XML 63 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combination (Tables)
6 Months Ended
Jun. 30, 2014
Business Combinations [Abstract]  
Summary of Purchase Consideration

The following table summarizes the purchase consideration (in thousands):

 

Cash paid upon executing agreement and to be paid upon end of objection period

   $ 600   

Estimated fair value of Series G preferred stock issued

     13,873   

Estimated fair value of stock options assumed by the Company

     369   

Contingent consideration - Series G convertible preferred stock to be issued upon the achievement of a future milestone

     2,313   
  

 

 

 

Total estimated purchase consideration

   $ 17,155  
  

 

 

Schedule of Allocation of Estimated Purchase Consideration

The following table provides the allocation of the estimated purchase consideration (in thousands):

 

Identifiable intangible assets - In-process technology

   $ 6,650   

Goodwill

     12,005   

Deferred tax liability, net

     (1,500
  

 

 

 

Total estimated assets acquired and liabilities assumed

   $ 17,155
  

 

 

Schedule of Pro Forma Results of Operations

The following table presents pro forma results of operations and gives effect to the IMX transaction as if the transaction had been consummated on January 1, 2013. The unaudited pro forma results of operations have been prepared for comparative purposes only and are not necessarily indicative of what would have occurred had the business combination been completed at the beginning of the period or of the results that may occur in the future. Furthermore, the pro forma financial information does not reflect the impact of any reorganization or operating efficiencies resulting from combining the two companies (in thousands, except per share data).

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2014     2013     2014     2013  

Net revenue

   $ 6,776      $ 5,457      $ 12,700      $ 10,438   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (518   $ (1,169   $ (2,288   $ (1,746
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per common share - basic and diluted

   $ (0.51   $ (1.16   $ (2.26   $ (1.73 )