XML 50 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Acquisition (Tables)
3 Months Ended
Mar. 31, 2013
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

 

Basic
Earnings
per Share

 

 

 

 

 

 

 

 

 

Supplemental pro forma combined results of operations:

 

 

 

 

 

 

 

Three-month period ended March 31, 2012

 

$

14,056,968

 

$

905,262

 

$

0.17

 

 

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

 

 

 

Three Months
Ended
March 31, 2012

 

Amortization of intangibles

 

$

278,338

 

Interest expense

 

106,237

 

Income tax effect of adjustments

 

(115,373

)

 

 

$

269,202