XML 33 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
NOTE 4 - ACQUISITIONS (Details)
1 Months Ended 5 Months Ended 6 Months Ended
Jan. 01, 2017
USD ($)
shares
May 31, 2017
USD ($)
shares
Jan. 31, 2017
USD ($)
shares
Mar. 31, 2016
USD ($)
May 31, 2017
USD ($)
Jun. 30, 2017
USD ($)
Dec. 31, 2016
USD ($)
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Number of Businesses Acquired   2 3        
Business Combination, Consideration Transferred           $ 72,610,000  
Business Acquisition, Transaction Costs           1,234  
Amendment Credit Agreement with Wells Fargo Bank, N.A. [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Line of Credit Facility, Maximum Borrowing Capacity   $ 40,000,000     $ 40,000,000    
Personnel Management Systems, Inc ("PMSI") [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross $ 3,875,000   $ 3,875,000        
Business Combination, Consideration Transferred, Liabilities Incurred $ 1,125,000   $ 1,125,000        
Debt Instrument, Interest Rate, Stated Percentage 2.00%   2.00%        
Debt Instrument, Maturity Date Apr. 30, 2018   Apr. 30, 2018        
Business Combination, Consideration Transferred           5,000,000  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill           2,646,000  
Corporate Payroll, Inc ("CPI") [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross $ 1,500,000   $ 1,500,000        
Business Combination, Consideration Transferred, Liabilities Incurred $ 500,000   $ 500,000        
Debt Instrument, Interest Rate, Stated Percentage 0.00%   0.00%        
Debt Instrument, Maturity Date Apr. 30, 2018   Apr. 30, 2018        
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) | shares 112,166   112,166        
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned $ 1,000,000   $ 1,000,000        
Business Acquisition Equity Interests Issued or Issuable, Lock-Up Agreement     6 years        
Business Combination, Consideration Transferred           3,000,000  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill           1,563,000  
Payroll Specialities NW ("PSNW") [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross 3,010,000   $ 3,010,000        
Business Combination, Consideration Transferred, Liabilities Incurred $ 600,000   $ 600,000        
Debt Instrument, Interest Rate, Stated Percentage 2.00%   2.00%        
Debt Instrument, Maturity Date Apr. 30, 2018   Apr. 30, 2018        
Business Combination, Consideration Transferred           3,610,000  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill           1,879,000  
iSystems Intermediate Holdco, Inc.(iSystems) [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross   32,000,000          
Business Combination, Consideration Transferred, Liabilities Incurred   $ 5,000,000          
Debt Instrument, Interest Rate, Stated Percentage   3.50%     3.50%    
Debt Instrument, Maturity Date   May 25, 2019          
Equity Method Investment, Ownership Percentage   100.00%     100.00%    
Business Combination, Consideration Transferred   $ 55,000,000       55,000,000  
Stock Issued During Period, Shares, Acquisitions (in Shares) | shares   1,526,332          
Stock Issued During Period, Value, Acquisitions   $ 18,000,000          
Debt Instrument, Frequency of Periodic Payment   two installments          
Debt Instrument, Periodic Payment   $ 2,500,000          
Debt Instrument, Date of First Required Payment   May 25, 2018          
  In connection with the iSystems acquisition, we also entered into an investor rights agreement (the “Investor Rights Agreement”) with the Seller. Pursuant to the terms of the Investor Rights Agreement, until May 2018, the holders of the registrable securities received in connection with the acquisition have agreed not to directly or indirectly transfer, sell, make any short sale or otherwise dispose of any of our equity securities and not to vote any of our equity securities or solicit proxies other than in favor of each director that our board recommends for election, against any director that our board has not nominated for election, and in accordance with the recommendation of our board on any other matters, subject to certain exceptions. In addition, under the Investor Rights Agreement, holders of the registrable securities have demand registration rights which allow a registration statement to be filed on or about March 31, 2018 and piggyback registration rights which become effective in May 2018. In addition, under the terms of the Investor Rights Agreement, such holders have the right to nominate one director to our board of directors until the first date that the holders of the registrable securities no longer hold more than the lesser of (x) 5% of our outstanding common stock (as equitably adjusted for any stock splits, stock combinations, reorganizations, exchanges, merger, recapitalizations or similar transaction after the date hereof) and (y) 90% of the shares of our common stock held by such holders as of May 25, 2017.          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill           15,070,000  
iSystems Intermediate Holdco, Inc.(iSystems) [Member] | Amendment Credit Agreement with Wells Fargo Bank, N.A. [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Proceeds from Lines of Credit   $ 32,000,000          
Compass HRM, Inc. (Compass) [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross   4,500,000          
Business Combination, Consideration Transferred, Liabilities Incurred   $ 1,500,000          
Debt Instrument, Interest Rate, Stated Percentage   2.00%     2.00%    
Debt Instrument, Maturity Date   May 25, 2022          
Equity Method Investment, Ownership Percentage   100.00%     100.00%    
Business Combination, Consideration Transferred   $ 6,000,000       6,000,000  
Debt Instrument, Frequency of Periodic Payment   five annual installments          
Debt Instrument, Periodic Payment   $ 300,000          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill           3,470,000  
Compass HRM, Inc. (Compass) [Member] | Amendment Credit Agreement with Wells Fargo Bank, N.A. [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Proceeds from Lines of Credit   4,500,000          
CPI, PMSI, PSNW, iSystems and Compass [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   24,628,000     $ 24,628,000 $ 24,628,000  
CPI, PMSI, PSNW, iSystems and Compass [Member] | Customer Relationships [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   21,505,000     21,505,000    
CPI, PMSI, PSNW, iSystems and Compass [Member] | Trade Names [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   1,521,000     $ 1,521,000    
Fair Value Inputs, Discount Rate         1.70%    
CPI, PMSI, PSNW, iSystems and Compass [Member] | Developed Technology Rights [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   1,010,000     $ 1,010,000    
CPI, PMSI, PSNW, iSystems and Compass [Member] | Noncompete Agreements [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   $ 592,000     $ 592,000    
CPI, PMSI, PSNW, iSystems and Compass [Member] | Customer Relationships and Developed Technology [Member] | Minimum [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Fair Value Inputs, Discount Rate         14.00%    
CPI, PMSI, PSNW, iSystems and Compass [Member] | Customer Relationships and Developed Technology [Member] | Maximum [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Fair Value Inputs, Discount Rate         17.00%    
Mangrove Employer Services, Inc. [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross       $ 11,348,000      
Business Acquisition, Transaction Costs       706,000      
Debt Instrument, Face Amount       6,000,000      
Mangrove COBRASource, Inc. [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Payments to Acquire Businesses, Gross       11,348,000      
Business Combination, Consideration Transferred, Liabilities Incurred       6,000,000      
Business Combination, Consideration Transferred       1,036,000      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill       8,700,000     $ 8,700,000
Mangrove COBRASource, Inc. [Member] | Customer Relationships [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill       $ 1,200,000      
Fair Value Inputs, Discount Rate       18.10%      
Mangrove COBRASource, Inc. [Member] | Trade Names [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill       $ 600,000      
Mangrove COBRASource, Inc. [Member] | Trade Names [Member] | Payroll Division [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Fair Value Inputs, Discount Rate       1.20%      
Mangrove COBRASource, Inc. [Member] | Trade Names [Member] | Benefits Administration Services [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Fair Value Inputs, Discount Rate       0.50%      
Mangrove COBRASource, Inc. [Member] | Developed Technology Rights [Member]              
NOTE 4 - ACQUISITIONS (Details) [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill       $ 6,900,000      
Fair Value Inputs, Discount Rate       18.10%