XML 53 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Asset Purchase Acquisitions (Tables)
6 Months Ended
Jun. 30, 2012
Business Acquisition [Line Items]  
Unaudited Supplemental Pro Forma Results of Operations
   
Combined Pro Forma:
 
   
For the six months ended
 
   
June 30,
 
   
2012
   
2011
 
             
Revenue:
  $ 720,390     $ 591,229  
                 
Expenses:
               
Operating expenses
    1,130,649       1,064,403  
                 
Net operating income (loss)
    (410,259 )     (473,174 )
                 
Other income (expense)
    (87,396 )     6,842  
                 
Net income (loss)
  $ (497,655 )   $ (466,332 )
                 
Weighted average number of common shares
               
Outstanding - basic and fully diluted
    31,586,526       30,448,294  
                 
Net income (loss) per share - basic and fully diluted
  $ (0.02 )   $ (0.02 )


K9 Bytes [Member]
 
Business Acquisition [Line Items]  
Schedule of Assets Acquired and Liabilities Assumed
   
October 26,
 
   
2011
 
Consideration:
     
Cash paid at closing
  $ 5,000  
Small business loan(1)
    169,250  
Seller financed note payable(2)
    30,750  
Fair value of total consideration exchanged
  $ 205,000  
         
Fair value of identifiable assets acquired assumed:
       
Accounts receivable
  $ 25,483  
Inventories supplies
    1,000  
Equipment
    1,273  
Technology-based intangible assets
    42,000  
Customer base
    11,000  
Trade name
    22,000  
Non-compete agreement
    15,000  
Total fair value of assets assumed
    117,756  
Consideration paid in excess of fair value (Goodwill)(3)
  $ 87,244  
 
MS Health [Member]
 
Business Acquisition [Line Items]  
Schedule of Assets Acquired and Liabilities Assumed
 
March 28,
 
 
2012
 
Consideration:
     
Cash paid at closing
  $ 39,200  
Small business loan(1)
    360,800  
Seller financed note payable(2)(3)
    124,697  
Fair value of total consideration exchanged
  $ 524,697  
         
Fair value of identifiable assets acquired assumed:
       
Other current assets
  $ 7,367  
Equipment
    2,703  
Contracts
    258,000  
Technology-based intangible assets
    124,000  
Non-compete agreement
    18,000  
Total fair value of assets assumed
    410,070  
Consideration paid in excess of fair value (Goodwill)(4)
  $ 114,627