XML 36 R24.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITION (Tables)
12 Months Ended
Jan. 02, 2016
Business Combinations [Abstract]  
Schedule Of Purchase Price Transferred To Acquire [Table Text Block]
The total purchase price transferred to effect the acquisition of the Farncombe Entities is as follows:
 
 
 
(in thousands)
 
Cash paid at closing
 
$
1,015
 
Equity issued at closing
 
 
2,036
 
Fair value of contingent consideration
 
 
1,921
 
Working capital adjustment
 
 
2,485
 
Total purchase price
 
$
7,457
 
Schedule Of Purchase Price Allocation Assets Acquired Liabilities Assumed [Table Text Block]
The purchase price allocation is summarized in the following table:
 
 
 
(in thousands)
 
Tangible assets and liabilities
 
 
 
 
Cash
 
$
1,378
 
Accounts receivable, net
 
 
4,627
 
Other current assets
 
 
191
 
Other non-current assets
 
 
137
 
Accounts payable
 
 
(1,874)
 
Accrued payroll and related expenses
 
 
(796)
 
Other current liabilities
 
 
(636)
 
Non-current deferred tax liability
 
 
(264)
 
Intangible assets
 
 
1,260
 
Goodwill
 
 
3,434
 
Net assets acquired
 
$
7,457
 
Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block]
The following table summarizes the major classes of intangible assets, as well as the respective weighted-average amortization periods:
 
 
 
 
 
Weighted-Average
 
 
 
Amount
 
Amortization Period
 
 
 
(in thousands)
 
(Years)
 
Identifiable Intangible Assets
 
 
 
 
 
 
 
Tradename
 
$
90
 
 
0.5
 
Non-compete agreements
 
 
60
 
 
4.5
 
Customer relationships
 
 
1,110
 
 
3.5
 
Total identifiable intangible assets
 
$
1,260
 
 
 
 
Business Acquisition, Pro Forma Information [Table Text Block]
The basic and diluted shares outstanding used to calculate the pro forma net loss per share amounts presented below have been adjusted to assume shares issued at the closing of the acquisition of the Farncombe Entities were outstanding since the beginning of fiscal 2014. 
 
 
 
Fiscal Year Ended
 
Dollars in thousands except per share data
 
January 2, 2016
 
January 3, 2015
 
Revenue
 
$
88,007
 
$
86,541
 
Net loss
 
$
(5,932)
 
$
(2,202)
 
Net loss per share
 
$
(0.68)
 
$
(0.26)
 
Weighted-average basic and diluted shares used in calculation of pro forma net loss per share (in thousands)
 
 
8,734
 
 
8,388