XML 65 R47.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition of Stability Inc. - Measurement Period Adjustments (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jan. 13, 2016
Mar. 31, 2016
Dec. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Intangible assets:          
Goodwill     $ 20,203,000 $ 20,203,000 $ 4,040,000
Stability Biologics, LLC          
Business Acquisition [Line Items]          
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  
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 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 2,456,000  
Other long term assets 199,000 199,000 199,000 199,000  
Property, plant and equipment 1,375,000 1,375,000 1,375,000 1,375,000  
Deferred tax liability (5,896,000) (8,268,000) (5,896,000) (5,896,000)  
Subtotal (1,866,000) (4,515,000) (1,866,000) (1,866,000)  
Intangible assets:          
Subtotal 13,790,000 17,860,000 13,790,000 13,790,000  
Goodwill 16,163,000 22,912,000 16,163,000 16,163,000  
Total Assets Purchased 28,087,000 36,257,000 28,087,000 28,087,000  
Measurement Period          
Fair value of earn-out     (8,170,000)    
Total fair value of purchase price     (8,170,000)    
Debt-free working capital     277,000    
Deferred tax liability     2,372,000    
Subtotal     2,649,000    
Subtotal     (4,070,000)    
Goodwill Adjustments     (6,749,000) (6,749,000)  
Total Assets Purchased     (8,170,000)    
Stability Biologics, LLC | Tradenames & Trademarks          
Intangible assets:          
Indefinite-lived intangible assets 450,000 830,000 450,000 450,000  
Measurement Period          
Trade names and trademarks     (380,000)    
Stability Biologics, LLC | Customer relationships          
Intangible assets:          
Finite-Lived intangibles assets 5,330,000 6,090,000 5,330,000 5,330,000  
Measurement Period          
Intangible assets, finite lived     (760,000)    
Stability Biologics, LLC | Patents and know-how          
Intangible assets:          
Finite-Lived intangibles assets 6,790,000 9,170,000 6,790,000 6,790,000  
Measurement Period          
Intangible assets, finite lived     (2,380,000)    
Stability Biologics, LLC | Non-Compete Agreements          
Intangible assets:          
Finite-Lived intangibles assets 830,000 1,080,000 830,000 830,000  
Measurement Period          
Intangible assets, finite lived     (250,000)    
Stability Biologics, LLC | Licenses and permits          
Intangible assets:          
Finite-Lived intangibles assets $ 390,000 $ 690,000 390,000 $ 390,000  
Measurement Period          
Intangible assets, finite lived     $ (300,000)