2.00%            
Debt Instrument, Payment Terms       payable in two annual installments of $370 and $752 plus accrued interest, on October 1, 2018 and October 1, 2019, respectively , subject to adjustment            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   1,780,000
Equity Method Investment, Ownership Percentage       100.00%            
Debt Instrument, Face Amount       $ 0.020            
CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Consideration Transferred                   76,010,000
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   26,408,000
Customer Relationships [Member] | TelePayroll, Pay Systems and Savers Admin [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill     $ 15,800,000              
Customer Relationships [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   23,085,000
Trade Names [Member] | TelePayroll, Pay Systems and Savers Admin [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill     850,000              
Royalty Rate used to Value Intangible Assets               1.00%    
Trade Names [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   1,621,000
Noncompete Agreements [Member] | TelePayroll, Pay Systems and Savers Admin [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill     $ 330,000              
Noncompete Agreements [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   692,000
Developed Technology Rights [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill                   $ 1,010,000
Amendment Credit Agreement with Wells Fargo Bank, N.A. [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Line of Credit Facility, Maximum Borrowing Capacity         40,000,000          
Amendment Credit Agreement with Wells Fargo Bank, N.A. [Member] | iSystems Intermediate Holdco, Inc.(iSystems) [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Proceeds from Lines of Credit         32,000,000          
Amendment Credit Agreement with Wells Fargo Bank, N.A. [Member] | Compass HRM, Inc. (Compass) [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Proceeds from Lines of Credit         $ 4,500,000          
Minimum [Member] | Customer Relationships [Member] | TelePayroll, Pay Systems and Savers Admin [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Discount Rate used to Value Intangible Assets               14.50%    
Minimum [Member] | Trade Names [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Royalty Rate used to Value Intangible Assets                   1.00%
Minimum [Member] | Customer Relationships and Developed Technology [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Discount Rate used to Value Intangible Assets                   14.00%
Maximum [Member] | Customer Relationships [Member] | TelePayroll, Pay Systems and Savers Admin [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Discount Rate used to Value Intangible Assets               31.00%    
Maximum [Member] | Trade Names [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Royalty Rate used to Value Intangible Assets                   1.70%
Maximum [Member] | Customer Relationships and Developed Technology [Member] | CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]                    
NOTE 4 - ACQUISITIONS (Details) [Line Items]                    
Discount Rate used to Value Intangible Assets                   17.00%