XML 27 R15.htm IDEA: XBRL DOCUMENT v3.7.0.1
Intangible Assets
12 Months Ended
Dec. 31, 2016
Intangible Assets, Net (Excluding Goodwill) [Abstract]  
Intangible Assets Disclosure [Text Block]
7.
Intangible Assets
 
The Company’s intangible assets are comprised of purchased intangibles consisting of customer relationships, channel relationships, telecommunications software, trade names and trademarks and non-compete agreements. The Company’s intangible assets also include internally developed software used in the sales and delivery of its information technology service offerings. The following table summarizes purchased and internally developed intangible assets subject to amortization as follows:
 
 
 
DECEMBER 31, 2016
 
 
 
 
 
 
 
 
 
Weighted
 
 
 
 
 
 
 
 
 
Average
 
 
 
Gross Carrying
 
Accumulated
 
Net Book
 
Amortization
 
 
 
Amount
 
Amortization
 
Value
 
Period
 
 
 
 
 
 
 
 
 
 
 
Customer Relationships
 
$
1,980,000
 
$
(1,237,500)
 
$
742,500
 
4.5
 
Channel Relationships
 
 
2,628,080
 
 
(467,215)
 
 
2,160,865
 
12.5
 
Telecommunications Software
 
 
2,796,756
 
 
(1,811,984)
 
 
984,772
 
1.7
 
Cybersecurity Authority to Operate
 
 
444,665
 
 
(272,732)
 
 
171,933
 
3.0
 
Trade Name and Trademarks
 
 
290,472
 
 
(51,640)
 
 
238,832
 
8.0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
8,139,973
 
$
(3,841,071)
 
$
4,298,902
 
 
 
 
 
 
DECEMBER 31, 2015
 
 
 
 
 
 
 
 
 
Weighted
 
 
 
 
 
 
 
 
 
Average
 
 
 
Gross Carrying
 
Accumulated
 
Net Book
 
Amortization
 
 
 
Amount
 
Amortization
 
Value
 
Period
 
 
 
 
 
 
 
 
 
 
 
Customer Relationships
 
$
1,980,000
 
$
(990,000)
 
$
990,000
 
5.5
 
Channel Relationships
 
 
3,168,080
 
 
(724,009)
 
 
2,444,071
 
13.5
 
Telecommunications Software
 
 
2,593,936
 
 
(1,409,268)
 
 
1,184,668
 
2.7
 
Cybersecurity Authority to Operate
 
 
325,138
 
 
(114,551)
 
 
210,587
 
3.0
 
Trade Name and Trademarks
 
 
360,472
 
 
(88,275)
 
 
272,197
 
9.0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
8,427,626
 
$
(3,326,103)
 
$
5,101,523
 
 
 
 
Purchased Intangibles
 
For the years ended December 31, 2016 and 2015, the Company did not recognize any acquisition related intangible assets.
 
For the year ended December 31, 2016 the Company disposed of fully amortized purchased intangible assets with a historical cost and accumulated amortization of approximately $610,000, respectively. For the year ended December 31, 2015 the Company disposed of fully amortized purchased intangible assets with a historical cost and accumulated amortization of approximately $2.5 million, respectively.
 
Internally Developed
 
For the years ended December 31, 2016 and 2015 the Company recorded capitalized software costs related to our Cybersecurity Authority to Operate certification totaling approximately $119,500 and $186,300, respectively. The Company initially capitalized approximately $441,000 of software development costs associated with its certificate-on-device solution set during the second and third quarter of 2016. During the fourth quarter of 2016, the Company wrote off all amounts capitalized due to loss of a key integrator for this solution. The Company did not capitalize any product development costs for the year ended December 31, 2015. For the years ended December 31, 2015 the Company did not dispose of any internally developed intangible assets.
 
The total weighted average remaining life of purchased and internally developed intangible assets is approximately 4.4 years and 2.1 years, respectively, at December 31, 2016.
 
The following table summarizes reflects estimated future amortization for purchased intangible assets for fiscal years ending December 31:
 
 
 
2017
 
2018
 
2019
 
2020
 
2021
 
Thereafter
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Customer Relationships
 
$
247,500
 
$
247,500
 
$
247,500
 
$
-
 
$
-
 
 
 
 
$
742,500
 
Channel Relationships
 
 
175,200
 
 
175,200
 
 
175,200
 
 
175,200
 
 
175,200
 
 
1,284,865
 
 
2,160,865
 
Telecommunications Software
 
 
462,800
 
 
230,100
 
 
133,700
 
 
73,600
 
 
73,600
 
 
10,972
 
 
984,772
 
Cybersecurity Software
 
 
135,700
 
 
36,233
 
 
-
 
 
 
 
 
-
 
 
 
 
 
171,933
 
Trade Name and Trademarks
 
 
19,400
 
 
19,400
 
 
19,400
 
 
19,400
 
 
19,400
 
 
141,832
 
 
238,832
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,040,600
 
$
708,433
 
$
575,800
 
$
268,200
 
$
268,200
 
$
1,437,669
 
$
4,298,902
 
 
The aggregate amortization expense recorded was approximately $1,125,000 and $1,077,800 for the years ended December 31, 2016 and 2015, respectively.