XML 62 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition of Stability Inc. - Preliminarily Allocation of Purchase Price (Details) - USD ($)
3 Months Ended 12 Months Ended
Jan. 13, 2016
Mar. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Intangible assets:        
Goodwill     $ 20,203,000 $ 4,040,000
Stability Biologics, LLC        
Business Combination, Consideration Transferred [Abstract]        
Cash paid at closing $ 6,000,000 $ 6,000,000 6,000,000  
Working capital adjustment (480,000) (480,000) (480,000)  
Common stock issued (441,009 shares) $ 3,345,935 3,346,000 3,346,000  
Common stock issued (in shares) 441,009      
Assumed debt $ 1,771,000 1,771,000 1,771,000  
Fair value of earn-out 17,450,000 25,620,000 17,450,000  
Total fair value of purchase price 28,087,000 36,257,000 28,087,000  
Net assets acquired:        
Debt-free working capital 2,456,000 2,179,000 2,456,000  
Other long-term assets 199,000 199,000 199,000  
Property, plant and equipment 1,375,000 1,375,000 1,375,000  
Deferred tax liability (5,896,000) (8,268,000) (5,896,000)  
Subtotal (1,866,000) (4,515,000) (1,866,000)  
Intangible assets:        
Subtotal 13,790,000 17,860,000 13,790,000  
Goodwill 16,163,000 22,912,000 16,163,000  
Total Assets Purchased 28,087,000 36,257,000 28,087,000  
Cash 140,000      
Prepaid Expenses and other current assets 100,000      
Accounts receivable 2,001,000      
Federal and state taxes receivable 28,000      
Inventory 9,002,000      
Accounts payable and accrued expenses (8,815,000)      
Debt-free working capital 2,456,000 2,179,000 2,456,000  
Current portion of long term debt (194,000)      
Assumed debt 1,771,000      
Net working capital 685,000      
Other long term assets 199,000 199,000 199,000  
Stability Biologics, LLC | Long-term debt        
Intangible assets:        
Long-term debt (560,000)      
Stability Biologics, LLC | Line of Credit        
Intangible assets:        
Long-term debt (932,000)      
Stability Biologics, LLC | Shareholder loan        
Intangible assets:        
Long-term debt (85,000)      
Stability Biologics, LLC | Tradenames & Trademarks        
Intangible assets:        
Indefinite-lived intangible assets 450,000 830,000 450,000  
Stability Biologics, LLC | Customer relationships        
Intangible assets:        
Finite-Lived intangibles assets 5,330,000 6,090,000 5,330,000  
Stability Biologics, LLC | Patents and know-how        
Intangible assets:        
Finite-Lived intangibles assets 6,790,000 9,170,000 6,790,000  
Stability Biologics, LLC | Non-Compete Agreements        
Intangible assets:        
Finite-Lived intangibles assets 830,000 1,080,000 830,000  
Stability Biologics, LLC | Licenses and permits        
Intangible assets:        
Finite-Lived intangibles assets $ 390,000 $ 690,000 $ 390,000