XML 66 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Bivio Acquisition (Tables)
6 Months Ended
Mar. 31, 2013
Business Combinations [Abstract]  
Calculation of the purchase price

 

The following table presents the calculation of the purchase price:

 

Cash   $ 600,000  
Fair value of warrants issued   85,000  
Total purchase price   $ 685,000  

 

Significant assumptions fair value

The following outlines the significant inputs the Company used to estimate the fair value of the warrants using the Binomial Lattice pricing model as of the acquisition date on October 12, 2012:

 

Risk free interest rate     1.69%  
Expected volatility     92.20%  
Expected dividends   None  
Fair value acquition tangible and intangible assets

Based on the Company’s valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, the purchase price is allocated as follows:

 

Tangible Current Assets   $ 142,000  
Tangible Non-Current Assets     48,000  
Liabilities assumed     (798,000 )
Amortizable intangible assets     900,000  
Goodwill     393,000  
Total fair value of net assets acquired   $ 685,000  

 

Amortizable intangible assets and amortization periods

 

The changes in the carrying values of goodwill for the 26 weeks ended March 31, 2013 are described below:

 

 

 

September 30,

2012

  Acquisitions  

March 31,

2013

Goodwill $ -   $ 393,000   $ 393,000  
                   

 

During the 26 weeks ended March 31, 2013, goodwill was established through the acquisition of Bivio Software (See Note 9). No other acquisitions were made during the period.

 

Additionally, in connection with the Bivio Software acquisition on October 12, 2012 (See Note 9), the Company recorded $900,000 of intangible assets related to customer relationships, tradename, and software technology. The Company is amortizing the customer relationships over 5 years, the tradename over 10 years, and the software technology over 7 years.

 

The Company’s definite-lived intangible assets, other than capitalized software development costs, are summarized as follows:

 

  March 31, 2013
  Customer Relationships   Tradename   Software Technology   Total
Gross carrying amount $ 100,000     $ 300,000     $ 520,000     $ 920,000  
Accumulated amortization (9,000 )   (14,000 )   (46,000 )   (69,000 )
Net intangible assets $ 91,000     $ 286,000     $ 474,000     $ 851,000  
 

 

  September 30, 2012
  Customer Relationships   Trade Name & Contracts   Software Technology   Total
Gross carrying amount $ -     $ -     $ 20,000     $ 20,000  
Accumulated amortization -     -     (12,000 )   (12,000 )
Net intangible assets $ -     $ -     $ 8,000     $ 8,000