XML 54 R20.htm IDEA: XBRL DOCUMENT v3.3.0.814
Business Combination (Tables)
9 Months Ended
Sep. 30, 2015
Business Combinations [Abstract]  
Schedule of preliminary allocation of the purchase price
The following represents the preliminary allocation of the purchase price:
 
Total purchase price - fair value of common stock issued
 
$
2,584,090
 
 
 
 
 
 
Fair value of tangible assets acquired:
 
 
 
 
Cash
 
 
1,367,211
 
Receivables
 
 
557,112
 
Inventory
 
 
1,073,855
 
Property and equipment
 
 
250,636
 
Other assets
 
 
359,587
 
Fair value of identifiable intangible assets acquired:
 
 
 
 
Customer relationships
 
 
1,094,000
 
Developed technology
 
 
458,000
 
Trademarks and tradenames
 
 
461,000
 
Fair value of goodwill
 
 
291,747
 
 
 
 
 
 
Fair value of liabilities assumed
 
 
3,329,058
 
 
 
$
2,584,090
 
Schedule of unaudited pro forma financial information
The following unaudited pro forma financial information summarizes the results of operations for the periods indicated as if the Merger had been completed as of January 1, 2014. Pro forma information primarily reflects adjustments relating to (i) elimination of the interest on AdvanDx’s outstanding debt, and (ii) the amortization of intangibles acquired. The pro forma amounts do not purport to be indicative of the results that would have actually been obtained if the acquisition occurred as of January 1, 2014 or that may be obtained in the future:
 
Unaudited pro forma results
 
Nine months ended
 
Three months ended
 
 
 
September 30,
 
September 30,
 
September 30,
 
September 30,
 
 
 
2015
 
2014
 
2015
 
2014
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
$
3,902,337
 
$
6,631,510
 
$
1,126,530
 
$
1,955,894
 
Net loss
 
$
(15,623,109)
 
$
(11,784,997)
 
$
(4,650,817)
 
$
(4,517,541)
 
Net loss per share
 
$
(2.29)
 
$
(11.72)
 
$
(0.38)
 
$
(4.49)