XML 20 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition
12 Months Ended
Dec. 31, 2016
Acquisition [Abstract]  
Acquisition
Note 2
Acquisition:
On June 22, 2015, the Company entered into an asset purchase agreement (the "Asset Purchase Agreement") with PhotoMedex Inc. and PhotoMedex Technology, Inc. pursuant to which the Company has purchased the XTRAC and VTRAC laser businesses from PhotoMedex, Inc. (the "Asset Purchase") for $42,528 in cash and assumed certain business-related liabilities. In June 2016, the Company received a return from the escrow account of $125 of the purchase price related to the assets in the purchased Indian subsidiary. The purchased assets include all of the accounts receivable, inventory and fixed and intangible assets of the business.
The fair value of the assets acquired and liabilities assumed were based on management estimates. The significant intangible assets to be recognized in the valuation are core and product technologies, tradenames and customer relationships. The estimated useful lives over which these assets will be amortized, utilizing the straight line method, are five years for product technologies and ten years for core technologies, tradenames and customer relationships. The Company estimated fair value of the intangibles and lasers placed in service was based on the income approach which estimated cash flow that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and specific market and economic conditions. The fair value of the Company's remaining fixed assets was estimated based on the cost approach which estimated the cost to replace.
Current assets
 
$
7,233
 
Property, plant and equipment
  
14,340
 
Identifiable intangible assets
  
16,100
 
Other assets
  
45
 
Total assets assumed
  
37,718
 
     
Current liabilities
  
(3,945
)
Note payable
  
(57
)
Other long term liabilities
  
(116
)
Total liabilities assumed
  
(4,118
)
     
Net assets acquired
 
$
33,600
 
The purchase price exceeded the fair value of the net assets acquired by $8,803, which was recorded as goodwill.
The consolidated results of operations do not include any revenues or expenses related to XTRAC and VTRAC businesses on or prior to June 22, 2015, the date of the asset purchase. The Company's unaudited pro-forma results for the year ended December 31, 2015 summarize the combined results in the following table, assuming the asset purchase had occurred on January 1, 2015 and after giving effect to the acquisition adjustments, including amortization of the tangible and long-lived intangible assets acquired in the transaction:
  
Year Ended December 31,
2015
 
  
(unaudited)
 
    
Net revenues
 
$
33,163
 
Net loss attributable to common shareholders
 
(34,252
)
Net loss per basic and diluted share:
 
(4.01
)
Shares used in calculating net loss per basic and diluted share:
  
8,536,699
 
These unaudited pro-forma results have been prepared for comparative purposes only and do not purport to be indicative of the results of operations which would have actually resulted had the acquisition occurred on January 1, 2015, nor to be indicative of future results of operations.