XML 39 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITION (Tables)
12 Months Ended
Dec. 31, 2017
ACQUISITION [Abstract]  
Fair values of assets acquired and liabilities assumed
The acquisition was accounted for using the purchase method of accounting.  The following table summarizes the allocation of the purchase price to the estimated fair values of the assets acquired and liabilities assumed on the closing date of January 9, 2017:

    
  
Amount
 
Property, plant and equipment
 
$
235,141
 
Goodwill
  
1,651,361
 
Deferred tax liability
  
(307,636
)
Contingent consideration  (148,000)
Other intangible assets (estimated useful life):
   
Intellectual property (approximate 10 year weighted average)
  
800,000
 
Customer contracts / relationships (approximate 10 year weighted average)
  
700,000
 
Order backlog (3 months)
  
200,134
 
Trade names (approximate 11 year weighted average)
  
100,000
 
Total consideration
 
$
3,231,000
 
 
The Company calculated the fair value of the fixed assets based on the net book value of CDM as that approximates fair value. The intellectual property, customer contracts and trade names were based on discounted cash flows using management estimates. The order backlog was based on an order that CDM had at the closing that was shipped in the first quarter of 2017, and valued at an estimated net income.
Unaudited pro forma operating results

  
Pro Forma
 
Total revenues
 
$
19,151,653
 
     
Net loss
 
$
(13,473,084
)
     
Net loss per common share
 
$
(1.26
)
     
Diluted net loss per common share
 
$
(1.26
)