XML 23 R25.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Acquisition (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2015
Business Combinations [Abstract] |
Summary of Purchase Price Allocation | The acquisition consideration, $44,112, is calculated based on the 7,291,299 outstanding shares of common stock of the Company at a closing price of $6.05 as of March 21, 2015.
(in thousands) |  |  |
Assets acquired: |  |  |  |
Cash and bank |  | $ | 3,569 |
Accounts receivable |  |  | 1,808 |
Other current assets |  |  | 326 |
Property and equipment, net |  |  | 1,419 |
Intangible assets, net |  |  | 4,280 |
Long-term deferred assets |  |  | 586 |
|  |  | 11,988 |
Liabilities assumed: |  |  |  |
Accounts payable |  |  | (1,519 | )
Accrued expenses and other payables |  |  | (736 | )
Acquisition consideration payable |  |  | (464 | )
Amounts due to related parties |  |  | (124 | )
Deferred revenue |  |  | (80 | )
|  |  | (2,923 | )
Non-controlling interests |  |  | (425 | )
Goodwill |  |  | 35,472 |
Total consideration |  | $ | 44,112 |
Pro Forma Disclosure for Acquisition | Pro forma disclosure for acquisition The following table includes the pro forma results for the three months ended March 31, 2015 of the combined companies as though the acquisition had been completed as of the beginning of the period presented.
(in thousands) |  | IDI (Three months ended March 31, 2015) |  |  | Tiger Media (Period from January 1, 2015 to March 21, 2015) |  |  | Pro Forma Adjustment |  |  | IDI Pro Forma (Three months ended March 31, 2015) |
Revenue |  | $ | 1,268 |  |  |  | 461 |  |  |  | — |  |  |  | 1,729 |
Loss from continuing operations |  |  | (1,659 | ) |  |  | (1,851 | ) |  |  | — |  |  |  | (3,510 | )
Net loss |  |  | (1,654 | ) |  |  | (1,793 | ) |  |  | — |  |  |  | (3,447 | )
Net loss attributable to common shareholders |  |  | (1,637 | ) |  |  | (1,703 | ) |  |  | — |  |  |  | (3,340 | )
Basic and diluted loss per share |  |  | (0.22 | ) |  |  |  |  |  |  |  |  |  |  | (0.24 | )

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=25497992&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=39739317&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration