XML 40 R26.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2015
Branchbird [Member]  
Summary of Preliminary Purchase Price Allocation

The Company performed a fair value allocation of the purchase price among assets, liabilities and identified intangible assets. The preliminary allocation of the purchase price was as follows:

 

     Total      Life (In Years)  
     (In Thousands)         

Accounts receivable

   $ 540      

Other assets

     16      

Accounts payable and accrued expenses

     (86 )   

Customer relationships

     2,100         5   

Goodwill (deductible for tax purposes)

     1,613      
  

 

 

    

Total purchase price

   $ 4,183      
  

 

 

    
Zero2Ten [Member]  
Summary of Preliminary Purchase Price Allocation

The Company performed a fair value allocation of the purchase price among assets, liabilities and identified intangible assets. The allocation of the purchase price was as follows:

 

     Total      Life (In Years)  
     (In Thousands)         

Accounts receivable

   $ 1,596      

Other assets

     142      

Deferred revenue

     (1,158 )   

Accounts payable and accrued expenses

     (580 )   

Customer relationships

     2,800         5   

Goodwill (deductible for tax purposes)

     6,210      
  

 

 

    

Total purchase price

   $ 9,010      
  

 

 

    
M2 Dynamics [Member]  
Summary of Preliminary Purchase Price Allocation

The Company performed a preliminary estimate of fair value allocation of the purchase price among assets, liabilities and identified intangible assets. The preliminary allocation of the purchase price was as follows:

 

     Total      Life (In Years)  
     (In Thousands)         

Accounts receivable

   $ 2,878      

Other assets

     21      

Accounts payable and accrued expenses

     (866 )   

Customer relationships

     7,700         6 Years   

Goodwill (deductible for tax purposes)

     10,038      
  

 

 

    

Total purchase price

   $ 19,771      
  

 

 

    
Summary of Supplemental Pro Forma Financial Information

The following table sets forth supplemental pro forma financial information that assumes the acquisition of M2 Dynamics was completed at the beginning of 2015. The information for the year ended December 31, 2015 includes the historical results of Edgewater and M2 Dynamics. The pro forma results include estimates and assumptions regarding the amortization of intangible assets recognized as part of the acquisition and income taxes. The pro forma results, as presented, are not necessarily indicative of the results that would have occurred if the acquisition had occurred on the date indicated, or that may result in the future.

 

     Unaudited
December  31,
 
     2015      2014  
     (In Thousands)  

Pro forma revenue

   $ 129,522       $ 122,956   
  

 

 

    

 

 

 

Pro forma net (loss) income

     (2,679      3,565   
  

 

 

    

 

 

 

Pro forma basic net (loss) income per share

   $ (0.23    $ 0.32   
  

 

 

    

 

 

 

Pro forma diluted net (loss) income per share

   $ (0.23    $ 0.27