XML 108 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. Mergers and Acquisitions (Details - Consideration given) (USD $)
3 Months Ended 4 Months Ended 2 Months Ended
Apr. 04, 2014
Zinergy
May 09, 2014
Jadian [Member]
Feb. 28, 2014
Telecorp
Consideration:      
Cash paid at, and prior to, closing $ 75,000 $ 215,000 $ 200,000
Seller financed note payable(1)(2)   210,000 120,000
Adjustments to cash paid at closing   (7,055)  
Excess liability adjustment to seller financed note payable(3)     (18,000)
Consideration transferred   417,945 302,000
Fair value of identifiable liabilities acquired:      
Accounts payable and accrued expenses     43,500
Deferred revenue   86,423 162,016
Line of credit     24,500
Fair value of total consideration exchanged   504,368 532,016
Fair value of identifiable assets acquired assumed:      
Cash     736
Accounts receivable   42,382  
Other current assets     823
Technology-based intangible assets     72,490
Software 8,035 37,180  
Trade name 1,826 24,941 29,390
Total fair value of assets assumed 9,861 104,503 117,189
Consideration paid in excess of fair value (Goodwill)(4) $ 65,139 $ 399,865 $ 428,577