XML 46 R17.htm IDEA: XBRL DOCUMENT v3.20.1
Intangibles
12 Months Ended
Dec. 31, 2019
Intangible Assets, Net (Excluding Goodwill) [Abstract]  
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. Intangible assets acquired in connection with a business combination are valued at fair value and amortized on a straight-line basis over the expected useful life which may range from three (3) to fifteen (15) years or more depending on the intangible asset characteristics.

 

The Company’s intangible assets also include internally developed software used in the sales and delivery of its information technology service offerings. The Company capitalizes certain internal costs related to software development to deliver its information technology services including but not limited to its Intelligent Telecommunications Management System (ITMS™), Public Key Infrastructure (PKI) and Optimiser Telecom Data Intelligence (TDI™) applications. Significant development costs are capitalized from the point of demonstrated technological feasibility until the point in time that the product is available for general release to customers. Once the product is available for general release, capitalized costs are amortized based on units sold, or on a straight-line basis generally over the expected functional life which may range from two (2) to five (5) years.

 

The following tables summarize purchased and internally developed intangible assets subject to amortization as of the periods presented below:

 

    DECEMBER 31, 2019  
                      Weighted  
                      Average  
    Gross Carrying     Accumulated     Net Book     Amortization  
    Amount     Amortization     Value     Period  
                         
Customer Relationships   $ 1,980,000     $ (1,980,000 )   $ -       8.0  
Channel Relationships     2,628,080       (992,830 )     1,635,250       5.0  
Internally Developed Software     1,623,122       (988,340 )     634,782       3.0  
Trade Name and Trademarks     290,472       (109,734 )     180,738       5.0  
                                 
    $ 6,521,674     $ (4,070,904 )   $ 2,450,770          

  

    DECEMBER 31, 2018  
                      Weighted  
                      Average  
    Gross Carrying     Accumulated     Net Book     Amortization  
    Amount     Amortization     Value     Period  
                         
Customer Relationships   $ 1,980,000     $ (1,732,500 )   $ 247,500       8.0  
Channel Relationships     2,628,080       (817,625 )     1,810,455       5.0  
Internally Developed Software     1,476,623       (630,927 )     845,696       3.0  
Trade Name and Trademarks     290,472       (90,370 )     200,102       5.0  
                                 
    $ 6,375,175     $ (3,271,422 )   $ 3,103,753          

 

Purchased Intangibles

 

For the years ended December 31, 2019 and 2018, the Company did not recognize any acquisition related intangible assets.

 

For the years ended December 31, 2019, there were no disposals or sales of purchased intangible assets. For the year ended December 31, 2018, the Company disposed of fully amortized purchased intangible assets with a historical cost and accumulated amortization of approximately $2,374,700

 

Internally Developed

 

For the year ended December 31, 2019, the Company recorded capitalized software development costs of approximately $146,000 related to costs associated with our next generation TDI™ application.

 

For the year ended December 31, 2018 the Company recorded capitalized software development costs of approximately $229,000 related to costs associated with our next generation TDI™ application.

 

The total weighted average remaining life of purchased and internally developed intangible assets is approximately 5.3 years and 1.3 years, respectively, at December 31, 2019.

 

The following table summarizes the estimated future amortization by purchased intangible asset type for fiscal years ending December 31:

 

INTANGIBLE ASSET TYPE    2020     2021     2022     2023     2024     Thereafter     Total  
                                           
Channel Relationships   $ 175,205     $ 175,205     $ 175,205     $ 175,205     $ 175,205     $ 759,225     $ 1,635,250  
Internally Developed Software     274,280       244,583       98,533       17,386       -       -       634,782  
Trade Name and Trademarks     19,365       19,365       19,365       19,365       19,365       83,914       180,738  
                                                         
    $ 468,850     $ 439,153     $ 293,102     $ 211,956     $ 194,570     $ 843,139     $ 2,450,770  

 

The aggregate amortization expense recorded was approximately $786,000 and $756,000 for the years ended December 31, 2019 and 2018, respectively.