XML 32 R22.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition of Company
12 Months Ended
Nov. 30, 2015
Business Combinations [Abstract]  
Acquisition of Company

14. Acquisition of Companies 

 

The Company acquired 90% of the equity of Canalytix on March 25, 2015 in exchange for 100,000 shares of Series H Preferred Stock, and acquired 100% of the equity of Plaid Canary Corporation (“PCC”) on July 1, 2015 in exchange for 500,000 shares of Series H Preferred Stock. Due to a change in control resulting from the issuance of 500,000 shares of Series H Preferred Stock, the acquisition of PCC was treated as a reverse merger. PCC had no prior operations, except for a note payable of $627,000 and a note receivable of $627,000 from a hydroponics store, Grow Big Supply, LLC (“GBS”). The shares of Series H Preferred Stock were valued by an independent valuation company that analyzed the market value of shares if converted into common stock. On July 6, 2015, PCC signed a forbearance agreement to cure defalts on the $627,000 note from GBS, and in conjunction with the forbearance, acquired a 60% interest in GBS. The fair value assigned to the noncontrolling interest was $0. The intangible asset that resulted from a purchase price in excess of the fair value of the net assets acquired of both Canalytix and GBS was determined to be impaired, and an impairment expense of $1,393,690 was recognized for the year ended November 30, 2015 . A presentation of the unaudited proforma income statements of the Company, had the acquisitions occurred at the beginning of the 2015 and 2014 fiscal years is as follows:

 

   Year Ended  Year Ended
   11/30/2015  11/30/2014
Revenue  $2,145,731   $5,694,146 
           
Income (loss) from operations  $(285,920)  $(47,997)
           
Net income (loss)  $(603,685)  $(72,717)
           
Income (loss) per share  $(0.00)  $0.00 

 

 

  

 

Summary of assets and liabilities acquired  Canalytix  GBS
Cash  $302   $15,713 
Accounts receivable  $—     $21,675 
Inventory  $—     $218,145 
Equipment and leasehold improvements, net  $—     $25,516 
Other assets  $21,000   $100 
Accounts payable and accrued expenses  $—     $663,196 
Related party debt  $—     $228,105 
Debt  $421,001   $316,000