XML 35 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTE 4 - ACQUISITIONS (Tables)
 9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Business Acquisition, Pro Forma Information [Table Text Block] The following unaudited proforma summary presents consolidated information of the Company as if these business combinations had both occurred on January 1, 2015.

 
  
December 31, 2015
  
Gross Sales:
  
$
52,248,554
  
Net Loss:
  
$
(1,605,980
)
 
  
September 30, 2016
  
Gross Sales:
  
$
52,248,554
  
Net Loss:
  
$
(349,000
)
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] The table below summarizes the allocation of the purchase price of the foregoing three acquisitions over the estimated fair values of the assets acquired and liabilities assumed.

Fair value of consideration transferred from the acquisitions:
                    
 
  
Brainchild
    
DialedIn
    
DUS
    
Stratitude
  
Cash
  
$
500,000
    
$
-
    
$
-
    
$
4,342,425
  
Subordinated debt
    
1,000,000
      
-
      
-
          
Common stock
    
142,500
      
760,000
      
75,000
      
120,000
  
Contingent earn-out payments
    
400,000
      
-
      
-
      
2,400,000
  
 
  
$
2,042,500
    
$
760,000
    
$
75,000
    
$
6,862,425
  
 
                                
Recognized amounts of identifiable assets acquired and liabilities assumed:
          
Cash
  
$
30,272
    
$
98,962
    
$
-
    
$
730,033
  
Customer lists/Technology intangibles, net
    
649,265
      
695,339
      
-
          
Inventory
    
90,442
      
-
      
-
          
Deposits
    
2,000
      
7,163
      
-
      
282,109
  
Accounts receivable
    
121,715
      
33,318
      
-
      
2,294,578
  
Fixed assets
    
12,045
      
3,676
      
75,000
      
104,213
  
Accounts payable and accrued liabilities
    
(151,774
)
    
(161,398
)
    
(2,950,000
)
    
(2,125,980
)
 
                                
Sub total 
    
753,965
      
677,060
      
(2,875,000
)
    
1,284,953
  
Excess of purchase price allocated to intangible assets
    
1,288,535
      
82,940
      
945,400
      
5,577,472
  
Excess of purchase price allocated to Goodwill
    
-
      
-
      
2,004,600
      
-
  
Total
  
$
2,042,500
    
$
760,000
    
$
75,000
    
$
6,862,425