XML 44 R39.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
3. ACQUISITION (Details - Purchase consideration) - Intelligent Product Solutions [Member]
$ in Thousands
4 Months Ended
Jan. 18, 2018
USD ($)
Cash at closing (1) $ 1,930 [1]
Value of Equity in Buyer Common Stock (2) 500 [2]
Fair Value of Earn-Out Consideration (3) 600 [3]
Fair Value of Deferred Cash Consideration (4) 936 [4]
Total Purchase Consideration $ 3,966
[1] Cash paid by Forward at closing funded, in part, by a $1.6 million promissory note issued to Forward China, a related party of Forward. The remainder of the cash was funded by Forward's operating cash account.
[2] Forward issued 401,836 shares of common stock valued at the January 18, 2018 closing price of $1.24 per share for an aggregated value of approximately $500,000.
[3] Fair Value of the Earn-Out consideration is measured using the Black-Scholes option pricing method. Earn-Out is to be paid in cash only upon meeting certain EBITDA milestones over a three-year period.
[4] Fair value of the Deferred Cash consideration is the present value of the $1,000,000 payable in three increments with an applied discount rate ranging between 4.73% and 5.33%.