XML 48 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Acquisition (Details)
6 Months Ended 12 Months Ended
Jul. 01, 2015
USD ($)
item
Dec. 31, 2015
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
$ / shares
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Jul. 01, 2015
USD ($)
Business Acquisition              
Business Acquisition       $ 1,990,143      
Change in Contingent Consideration     $ (294,342)        
Summary of balance and activity of contingent consideration              
Beginning fair value of contingent liability     851,000        
Period change in valuation     (294,342)        
Ending fair value of contingent liability   $ 851,000   851,000      
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date:              
Cash       1,990,143      
Contingent Consideration   851,000 851,000 851,000   $ 851,000  
Goodwill         $ 3,283,454 3,283,454  
Devicix LLC              
Business Acquisition              
Business Acquisition $ 2,121,000            
Number of promissory notes | item 2            
Earnout payable payment due date after measurement period 90 days            
Number of 12 month periods 4 years            
Measurement period for earnout 12 months            
Earnout as a percentage of engineering revenue 15.00%            
Engineering revenue threshold for earnout $ 6,000,000            
Earnout as a percentage of production revenue 3.00%            
Change in Contingent Consideration     (294,342)        
Summary of balance and activity of contingent consideration              
Beginning fair value of contingent liability     851,000        
Initial fair value of contingent consideration       851,000      
Period change in valuation     (294,342)        
Payments     (658)        
Ending fair value of contingent liability $ 851,000 851,000 556,000 851,000      
Less: Current liability         21,700    
Non-current liability         534,300    
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date:              
Cash 2,121,000            
Loans to Seller 2,141,000            
Contingent Consideration 851,000 851,000 851,000 851,000 $ 556,000 $ 851,000 $ 851,000
Total Purchase Consideration $ 5,113,000            
Cash             131,000
Accounts Receivable             373,000
AR due to Seller             (173,000)
Prepaid Expenses and Inventory             35,000
Fixed Assets             83,000
Goodwill             3,208,000
Accounts Payable             (63,000)
Accrued Payroll, Benefits and Other Current Liabilities             (122,000)
Customer Deposits             (475,000)
Total Assets Acquired and Liabilities Assumed             5,113,000
Revenue since acquisition date   2,500,000          
Net income before income taxes since acquisition date   $ 300,000          
Legal, professional and other costs             62,000
Weighted-Average useful life of intangible assets acquired 11 years 4 months 24 days            
Unaudited pro forma combined results of operations              
Net Sales       117,937,523      
Income (Loss) from Operations       (223,717)      
Net Income (Loss)       $ (381,360)      
Basic & Diluted              
Loss per Common Share | $ / shares       $ (0.14)      
Devicix LLC | General and administrative expense              
Business Acquisition              
Change in Contingent Consideration     294,342        
Summary of balance and activity of contingent consideration              
Period change in valuation     $ 294,342        
Devicix LLC | Minimum | Level 3              
Business Acquisition              
Assumptions used in determination of estimated fair value of contingent consideration, Discount rate 21.00%            
Devicix LLC | Maximum              
Business Acquisition              
Maximum earnout             $ 2,500,000
Devicix LLC | Maximum | Level 3              
Business Acquisition              
Assumptions used in determination of estimated fair value of contingent consideration, Discount rate 23.00%            
Devicix LLC | Promissory note subject to offsets              
Business Acquisition              
Promissory note liability $ 1,000,000            
Term of promissory note 4 years            
Interest rate per annum             4.00%
Devicix LLC | Promissory note not subject to offsets              
Business Acquisition              
Promissory note liability $ 1,300,000            
Term of promissory note 4 years            
Interest rate per annum             4.00%
Trade Names | Devicix LLC              
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date:              
Intangible Assets             $ 814,000
Customer Relationships | Devicix LLC              
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date:              
Intangible Assets             $ 1,302,000