XML 40 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
BUSINESS COMBINATIONS (Acquisitions) (Details)
3 Months Ended 9 Months Ended
Jul. 28, 2017
USD ($)
Mar. 04, 2016
USD ($)
shares
Feb. 26, 2016
USD ($)
Sep. 29, 2017
USD ($)
installment
Sep. 30, 2016
USD ($)
Sep. 29, 2017
USD ($)
installment
Sep. 30, 2016
USD ($)
Dec. 30, 2016
USD ($)
Consideration for acquisitions                
Cash paid, net of cash acquired           $ 14,603,000 $ 8,857,000  
Other payable for working capital adjustment           1,881,000    
Other receivable for working capital adjustment             (604,000)  
Allocation of acquired assets                
Goodwill       $ 40,056,000   40,056,000   $ 21,947,000
Revenue and Income from operations                
Revenues       69,007,000 $ 58,660,000 209,191,000 151,516,000  
Operating Income (Loss)       $ 4,183,000 3,053,000 $ 10,710,000 8,855,000  
Genesys                
Consideration for acquisitions                
Cash paid, net of cash acquired   $ 8,857,000            
Other receivable for working capital adjustment   (604,000)            
Issuance of common stock   2,228,000            
Issuance of notes payable   4,569,000            
Deferred purchase price, payable in 24 monthly installments   4,569,000            
Total consideration   $ 15,050,000 $ 15,100,000          
Number of monthly installment payments | installment       24   24    
Common stock shares issued | shares   255,808            
Tax deductible goodwill   $ 6,200,000            
Allocation of acquired assets                
Current assets   14,952,000            
Non-current assets   36,000            
Cash   101,000            
Property, plant and equipment   117,000            
Liabilities   (12,643,000)            
Goodwill   6,167,000            
Net assets acquired   15,050,000            
Revenue and Income from operations                
Revenues       $ 14,900,000   $ 53,000,000    
Operating Income (Loss)       100,000   1,500,000    
Acquisition costs       0   0    
Genesys | Customer relationships                
Allocation of acquired assets                
Intangible assets   3,260,000            
Genesys | Backlog                
Allocation of acquired assets                
Intangible assets   1,050,000            
Genesys | Tradename                
Allocation of acquired assets                
Intangible assets   1,690,000            
Genesys | Non-compete agreements                
Allocation of acquired assets                
Intangible assets   $ 320,000            
Integral Analytics, Inc                
BUSINESS COMBINATIONS                
Contingent consideration $ 5,400,000              
Consideration for acquisitions                
Cash paid, net of cash acquired 15,000,000              
Other payable for working capital adjustment 1,881,000              
Issuance of common stock 3,099,000              
Contingent consideration 5,400,000              
Tax deductible goodwill 18,300,000              
Allocation of acquired assets                
Current assets 711,000              
Non-current assets 2,000              
Cash 397,000              
Property, plant and equipment 5,000              
Liabilities (946,000)              
Goodwill 18,251,000              
Net assets acquired 25,380,000              
Unaudited pro forma financial information                
Pro forma revenue       69,149,000 59,869,000 211,279,000 163,290,000  
Pro forma income from operations       3,916,000 2,511,000 8,787,000 8,158,000  
Pro forma net income       2,705,000 $ 2,054,000 $ 6,913,000 $ 6,186,000  
Revenue and Income from operations                
Revenues       500,000        
Operating Income (Loss)       (400,000)        
Integral Analytics, Inc | General and administrative expenses                
Revenue and Income from operations                
Acquisition costs       $ 194,000        
Integral Analytics, Inc | Customer relationships                
Allocation of acquired assets                
Intangible assets 1,510,000              
Integral Analytics, Inc | Tradename                
Allocation of acquired assets                
Intangible assets 1,040,000              
Integral Analytics, Inc | Developed Technology                
Allocation of acquired assets                
Intangible assets 2,760,000              
Integral Analytics, Inc | In-process Technology                
Allocation of acquired assets                
Intangible assets $ 1,650,000