XML 29 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
4. ACQUISITIONS (Details 2) (USD $)
3 Months Ended 9 Months Ended
Sep. 28, 2012
Sep. 30, 2011
Sep. 28, 2012
Sep. 30, 2011
Business Acquisition [Line Items]        
Revenue $ 28,384,931 $ 24,972,597 $ 71,748,142 $ 61,652,359
Cost of staffing services 21,047,247 19,070,906 53,755,648 47,821,240
Gross profit 7,337,684 5,901,691 17,992,494 13,831,119
Selling, general and administrative expenses 6,277,242 4,559,920 15,663,556 13,242,016
Depreciation and amortization 81,871 95,252 285,271 353,527
Income (loss) from operations 978,571 1,246,519 2,043,667 235,576
Interest expense and other financing expenses 221,220 230,824 560,085 533,496
Change in fair value of warrant liability (372,188) (403,582) (217,543) (85,503)
Net income (loss) 721,844 1,419,277 1,002,930 (212,417)
Earnings per share        
Basic $ 0.01 $ 0.02 $ 0.02 $ 0.00
Diluted $ 0.01 $ 0.02 $ 0.02 $ 0.00
Weighted average shares outstanding        
Basic 59,301,342 57,534,368 59,167,829 56,622,445
Diluted 62,805,231 61,217,221 62,964,574 56,622,445
Command Center Inc
       
Business Acquisition [Line Items]        
Revenue   24,972,597   61,652,359
Cost of staffing services   19,070,906   47,821,240
Gross profit   5,901,691   13,831,119
Selling, general and administrative expenses   4,559,921   13,242,016
Depreciation and amortization   95,252   353,527
Income (loss) from operations   1,246,518   235,576
Interest expense and other financing expenses   (230,824)   (533,496)
Change in fair value of warrant liability   403,582   85,503
Net income (loss)   1,419,276   (212,417)
Earnings per share        
Basic   $ 0.02   $ 0.00
Diluted   $ 0.02   $ 0.00
Weighted average shares outstanding        
Basic   57,534,368   56,622,445
Diluted   61,217,221   56,622,445
Disaster Recovery Services Inc
       
Business Acquisition [Line Items]        
Revenue   2,137,591   4,317,094
Cost of staffing services   1,438,272   3,194,498
Gross profit   699,319   1,122,596
Selling, general and administrative expenses   303,045   612,265
Depreciation and amortization          
Income (loss) from operations   396,274   510,331
Interest expense and other financing expenses          
Change in fair value of warrant liability          
Net income (loss)   396,274   510,331
Earnings per share        
Basic   $ 0.26   $ 0.34
Diluted   $ 0.26   $ 0.34
Weighted average shares outstanding        
Basic   1,500,000   1,500,000
Diluted   1,500,000   1,500,000
Adjustments Member
       
Business Acquisition [Line Items]        
Revenue   4,463   378,419
Cost of staffing services   3,943   322,991
Gross profit   520   55,428
Selling, general and administrative expenses   971   7,237
Depreciation and amortization         
Income (loss) from operations   (451)   48,191
Interest expense and other financing expenses          
Change in fair value of warrant liability          
Net income (loss)   (451)   48,191
ProFormaMember
       
Business Acquisition [Line Items]        
Revenue   27,114,651   66,347,872
Cost of staffing services   20,513,121   51,338,729
Gross profit   6,601,530   15,009,143
Selling, general and administrative expenses   4,863,937   13,861,518
Depreciation and amortization   95,252   353,527
Income (loss) from operations   1,642,341   794,098
Interest expense and other financing expenses   (230,824)   (533,496)
Change in fair value of warrant liability   403,582   85,503
Net income (loss)   $ 1,815,099   $ 346,105
Earnings per share        
Basic   $ 0.03   $ 0.01
Diluted   $ 0.03   $ 0.01
Weighted average shares outstanding        
Basic   59,034,368   58,122,445
Diluted   62,717,221   61,336,893