XML 41 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2017
M2 Dynamics [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 final 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  
     (In Thousands)  

Pro forma revenue

   $ 129,522  
  

 

 

 

Pro forma net loss

     (2,679
  

 

 

 

Pro forma basic net loss per share

   $ (0.23
  

 

 

 

Pro forma diluted net loss per share

   $ (0.23
  

 

 

 
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 final 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 final 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