XML 31 R19.htm IDEA: XBRL DOCUMENT v3.4.0.3
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2016
M2 Dynamics [Member]  
Summary of 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

   $ 2,785      

Other assets

     21      

Accounts payable and accrued expenses

     (753   

Customer relationships

     7,700         6 Years   

Goodwill (deductible for tax purposes)

     10,115      
  

 

 

    

Total purchase price

   $ 19,868      
  

 

 

    

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 quarter ended March 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
March 31, 2015
 
     (In Thousands)  

Pro forma revenue

   $ 29,068   
  

 

 

 

Pro forma net loss

     (895
  

 

 

 

Pro forma basic net loss per share

   $ (0.08
  

 

 

 

Pro forma diluted net loss per share

   $ (0.08
  

 

 

 
Branchbird [Member]  
Summary of 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

   $ 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 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