XML 29 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisition (Tables)
3 Months Ended
Mar. 31, 2015
Acquisition [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.

(in thousands)
  
   
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 three months ended March 31, 2015 and 2014, the unaudited pro forma financial information below assumes that our material business acquisition of Hyperspring occurred on January 1, 2014.  This pro forma information does not purport to represent what the Company's actual results would have been if the acquisition had occurred as of the date indicated or what results would be for any future periods.

(in thousands except per share data)
(unaudited)
 
 
Three Months ended
 
 
March 31,
 
Pro forma financial information including the acquisition of Hyperspring
2015
 
2014
 
Revenue
 
$
13,996
  
$
13,208
 
Operating loss
  
(446
)
  
(2,101
)
Net loss
  
(592
)
  
(2,031
)
Loss per common share — basic
 
$
(0.03
)
 
$
(0.11
)
Loss per common share — diluted
 
$
(0.03
)
 
$
(0.11
)

Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]

As of March 31, 2015 and December 31, 2014, contingent consideration included in the other current liabilities on the consolidated balance sheet totaled $1.9 million and $2.8 million, respectively.  As of March 31, 2015 and December 31, 2014, we also had accrued contingent consideration totaling $2.5 million and $1.9 million, 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)
  
  
March 31,
  
December 31,
 
  
2015
  
2014
 
Hyperspring, LLC
 
$
1,516
  
$
2,152
 
IntelliQlik, LLC
  
213
   
213
 
EnVision Systems, Inc.
  
171
   
477
 
Current contingent consideration
 
$
1,900
  
$
2,842
 
         
Hyperspring, LLC
 
$
2,492
  
$
1,948
 
Contingent consideration
 
$
2,492
  
$
1,948