XML 41 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTE 3 - ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2015
Brainchild Corporation [Member]  
NOTE 3 - ACQUISITIONS (Tables) [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block] The following unaudited proforma summary presents consolidated information of the Company as if these business combinations occurred on January 1, 2014 and includes the amortization of acquired intangibles.

 
 
2014
 
Gross Sales:
 
$
50,482,572
 
Net Loss:
 
$
(2,119,398
)
DialedIn Corporation [Member[  
NOTE 3 - ACQUISITIONS (Tables) [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block] The following unaudited proforma summary presents consolidated information of the Company as if these business combinations occurred on January 1, 2015.

 
 
December 31, 2015
 
Gross Sales:
 
$
52,248,554
 
Net Loss:
 
$
(1,605,980
)
DUS Corporation [Member]  
NOTE 3 - ACQUISITIONS (Tables) [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] The table below summarizes the allocation of the purchase price of the acquisition over the estimated fair values of the assets acquired and liabilities assumed.

Fair value of consideration transferred from the acquisitions:
                   
 
 
Brainchild
   
DialedIn
   
DUS
   
Total
 
Cash
 
$
500,000
   
$
-
   
$
-
   
$
500,000
 
Subordinated debt
   
1,000,000
     
-
     
-
     
1,000,000
 
Common stock
   
142,500
     
760,000
     
75,000
     
977,500
 
Contingent earn-out payments
   
400,000
     
-
     
-
     
400,000
 
 
 
$
2,042,500
   
$
760,000
   
$
75,000
   
$
2,877,500
 
 
                               
Recognized amounts of identifiable assets acquired and liabilities assumed:
         
Cash
 
$
30,272
   
$
98,962
   
$
-
   
$
129,234
 
Customer lists/Technology intangibles, net
   
649,265
     
695,339
     
-
     
1,344,604
 
Inventory
   
90,442
     
-
     
-
     
90,442
 
Deposits
   
2,000
     
7,163
     
-
     
9,163
 
Accounts receivable
   
121,715
     
33,318
     
-
     
155,033
 
Fixed assets
   
12,045
     
3,676
     
75,000
     
90,721
 
Accounts payable and accrued liabilities
   
(151,774
)
   
(161,398
)
   
(2,950,000
)
   
(3,263,172
)
 
                               
Sub total 
   
753,965
     
677,060
     
(2,875,000
)
   
(1,443,975
)
Excess of purchase price allocated to intangible assets
   
1,288,535
     
82,940
     
945,400
     
2,316,875
 
Excess of purchase price allocated to Goodwill
   
-
     
-
     
2,004,600
     
2,004,600
 
Total
 
$
2,042,500
   
$
760,000
   
$
75,000
   
$
2,877,500