XML 50 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
PURCHASE BUSINESS
12 Months Ended
Dec. 31, 2012
Notes to Financial Statements  
Purchase -Urban Gardens

NOTE 5 –PURCHASE – URBAN GARDEN

 

On October 22, 2012, GH completed the purchase of all of the UG Shares from the UG Sellers. The effective date of the UG Agreement was October 24, 2012. The UG Agreement included all of the assets and liabilities of Urban Garden which includes the inventory of the store located at 22516 Ventura Blvd., Woodland Hills, CA 91364 and various other assets. GH also assumed the liabilities of Urban Garden which were valued at $70,761. GrowLife CEO Sterling Scott personally guaranteed this liability. In consideration for the UG Shares, GrowLife agreed to pay to the Sellers an aggregate of 3,906,250 shares of the Company’s common stock valued at $156,250.

 

The Company has estimated that the fair value of the assets purchased to be $227,011. The purchase price has been allocated to specific identifiable tangible and intangible assets at their fair value at the date of the purchase in accordance with Accounting Standards Codification 805, “Business Combinations”, as follows:

 

Inventory   $ 35,000  
Intangible assets     60,000  
Goodwill     132,011  
Total     227,011  
Less fair value of liabilities assumed     (70,761 )  
Purchase price   $ 156,250  

 

The intangible assets relate to customer lists and trade names will be amortized over their respective life of five years.

 

Unaudited Pro-forma results of operations as if the acquisition had occurred at the beginning of the period for the year ended December 31, 2012 and 2011 are as follows:

 

 

    For the Years Ended
    December 31,
    2012   2011
Revenue   $ 2,287,049     $ 2,863,956  
                 
Cost of revenue     1,626,360       1,970,197  
                 
Gross profit     660,689       893,759  
                 
General and administrative     1,939,261       711,695  
                 
Loss from operations     (1,278,572 )     182,064  
                 
Other income / (expenses)                
Impairment of goodwill     (634,128 )        
Loss on extinguishment of debt     (428,467 )        
Change in fair value of derivatives     525,619        
Interest expense, net     (378,253 )     (25,412 )
                 
Net income / (loss)   $ (2,193,801 )   $ 156,652  
                 
Net income / (loss) per share - (basic and diluted)   $ (0.01 )   $ 0.00  
                 
Weighted average shares outstanding - (basic and diluted)     245,420,970       157,000,000