XML 22 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Combination
12 Months Ended
Dec. 31, 2016
Business Combination [Abstract]  
Business Combination
B. Business Combination

On September 2, 2016, PTF acquired certain assets and assumed certain liabilities of Precise Time and Frequency, Inc. ("PTF Inc.") for cash consideration of $295,000 (the "PTF Acquisition"). The PTF Acquisition was accounted for under the acquisition method of accounting for business combinations pursuant to the provisions of ASC 805, Business Combinations, ("ASC 805"). The acquisition method of accounting requires, among other things, that the assets acquired and liabilities assumed in a business combination be measured at their fair values as of the closing date of the acquisition.

The acquired assets include intellectual property and equipment that will support the Company's strategy to be a broader based supplier of highly engineered products for the generation, synchronization and control of timing and frequency. The intangible assets acquired are being amortized over a weighted average period of ten years. The Company believes this product line will complement the complete line of frequency control products that MtronPTI currently provides.

The following is a summary of the preliminary purchase price allocation to the estimated fair values of assets acquired and liabilites assumed in the PTF Acquisition (in thousands):

Purchase consideration
 
$
295
 
 
    
Net assets acquired:
    
Current assets
  
45
 
Fixed assets
  
85
 
Intangible assets
  
214
 
Current liabilities
  
(45
)
Net assets acquired
 
$
299
 
 
    
Bargain purchase gain
 
$
(4
)

The assets acquired and liabilites assumed by PTF were done so through the distressed sale of PTF Inc. and  resulted in a bargain purchase gain which is recorded in other income (expense), net in the accompanying consolidated statement of operations for the year ended December 31, 2016.

Management estimated the fair value of net assets acquired using valuation techniques including income, cost and market approaches. In estimating the fair value of acquired assets and assumed liabilities, the fair value estimates are based on, but not limited to, expected future revenues and cash flows, expected future growth rates and estimated discount rates.

The following table sets forth certain unaudited pro forma information for the year ended December 31, 2016 and 2015 assuming that the PTF Acquisition occurred on January 1, 2015 (in thousands, except per share data):

 
Year Ended
December 31, 2016
 
 
Historical
 
Pro Forma Adjustments
 
Pro Forma
 
 
      
Revenue
 
$
21,129
  
$
-
  
$
21,129
 
Net income
 
$
136
  
$
25
  
$
161
 
 
            
Basic net income per share
 
$
0.05
  
$
0.01
  
$
0.06
 
Diluted net income per share
 
$
0.05
  
$
0.01
  
$
0.06
 

 
Year Ended
December 31, 2015
 
 
Historical
 
Pro Forma Adjustments
 
Pro Forma
 
 
      
Revenue
 
$
21,443
  
$
-
  
$
21,443
 
Net loss
 
$
(752
)
 
$
(55
)
 
$
(807
)
 
            
Basic net loss per share
 
$
(0.29
)
 
$
(0.01
)
 
$
(0.30
)
Diluted net loss per share
 
$
(0.29
)
 
$
(0.01
)
 
$
(0.30
)

The pro forma adjustments include amortization expense related to the acquired intangible assets and an adjustment to remove acquisition related expenses incurred in 2016 that for pro forma purposes should be reflected in 2015.

The net sales included in the Company's consolidated statement of operations which were generated by the PTF Acquisition from the acquisition closing date of September 2, 2016 through December 31, 2016 was $200,000. The losses included in the Company's consolidated statement of operations derived from the PTF Acquisition's business from the acquisition closing date to December 31, 2016 were ($57,000).
 
Acquisition-related costs are those costs the acquirer incurs to effect a business combination, including advisory, legal, accounting, valuation, and other professional or consulting fees.   The Company incurred a total of approximately $38,000 of acquisition-related costs which were charged to engineering, general and administrative expenses during the year ended December 31, 2016.