XML 41 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2019
Business Combinations [Abstract]  
Fair value of consideration transferred
The acquisition-date fair value of the consideration transferred is as follows:
 
At March 5, 2019
 
 
Cash consideration (1)
$
11,807,925

Contingent consideration
1,718,000

Total consideration
$
13,525,925

(1) Cash consideration includes a $1.0 million escrow payment to be paid out 18 months from the date of the transaction.
Purchase price allocation
The following is the preliminary purchase price allocation as of the March 5, 2019 acquisition date:

 
At March 5, 2019
Accounts receivable
$
544,632

Intangible assets
3,480,000

Accrued expenses and other current liabilities
(10,000
)
Deferred revenue
(102,058
)
Net assets acquired
3,912,574

Goodwill
9,613,351

Total consideration
$
13,525,925

Amounts assigned to identifiable intangible assets
The amounts assigned to the identifiable intangible assets are as follows:

 
Fair Value
 
Weighted Average
Amortization Period
(Years)
Trademark
$
1,200,000

 
10.0
Software
865,000

 
3.0
Customer relationships
1,415,000

 
3.6
Total identifiable intangible assets
$
3,480,000

 
5.7
Pro forma information
The pro forma information is presented for informational purposes only and is not necessarily indicative of what would have occurred if the Growlr Acquisition had been made as of that date.

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
Revenues
$
52,232,377

 
$
43,978,616

 
$
102,819,067

 
$
82,788,321

Net income (loss)
2,387,322

 
26,823

 
4,052,879

 
(3,904,885
)