XML 35 R21.htm IDEA: XBRL DOCUMENT v3.3.1.900
BUSINESS ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Fair market value of the considerations
    Shares     FMV  
Closing Consideration Shares     12,947,657     $ 2,071,625  
ANDA Consideration Shares     12,947,655       1,657,300  
  Total     25,895,312     $ 3,728,925  
Aggregate purchase price consideration

 

The total purchase price is summarized as follows:  
Cash consideration   $ 43,124  
Fair value of  common stock issued at closing     2,071,625  
Fair value of ANDA consideration shares     1,657,300  
Fair value of future earn out payments     1,205,000  
  Total   $ 4,977,049  
Fair value of assets acquired and liabilities assumed
Cash   $ 43,124  
Prepaid expenses     25,907  
Total tangible assets     69,031  
         
Product rights and related manufacturing agreement     4,681,000  
Trademarks     150,000  
Total identifiable intangible assets     4,831,000  
         
Goodwill     120,143  
Total acquired assets     5,020,174  
         
Other current liabilities     (43,125 )
Total assumed liabilities     (43,125 )
         
Acquired assets net of assumed liabilities   $ 4,977,049  
Pro forma information
    Year Ended
December 31, 2015
      Year Ended
December 31, 2014
 
    As Reported     Pro Forma (unaudited)       As Reported     Pro Forma (unaudited)  
Net revenues   $ 735,717     $ 735,717     $ 1,030,113     $ 1,030,113  
Net loss   $ (4,202,628 )   $ (4,578,521 )   $ (4,826,967 )   $ (8,350,196 )
Net loss per share of common stock – basic and diluted   $ (0.08 )   $ (0.09 )   $ (0.20 )   $ (0.22 )
Weighted average number of shares outstanding – basic and diluted     52,517,530       53,794,559       24,384,037       37,331,694