XML 45 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2014
Acquisitions [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the purchase price and purchase price allocation for the acquisition of Hyperspring, LLC, acquired on November 14, 2014.

  
(Dollars in thousands)
 
  
Hyperspring, LLC
 
   
   
Cash purchase price
 
$
3,000
 
Fair value of contingent consideration
  
3,953
 
Total purchase price
 
$
6,953
 
     
Purchase price allocation:
    
Cash
 
$
152
 
Contract receivables
  
1,719
 
Prepaid expenses and other current assets
  
23
 
Property and equipment, net
  
12
 
Intangible assets
  
779
 
Goodwill
  
5,612
 
Total assets
  
8,297
 
     
Line of credit
  
749
 
Accounts payable, accrued expenses, and other liabilities
  
586
 
Billings in excess of revenue earned
  
9
 
Total liabilities
  
1,344
 
     
Net assets acquired
 
$
6,953
 
Schedule of Pro Forma Results
Pro forma results.  Our consolidated financial statements include the operating results of Hyperspring as of the date of acquisition.  For the twelve months ended December 31, 2014 and 2013, the unaudited pro forma financial information below assumes that our material business acquisition of Hyperspring occurred on January 1, 2013.

(in thousands except per share data)
(unaudited)
 
 
Year ended
 
 
December 31,
 
Pro forma financial information including the acquisition of Hyperspring
2014
 
2013
 
Revenue
 
$
53,611
  
$
66,587
 
Operating loss
  
(6,149
)
  
(10,534
)
Net loss
  
(5,977
)
  
(1,711
)
Loss per common share — basic
 
$
(0.33
)
 
$
(0.57
)
Loss per common share — diluted
 
$
(0.33
)
 
$
(0.57
)
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]

As of December 31, 2014 and 2013, contingent consideration included in the other current liabilities on the consolidated balance sheet totaled $2.8 million and $492,000, respectively.  As of December 31, 2014  and 2013, we also had accrued contingent consideration totaling $1.9 million and $409,000, respectively, which is included in other long-term liabilities on the consolidated balance sheet and represents the portion of contingent consideration estimated to be payable greater than twelve months from the balance sheet date.

(in thousands)
  
  
December 31,
 
  
2014
  
2013
 
Hyperspring, LLC
 
$
2,152
  
$
-
 
IntelliQlik, LLC
  
213
   
-
 
EnVision Systems, Inc.
  
477
   
492
 
Current contingent consideration
  
2,842
   
492
 
         
Hyperspring, LLC
  
1,948
   
-
 
EnVision Systems, Inc.
  
-
   
409
 
Contingent consideration
 
$
1,948
  
$
409