XML 39 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
BUSINESS COMBINATION (Tables)
9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Summary of the Consideration Paid and the Fair Values of the Assets Acquired and Liabilities
The following table summarizes the consideration paid and the fair values of the assets acquired and liabilities assumed at the acquisition date (in thousands):
 
Amount
Tangible assets acquired
$
18

Intangible asset – developed software/technology
913

Goodwill
3,569

Fair value of total purchase consideration
$
4,500

The allocation of the purchase price consideration is as follows (in thousands):
 
 
Amount
Liabilities assumed
 
$
(105
)
Tangible assets acquired
 
32

Intangible asset – developed software/technology
 
1,818

Goodwill
 
3,643

Fair value of total purchase consideration
 
$
5,388

Schedule Of Combination Of Income Approach And Market Approach
The aggregate enterprise value was determined using a combination of the income approach and two market approaches in order to estimate an Enterprise Value under five different possible future scenarios, which were weighted as follows:
 
Weighting
IPO
75
%
Transaction
20
%
Private company (DCF)
5
%