XML 23 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
Asset purchases and acquisitions of businesses (Tables)
12 Months Ended
Dec. 31, 2014
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
The following tables summarize, on an unaudited pro–forma basis, the results of operations of the Company as though the acquisitions of Avcom, FanTD and DraftDay had occurred as of January 1, 2013. The pro–forma amounts give effect to appropriate adjustments of amortization of intangible assets and interest expense associated with the financing of the acquisition. The pro–forma amounts presented are not necessarily indicative of the actual results of operations had the acquisition transaction occurred as of January 1, 2013.
 
Year ended December 31, 2014
 
MGT
 
DraftDay
 
Pro–forma
total
 
Revenues
 
$
1,056
 
$
192
 
$
1,248
 
Net loss
 
 
(5,330)
 
 
(240)
 
 
5,570
 
Loss per share of Common stock
 
 
(0.56)
 
 
 
 
(0.56)
 
Basic and diluted
 
 
9,493,057
 
 
 
 
9,493,057
 
 
Year ended December 31, 2013
 
MGT
 
FanTD
 
Avcom
 
DraftDay
 
Pro–forma
total
 
Revenues
 
$
396
 
$
62
 
$
110
 
$
1,190
 
$
1,758
 
Net loss
 
 
(10,202)
 
 
(336)
 
 
125
 
 
(1,007)
 
 
(11,420)
 
Loss per share of Common stock
 
 
(1.84)
 
 
 
 
 
 
 
 
(1.84)
 
Basic and diluted
 
 
5,590,620
 
 
 
 
 
 
 
 
5,590,620
 
DraftDay [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table summarizes the fair values of the net assets/liabilities assumed and the allocation of the aggregate fair value of the purchase consideration to assumed identifiable intangible assets:
 
Cash
 
$
600
 
Common stock – 95,166 shares at $2.00 per share
 
 
190
 
Total purchase price
 
$
790
 
 
 
 
 
 
Cash
 
$
547
 
Customer list
 
 
51
 
Domains
 
 
64
 
Website
 
 
675
 
Player deposit liability
 
 
(547)
 
Total purchase price allocation
 
$
790
 
Digital Angel [Member]  
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocations [Table Text Block]
The following table summarizes the Company’s allocation of the purchase price to the separable components of the mobile applications based on their relative fair values at the date the purchase was completed:
 
Purchase price allocation:
 
 
 
 
Software and hardware
 
$
28
 
Trademark
 
 
6
 
Intangible assets – mobile gaming application
 
 
305
 
Net assets acquired
 
$
339
 
FanTD [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
  The following tables summarizes the fair values of the net assets/liabilities assumed and the allocation of the aggregate fair value of the purchase consideration, non–controlling interest and net liabilities to assumed identifiable and unidentifiable intangible assets:
 
Purchase consideration:
 
 
 
 
Common stock (600,000 shares at the transaction date fair value of $5.03 per share)
 
$
3,018
 
Cash
 
 
202
 
Aggregate purchase consideration
 
 
3,220
 
Fair value of non–controlling interest
 
 
1,882
 
Aggregate fair value of enterprise
 
 
5,102
 
 
 
 
 
 
Purchase price allocation:
 
 
 
 
Net liabilities assumed
 
 
(69)
 
Property and equipment
 
 
4
 
 
 
 
(65)
 
Aggregate fair value of purchase consideration, non–controlling interest and net liabilities assumed allocated to intangible assets as follows:
 
 
 
 
Developed software
 
 
186
 
Customer list
 
 
33
 
Goodwill; the excess consideration over the fair value of allocated assets is recorded as goodwill
 
 
4,948
 
Total purchase price allocation
 
$
5,102
 
Avcom [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following tables summarizes the fair values of the net liabilities assumed and the allocation of the aggregate fair value of the purchase consideration to assumed identifiable and unidentifiable intangible assets:
 
Purchase consideration:
 
 
 
 
Cash consideration
 
$
10
 
Stock consideration (491,035 shares at $3.16 closing price)
 
 
1,552
 
Total purchase consideration
 
$
1,562
 
 
 
 
 
 
Purchase price allocation:
 
 
 
 
Current assets and liabilities
 
$
(6)
 
Equipment
 
 
7
 
Intangible assets – Patent applications
 
 
15
 
Intangible assets – Website
 
 
50
 
Goodwill; the excess consideration over the fair value of allocated assets is recorded as goodwill
 
 
1,496
 
Total purchase price allocation
 
$
1,562