XML 40 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Acquisition (Tables)
12 Months Ended
Dec. 31, 2012
Business Acquisition  
Schedule of estimated purchase price allocation for the acquisition

 

 

Cash and cash equivalents

  $ 832,758  

Trade accounts receivable, net

    3,348,142  

Other receivables

    470,135  

Inventories

    2,943,855  

Property, plant and equipment

    1,376,296  

Other assets

    117,464  

Intangible assets

    12,210,330  
       

Identifiable assets acquired

    21,298,980  
       

Accounts payable

    744,714  

Other accrued expenses

    2,533,742  

Deferred income tax-current

    509,744  

Deferred income tax-long-term

    3,069,017  
       

Liabilities assumed

    6,857,217  
       

Net identifiable assets acquired

    14,441,763  

Goodwill

    5,639,837  
       

Purchase price

  $ 20,081,600  
       
Schedule of allocation of the purchase price resulted in the recognition of the intangible assets

 

 

 
  Amount   Weighted
Average Life-
Years
 

Trademark/trade name

  $ 3,819,090     20  

Developed technology

    7,512,670     9  

Customer relationships

    878,570     9  
             

 

  $ 12,210,330        
             
Schedule of Proforma financial result and US GAAP conversion adjustments

 

 

 
  Net Sales   Net Income (Loss)   Basic
Earnings per
Share
 

Dansensor results of operations since acquisition date (April 2, 2012—December 31, 2012)

  $ 12,971,493   $ (1,177,354 ) $  

Supplemental pro forma combined results of operations:

                   

Three months ended December 31, 2011

    15,134,705     1,353,285     0.25  

Fiscal year ended December 31, 2012

    54,814,162     2,086,563     0.38  

Fiscal year ended December 31, 2011

    57,605,949     5,519,353     1.03  

        Material items included in the supplemental unaudited pro forma disclosures above are as follows:

 
  Three months Ended
December 31, 2011
  Fiscal Year Ended
December 31, 2012
  Fiscal Year Ended
December 31, 2011
 

Amortization of intangibles

  $ 277,540   $ 278,338   $ 1,094,301  

Interest expense

    79,027     106,237     377,071  

Income tax effect of adjustments

    (106,970 )   (115,373 )   (470,839 )
               

 

  $ 249,597   $ 269,202   $ 1,000,533