XML 46 R32.htm IDEA: XBRL DOCUMENT v3.20.4
Note 4 - Business Combination, Contingent Consideration and Disposal of Branches (Tables)
12 Months Ended
Sep. 30, 2020
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   
Estimated Fair Value
 
Assets
     
 
         
Cash
  $
1,111,000
 
Cash deposits with clearing organizations
   
207,000
 
Securities owned at fair value
   
1,111,000
 
Receivables from broker dealers and clearing organizations
   
49,000
 
Forgivable loans receivable
   
91,000
 
Other receivables, net
   
113,000
 
Prepaid expenses
   
432,000
 
Fixed assets, net
   
80,000
 
Intangible assets, net
   
4,400,000
 
Operating lease assets
   
1,823,000
 
Other assets
   
12,000
 
Total assets acquired
   
9,429,000
 
         
Liabilities
     
 
Securities sold, not yet purchased at fair value
   
203,000
 
Accrued commissions and payroll payable
   
390,000
 
Accounts payable and accrued expenses
   
188,000
 
Operating lease liabilities
   
1,823,000
 
Deferred tax liability
   
1,196,000
 
Other
   
215,000
 
Total liabilities assumed
  $
4,015,000
 
Net identifiable assets acquired
  $
5,414,000
 
Goodwill
   
2,680,000
 
Total Purchase price
  $
8,094,000
 
         
The intangible assets as of the closing date of the acquisition included:    
Amount
 
         
Customer relationships
   
4,100,000
 
Brand name
   
300,000
 
    $
4,400,000
 
Initial purchase price   $
3,200,000
 
Additional consideration payable (net operating capital)    
873,000
 
Earnout (contingent consideration)    
4,021,000
 
Total purchase price  
$
8,094,000

 
   
Estimated Fair Value
 
Assets
     
 
         
Cash
  $
16,000
 
Cash deposits with clearing organizations
   
33,000
 
Other receivables, net
   
86,000
 
Prepaid expenses
   
12,000
 
Intangible assets, net
   
2,025,000
 
Total assets acquired
   
2,172,000
 
         
Liabilities
     
 
Accounts payable and accrued expenses
   
7,000
 
Deferred tax liability    
340,000
 
Other    
86,000
 
Total liabilities assumed
  $
433,000
 
Net identifiable assets acquired
  $
1,739,000
 
Goodwill
   
4,803,000
 
Total Purchase price
  $
6,542,000
 
         
The intangible assets as of the closing date of the acquisition included:
 
Amount
 
         
Customer relationships
   
1,960,000
 
Brand name
   
65,000
 
    $
2,025,000
 
Initial purchase price    $
2,790,000
 
Additional consideration payable    
210,000
 
Contingent consideration    
3,542,000
 
Total purchase price    
$
6,542,000
 
Business Acquisition, Pro Forma Information [Table Text Block]
   
Twelve Months Ended September 30,
 
   
2020
   
2019
 
Net revenues
  $
232,815,000
    $
223,811,000
 
Net Income (Loss)
  $
(6,187,000
)   $
869,000
 
Net Income (Loss) attributable to common stockholders
  $
(5,911,000
)   $
(1,791,000
)
                 
Net income (loss) per common share:
               
Basic
  $
(0.44
)   $
(0.14
)
Diluted
  $
(0.44
)   $
(0.14
)
   
Twelve Months Ended September 30,
 
   
2020
   
2019
 
Net revenues
  $
239,336,000
    $
222,948,000
 
Net Income (Loss)
  $
(7,960,000
)   $
2,468,000
 
Net Income (Loss) attributable to common stockholders
  $
(7,684,000
)   $
(192,000
)
                 
Net income (loss) per common share:
               
Basic
  $
(0.57
)   $
(0.01
)
Diluted
  $
(0.57
)   $
(0.01
)
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
Fair value of contingent consideration at September 30, 2018
   
744,000
 
Fair value of contingent consideration in connection with 2019 acquisitions
   
1,428,000
 
Payments
   
(617,000
)
Change in fair value
   
65,000
 
Fair value of contingent consideration at September 30, 2019
   
1,620,000
 
Fair value of contingent consideration in connection with 2020 Tax & Accounting acquisitions    
2,177,000
 
Fair value of contingent consideration in connection with Winslow acquisition
   
4,021,000
 
Fair value of contingent consideration in connection with UA acquisition    
3,542,000
 
Payments
   
(730,000
)
Disposition/settlement of contingent consideration    
(540,000
)
Change in fair value
   
311,000
 
Fair value of contingent consideration at September 30, 2020
  $
10,401,000