XML 62 R38.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsequent Events (Details) (USD $)
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended
Sep. 17, 2010
Dec. 31, 2013
Dec. 31, 2012
Jan. 13, 2014
Subsequent Event [Member]
Jan. 13, 2014
Subsequent Event [Member]
AutoUSA [Member]
Jan. 13, 2014
Subsequent Event [Member]
AutoUSA [Member]
Noncompete Agreements [Member]
Jan. 13, 2014
Subsequent Event [Member]
AutoUSA [Member]
Customer Relationships [Member]
Jan. 13, 2014
Subsequent Event [Member]
AutoUSA [Member]
Trademark/Tradenames [Member]
Jan. 13, 2014
Prime Rate [Member]
Subsequent Event [Member]
Jan. 13, 2014
LIBOR [Member]
Subsequent Event [Member]
Jan. 13, 2014
Convertible Subordinated Promissory Note [Member]
Subsequent Event [Member]
AutoUSA [Member]
Dec. 31, 2013
Revolving Credit Facility [Member]
Jan. 13, 2014
Revolving Credit Facility [Member]
Subsequent Event [Member]
Subsequent Event [Line Items]                          
Revolving credit facility, amount       $ 8,000,000               $ 8,000,000  
Amortization period of term loan       4 years                  
Quarterly principal payments       562,500                  
Basis spread on variable rate (in hundredths)                 0.50% 2.50%     1.50%
Commitment fee (in hundredths)       0.10%               0.10%  
Term loan maturity date   Sep. 30, 2015   Dec. 31, 2017             Jan. 31, 2019    
Term loan, amount       9,000,000                 1,000,000
Outstanding balance                       4,250,000 42,500,000
Debt issued   5,000,000 5,000,000               1,000,000    
Fair value of note                     1,300,000    
Market yield (in hundredths)                     1.60%    
Stock price volatility (in hundredths) 77.50%       65.00%           65.00%    
Interest is payable at an annual interest rate (in hundredths) 6.00%                   6.00%    
Note maturity date   Sep. 30, 2015   Dec. 31, 2017             Jan. 31, 2019    
Shares can be converted by holders of note (in share)                     30,600    
Conversion price (in dollars per share) $ 4.65                   $ 16.34    
Interest payable on note in case of default (in hundredths)   8.00%                 8.00%    
Warrants to purchase common stock (in shares) 400,000       69,930                
Value of warrants (in dollars per share)         $ 7.35                
Fair value of warrant (in dollars per share)         $ 0.5                
Risk free rate (in hundredths)         1.60%                
Term         5 years                
Exercise price of warrants (in dollars per share)   $ 8.00     $ 14.30                
Acquisition related costs       200,000                  
Consideration transferred [Abstract]                          
Cash         10,044,000                
Convertible subordinated promissory note         1,300,000                
Warrant to purchase $1.0 million of Company Common Stock         510,000                
Total         11,854,000                
Contingent consideration [Abstract]                          
Contingent consideration, potential payments         0                
Assets Acquired (Liabilities Assumed), Net [Abstract]                          
Accounts receivable         2,934,000                
Prepaid expenses         43,000                
Net fixed assets and other long-term assets         431,000                
Total tangible assets acquired         3,408,000                
Accounts payable         2,270,000                
Total liabilities assumed         2,270,000                
Net identifiable assets acquired         1,138,000                
Definite-lived intangible assets acquired         3,750,000                
Goodwill         6,966,000                
Net assets acquired         11,854,000                
Acquired Definite-Lived Intangible Assets [Abstract]                          
Valuation Method           Discounted cash flow [1] Excess of earnings [2] Relief from Royalty [3]          
Estimated Fair Value         $ 3,750,000 $ 90,000 $ 2,660,000 $ 1,000,000          
Estimated Useful Life           2 years [4] 5 years [4] 5 years [4]          
Cash flow discount rate, fair value assumption (in hundredths)       17.50%                  
[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] The relief from royalty method is an earnings approach which assesses the royalty savings an entity realizes since it owns the asset and doesn’t have to pay a third party a license fee for it use.
[4] 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.