XML 51 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions and Disposals of Subsidiaries (Tables)
12 Months Ended
Dec. 31, 2014
Business Acquisition [Line Items]  
Unaudited proforma results of operations
    Pro Forma Results  
    (Unaudited)  
    Year Ended December 31,  
    2014     2013  
Revenue   $ 84,510     $ 93,564  
Net loss   $ (22,334 )   $ (38,000 )
Basic loss per share   $ (1.77 )   $ (7.43 )
Diluted loss per share   $ (3.70 )   $ (7.43 )
 
Summary of revenues and earnings (loss) of acquired companies

2014 Acquisitions

 

   IPC  RentVM  VaultLogix 
Revenues  $22,852  $108  $2,517 
               
Loss  $(6,532) $(1,286) $(860)

 

2013 Acquisitions

 

   AWS Entities 
Revenues  $7,509 
       
Income  $1,419 
Aws Entities [Member]  
Business Acquisition [Line Items]  
Summary of purchase prices for acquisitions
Cash $500 
Common stock, based on redemption value  2,607 
Promissory notes  2,108 
Working capital note  1,034 
Contingent consideration  2,511 
Total consideration $8,760 

 

Summary of purchase price allocation

 

Current assets   $ 2,677  
Goodwill     2,249  
Intangible assets:        
Customer list / relationships     3,381  
Trade names     884  
Non-compete     371  
Property and equipment     208  
Other assets     10  
Current liabilities     (1,020 )
Total allocation of purchase consideration   $ 8,760  
IPC, RentVM and VaultLogix [Member]  
Business Acquisition [Line Items]  
Summary of purchase prices for acquisitions

  IPC  RentVM  VaultLogix 
Cash $13,451  $-  $15,365 
Cash paid as a deposit  -   -   1,000 
Common Stock, fair value  1,447   5,280   3,934 
Contingent consideration  -   -   870 
Convertible note  6,255   -   15,627 
Note converted to stock  -   600   - 
Total consideration $21,153  $5,880  $36,796 

 

Summary of purchase price allocation

 

    IPC     RentVM     VaultLogix  
Current assets   $ 6,171     $ 104     $ 1,920  
Goodwill     15,131       5,291       20,427  
Intangible assets:                        
Customer list / relationships     6,328       150       8,500  
Trade names     478       40       900  
Technology     -       -       3,200  
Non-compete     1,602       88       800  
Property and equipment     22       372       1,547  
Other assets     56       4       -  
Current liabilities     (4,570 )     (169 )     (498 )
Deferred revenue, current portion     (586 )     -       -  
Deferred revenue, net of current portion     (284 )     -       -  
Deferred taxes     (3,195 )     -     -
Total allocation of purchase consideration   $ 21,153     $ 5,880     $ 36,796