XML 34 R18.htm IDEA: XBRL DOCUMENT v3.3.0.814
DESCRIPTION OF BUSINESS (Tables) - ReposiTrak [Member]
3 Months Ended
Sep. 30, 2015
Acquisition of ReposiTrak, assets acquired and liabilities assumed

 

 

    Originally Filed     Adjustments*     Finalized Values  
Receivables   $ 152,340     $ -     $ 152,340  
Prepaid expenses     17,500       -       17,500  
Customer relationships     2,006,951       (692,951 )     1,314,000  
Goodwill     15,385,002       692,951       16,077,953  
Accounts payable     (128,126 )     -       (128,126
Deferred revenue     (598,232 )     -       (598,232
Net assets acquired     16,835,435       -       16,835,435  
Common stock issued     10,821,897       -       10,821,897  
Receivables eliminated in consolidation     6,035,657       -       6,035,657  
                         
Cash received in acquisition   $ 22,119     $ -     $ 22,119  

 

*Adjustments due to finalization of valuation. The adjusted values are reflected retrospectively in the balance sheet for the period ended June 30, 2015.

 

Unaudited pro-forma results of operations

 

    Three Months Ended              
   

Sep 30,

2014

   

Dec 31,

2014

   

Mar 31,

2015

   

Jun 30,

2015

   

Year Ended

2015

   

Year Ended

2014

 
Revenue   $ 2,826,813     $ 2,932,825     $ 2,870,646     $ 2,941,511     $ 11,571,795     $ 9,777,431  
Loss from Operations   $ (1,046,986   $ (1,290,524   $ (1,302,437   $ (3,222,538   $ (6,862,485 )   $ (5,232,552 )
Net Loss   $ (1,049,834   $ (1,317,510   $ (1,317,858   $ (3,241,545   $ (6,926,747 )   $ (5,303,773 )
Net Loss Applicable to Common Shareholders   $ (1,204,307   $ (1,471,983   $ (3,595,537   $ (3,365,721   $ (9,637,548 )   $ (5,921,664 )
Basic and Diluted EPS   $ (0.07   $ (0.08   $ (0.20   $ (0.18   $ (0.53 )   $ (0.34 )