XML 73 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. Mergers and Acquisitions (Details - Consideration given) (USD $)
7 Months Ended 3 Months Ended 4 Months Ended 2 Months Ended
Sep. 30, 2014
Dec. 31, 2013
Jul. 31, 2014
Strantin, Inc
Apr. 04, 2014
Zinergy
May 09, 2014
Jadian [Member]
Feb. 28, 2014
Telecorp [Member]
Consideration:            
Cash paid at, and prior to, closing     $ 100,000 $ 75,000 $ 215,000 $ 200,000
Seller financed note payable(1)(2)     85,000   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     185,000   417,945 302,000
Fair value of identifiable liabilities acquired:            
Accounts payable and accrued expenses           43,500
Deferred revenue     36,638   86,423 162,016
Line of credit           24,500
Fair value of total consideration exchanged     221,638   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     9,447 8,035 37,180  
Trade name     5,870 1,826 24,941 29,390
Goodwill 1,355,361 255,460 206,321      
Total fair value of assets assumed     221,638 9,861 104,503 103,439
Consideration paid in excess of fair value (Goodwill)(4)     $ 0 $ 65,139 $ 399,865 $ 428,577