XML 55 R36.htm IDEA: XBRL DOCUMENT
v2.4.1.9

17. Business Combination (Tables) | 12 Months Ended
--- | ---
Sep. 30, 2014
Business Combinations [Abstract] |
Purchase Price Allocation |
|  |  |  |  |  |  |  | Modern |  |  |  |
|  | DA Stores |  |  | DealTicker |  |  | Everyday |  |  | Total |
Cash |  | $ | – |  |  | $ | 103,884 |  |  |  | 164,633 |  |  | $ | 268,517 |
Accounts receivable |  |  | – |  |  |  | 27,193 |  |  |  | 349,860 |  |  |  | 377,053 |
Inventory |  |  | 110,375 |  |  |  | 55,691 |  |  |  | 1,232,398 |  |  |  | 1,398,464 |
Other current assets |  |  | – |  |  |  | – |  |  |  | 229,400 |  |  |  | 229,400 |
Property and equipment |  |  | 48,500 |  |  |  | 12,855 |  |  |  | 7,755 |  |  |  | 69,110 |
Developed technology |  |  | – |  |  |  | – |  |  |  | 310,000 |  |  |  | 310,000 |
Covenant not to compete |  |  | – |  |  |  | – |  |  |  | 120,000 |  |  |  | 120,000 |
Customer list |  |  | – |  |  |  | 175,823 |  |  |  | – |  |  |  | 175,823 |
Other intangible assets |  |  | 30,000 |  |  |  | 69,839 |  |  |  | – |  |  |  | 99,839 |
Goodwill |  |  | – |  |  |  | – |  |  |  | 1,169,904 |  |  |  | 1,169,904 |
Other assets |  |  | 11,125 |  |  |  | 10,285 |  |  |  | 19,392 |  |  |  | 40,802 |
Accounts payable |  |  | – |  |  |  | (28,106 | ) |  |  | (285,908 | ) |  |  | (314,014 | )
Notes payable |  |  | – |  |  |  | – |  |  |  | (463,398 | ) |  |  | (463,398 | )
Line of credit |  |  | – |  |  |  | – |  |  |  | (490,568 | ) |  |  | (490,568 | )
Other liabilities |  |  | – |  |  |  | (199,464 | ) |  |  | (287,968 | ) |  |  | (487,432 | )
Purchase price |  | $ | 200,000 |  |  | $ | 228,000 |  |  | $ | 2,075,500 |  |  | $ | 2,503,500 |
Schedule of pro forma information |
|  | Years Ended September 30, |
|  | 2014 |  |  | 2013 |
|  | (unaudited) |  |  | (unaudited) |
Net revenue |  | $ | 16,765,798 |  |  | $ | 9,511,211 |
Gross profit |  |  | 6,366,758 |  |  |  | 4,866,537 |
Operating loss |  |  | (4,581,470 | ) |  |  | (2,753,240 | )
Net income |  |  | (4,824,945 | ) |  |  | (5,054,123 | )
Loss per share |  |  | (0.37 | ) |  |  | (0.54 | )

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 a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=25497992&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=25497992&loc=d3e1486-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration