XML 24 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Details)
3 Months Ended 3 Months Ended 3 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 2 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 3 Months Ended 3 Months Ended 1 Months Ended 0 Months Ended
Mar. 31, 2013
USD ($)
Mar. 31, 2012
USD ($)
Dec. 31, 2012
USD ($)
Dec. 31, 2011
USD ($)
Mar. 31, 2013
Technology
Mar. 31, 2013
Customer relationships
Mar. 31, 2013
Non-compete convenants
Mar. 31, 2013
Tradenames
Dec. 19, 2011
ProfitLine
USD ($)
Mar. 31, 2013
ProfitLine
Installment payment due December 19, 2012
USD ($)
Mar. 31, 2013
ProfitLine
Installment payment due December 19, 2012
Prior to payment of first installment of deferred consideration
USD ($)
Mar. 31, 2013
ProfitLine
Installment payment due June 19, 2013
USD ($)
Mar. 31, 2013
ProfitLine
Installment payment due June 19, 2013
After payment of first installment and before payment of second installment
USD ($)
Dec. 19, 2011
ProfitLine
Unfavorable leasehold interest
USD ($)
Jan. 31, 2012
Anomalous
Mar. 31, 2013
Anomalous
Mar. 31, 2012
Anomalous
Jan. 10, 2012
Anomalous
USD ($)
Jan. 31, 2012
Anomalous
Technology
Jan. 10, 2012
Anomalous
Technology
USD ($)
Jan. 31, 2012
Anomalous
Customer relationships
Jan. 10, 2012
Anomalous
Customer relationships
USD ($)
Jan. 31, 2012
Anomalous
Non-compete convenants
Jan. 10, 2012
Anomalous
Non-compete convenants
USD ($)
Jan. 31, 2012
Anomalous
Tradenames
Jan. 10, 2012
Anomalous
Tradenames
USD ($)
Feb. 21, 2012
ttMobiles
USD ($)
Feb. 21, 2012
ttMobiles
GBP (£)
Mar. 31, 2012
ttMobiles
Minimum
Feb. 28, 2013
ttMobiles
Installment payment due February 21, 2013
GBP (£)
Mar. 31, 2013
ttMobiles
Installment payment due February 21, 2013
USD ($)
Mar. 31, 2013
ttMobiles
Installment payment due February 21, 2013
GBP (£)
Feb. 29, 2012
ttMobiles
Technology
Feb. 21, 2012
ttMobiles
Technology
USD ($)
Feb. 29, 2012
ttMobiles
Customer relationships
Feb. 21, 2012
ttMobiles
Customer relationships
USD ($)
Feb. 29, 2012
ttMobiles
Non-compete convenants
Feb. 21, 2012
ttMobiles
Non-compete convenants
USD ($)
Feb. 29, 2012
ttMobiles
Tradenames
Feb. 21, 2012
ttMobiles
Tradenames
USD ($)
Mar. 31, 2012
Telwares
Installment payment due March 16, 2012
USD ($)
Mar. 31, 2013
Telwares
Installment payment due March 16, 2012
USD ($)
Mar. 31, 2013
Telwares
Installment payment due March 16, 2013
USD ($)
Mar. 31, 2013
Telwares
Consideration payable on achievement of revenue targets
Maximum
USD ($)
Mar. 31, 2012
Symphony
USD ($)
Aug. 08, 2012
Symphony
USD ($)
Mar. 31, 2013
Symphony
Minimum
USD ($)
Mar. 31, 2013
Symphony
Consideration payable on achievement of revenue targets
USD ($)
Feb. 28, 2013
Symphony
Cash payable on the six-month anniversary of the closing
USD ($)
Mar. 31, 2013
Symphony
Cash payable on the six-month anniversary of the closing
USD ($)
Mar. 31, 2013
Symphony
Installment payment due August 08, 2013
USD ($)
Aug. 08, 2012
Symphony
Technology
USD ($)
Aug. 08, 2012
Symphony
Customer relationships
USD ($)
Aug. 08, 2012
Symphony
Tradenames
USD ($)
Business combinations                                                                                                            
Deferred cash consideration                 $ 9,000,000                 $ 1,000,000                                                       $ 4,400,000                
Contingent consideration under Indian purchase agreement                                                                                                   2,500,000        
Deferred cash consideration                   4,500,000   5,000,000                                     2,400,000 1,500,000                   1,250,000 1,250,000                      
Contingent consideration                                                                                       500,000     4,000,000 40,200,000   4,400,000 6,400,000      
Deferred cash consideration paid                                                           1,500,000                                     4,400,000          
First installment payment                                                                                 1,250,000                          
Deferred cash consideration paid related to indemnity claims                   400,000                                                                                        
Unregistered shares of common stock issued as a consideration                             165,775   165,775                                                                          
Unvested and unregistered shares of common stock with vesting based upon achievement of revenue targets                             132,617   132,617                                                                          
Unvested and unregistered shares of common stock cancelled and retired                               132,617                                                                            
Number of unregistered and unvested shares of the common stock valued by using closing price                               165,775                                                                            
Marketability discount rate applied to the fair value of the unregistered and unvested shares (as a percent)                               20.00%                                                                            
Contingent advance escrow deposit                     4,500,000   4,500,000                                                                                  
Cash and cash equivalents 43,554,000 37,866,000 50,211,000 43,407,000                                                                                                    
Percentage of change in net asset from a specified target considered for purchase price adjustment                                                         5.00%                                                  
Net assets                                                                                           5,400,000                
Breakdown of purchase price                                                                                                            
Cash                                   3,521,000                 6,359,000 4,000,000                                   29,208,000                
Common stock                                   1,984,000                                                                        
Fair value of deferred purchase price                                   1,495,000                 2,315,000                                     10,942,000                
Total                                   7,000,000                 8,674,000                                     40,150,000                
Allocation of Purchase Consideration:                                                                                                            
Current assets                                   1,140,000                 2,469,000                                     5,777,000                
Property and equipment                                   47,000                 188,000                                     602,000                
Other assets                                   10,000                                                                        
Intangible assets                           400,000       2,857,000   2,017,000   236,000   553,000   51,000 4,288,000             1,178,000   2,606,000   116,000   388,000           13,790,000           4,050,000 9,680,000 60,000
Goodwill                                   4,477,000                 3,557,000                                     20,936,000                
Total assets acquired                                   8,531,000                 10,502,000                                     41,105,000                
Accounts payable and accrued expenses                                   (394,000)                 (848,000)                                     (335,000)                
Deferred taxes                                   (767,000)                 (954,000)                                                      
Deferred revenue                                   (370,000)                 (26,000)                                     (620,000)                
Total                                   7,000,000                 8,674,000                                     40,150,000                
Weighted Average Useful Life         6 years 1 month 6 days 8 years 8 months 12 days 2 years 3 years 10 months 24 days                     5 years   4 years   2 years   3 years               5 years   9 years   2 years   4 years                         5 years 9 years 3 years
Unaudited pro forma results                                                                                                            
Revenue 44,860,000 35,981,000                                                                                     5,100,000                  
Operating income 936,000 557,000                                                                                                        
Net income $ 1,125,000 $ 166,000                                                                                                        
Basic income per common share (in dollars per share) $ 0.03 $ 0.00                                                                                                        
Diluted income per common share (in dollars per share) $ 0.03 $ 0.00