XML 28 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition of Advanced Mobile (Details) (USD $)
12 Months Ended
Sep. 17, 2010
Dec. 31, 2013
Advanced Mobile [Member]
Dec. 31, 2013
Advanced Mobile [Member]
Noncompete Agreements [Member]
Dec. 31, 2013
Advanced Mobile [Member]
Customer Relationships [Member]
Dec. 31, 2013
Advanced Mobile [Member]
Developed Technology [Member]
Consideration transferred [Abstract]          
Cash   $ 2,570,000      
Contingent consideration 526,000 825,000      
Consideration transferred   3,395,000      
Acquisition related costs   300,000      
Contingent consideration [Abstract]          
Contingent consideration, potential payments   1,500,000      
Contingent consideration, potential quarterly payments   125,000      
Assets Acquired (Liabilities Assumed), Net [Abstract]          
Accounts receivable   94,000      
Prepaid expenses   9,000      
Net fixed assets and other long-term assets   20,000      
Total tangible assets acquired   123,000      
Accounts payable   27,000      
Other liabilities   6,000      
Total liabilities assumed   33,000      
Net identifiable assets acquired   90,000      
Definite-lived intangible assets acquired   1,380,000      
Goodwill   1,925,000      
Net assets acquired   3,395,000      
Acquired Definite-Lived Intangible Assets [Abstract]          
Valuation Method     Discounted cash flow [1] Excess of earnings [2] Excess of earnings [2]
Estimated Fair Value   $ 1,380,000 $ 110,000 $ 450,000 $ 820,000
Estimated Useful Life     5 years [3] 2 years [3] 5 years [3]
Cash flow discount rate, fair value assumption (in hundredths)   26.00%      
[1] The non-compete agreement fair values were derived by calculating the difference between the present value of the Company’s forecasted cash flows with the agreements in place and without the agreements in place.
[2] The excess of earnings method estimates a purchased intangible asset’s value based on the present value of the prospective net cash flows (or excess earnings) attributable to it. The value attributed to these intangibles was based on projected net cash inflows from existing contracts or relationships.
[3] Determination of the estimated useful lives of the individual categories of purchased intangible assets was based on the nature of the applicable intangible asset and the expected future cash flows to be derived from the intangible asset. Amortization of intangible assets with definite lives are recognized over the shorter of the respective lives of the agreement or the period of time the assets are expected to contribute to future cash flows.