XML 43 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Merger Agreement Based on Common Stock Outstanding

The number of shares of common stock Marina issued to IThena stockholders is calculated pursuant to the terms of the Merger Agreement based on Marina common stock outstanding as of November 15, 2016, as follows:

 

Shares of Marina common stock outstanding as of November 15, 2016     3,137,855  
Divided by the percentage of Marina ownership of combined company     35 %
Adjusted total shares of common stock of combined company     8,977,138  
Multiplied by the assumed percentage of IThena ownership of combined company     65 %
Shares of Marina common stock issued to IThena upon closing of transaction     5,839,283  

Schedule of Estimate Fair Value of Assets Acquired and Liabilities

The purchase price as of December 31, 2017 has been allocated based on a preliminary estimate of the fair value of assets acquired and liabilities assumed:

 

Assets and Liabilities Acquired:        
Cash   $ 5,867  
Net current liabilities assumed (excluding cash)     (1,871,725 )
Identifiable intangible assets     2,361,066  
Debt     (326,037 )
Net assets acquired     169,171  
Goodwill     3,502,829  
Purchase price   $ 3,672,000  

Schedule of Intangible Assets

The following table summarizes the estimated fair value of the identifiable intangible assets acquired, their useful life, and method of amortization:

 

    Estimated
Fair Value
    Estimated
Useful Life
(Years)
    Annual
Amortization
Expense
 
Intangible asset from Merger   $ 2,361,066       6.0     $ 393,511  
Intangible asset - Prestalia     620,000       6.6       94,177  
Intangible asset – DyrctAxess     75,000       14.0       5,357  
Total   $ 3,056,066             $ 493,045