XML 48 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITIONS (Details)
6 Months Ended 12 Months Ended
Jul. 01, 2015
USD ($)
item
Dec. 31, 2015
USD ($)
Dec. 31, 2015
USD ($)
$ / shares
Dec. 31, 2014
USD ($)
$ / shares
Business Acquisition        
Business Acquisition     $ 1,990,143  
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date        
Goodwill   $ 3,283,454 3,283,454 $ 75,006
Cash     1,990,143  
Devicix LLC        
Business Acquisition        
Purchase price $ 5,100,000      
Business Acquisition $ 2,121,000      
Number of promissory notes | item 2      
Earnout payable payment due date after measurement period 90 days      
Measurement period for earnout 12 months      
Number of 12 month periods 4 years      
Earnout as a percentage of engineering revenue 15.00%      
Engineering revenue threshold for earnout $ 6,000,000      
Earnout as a percentage of production revenue 3.00%      
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date        
Cash $ 131,000      
Accounts Receivable 373,000      
AR due to Seller (173,000)      
Prepaid Expenses and inventory 35,000      
Fixed Assets 83,000      
Goodwill 3,208,000      
Accounts Payable (63,000)      
Accrued Payroll, Benefits and Other Current Liabilities (122,000)      
Customer Deposits (475,000)      
Total Assets Acquired and Liabilities Assumed 5,113,000      
Cash 2,121,000      
Loans to Seller 2,141,000      
Contingent Consideration 851,000      
Business Enterprise Value 5,113,000      
Revenue since acquisition date   2,500,000    
Net income before income taxes since acquisition date   $ 300,000    
Legal, professional and other costs $ 62,000      
Weighted-Average useful life of intangible assets acquired 11 years 4 months 24 days      
Unaudited pro forma combined results of operations        
Net Sales     117,937,523 116,713,447
Income (Loss) from Operations     (223,717) 1,225,499
Net Income (Loss)     $ (381,360) $ 611,100
Basic & Diluted        
Income (Loss) per Common Share | $ / shares     $ (0.14) $ 0.22
Devicix LLC | Maximum        
Business Acquisition        
Maximum earnout $ 2,500,000      
Devicix LLC | Promissory note subject to offsets        
Business Acquisition        
Promissory note liability $ 1,000,000      
Term of promissory note 4 years      
Interest rate per annum 4.00%      
Devicix LLC | Promissory note not subject to offsets        
Business Acquisition        
Promissory note liability $ 1,300,000      
Term of promissory note 4 years      
Interest rate per annum 4.00%      
Trade Names | Devicix LLC        
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date        
Intangible Assets $ 814,000      
Customer Relationships | Devicix LLC        
Summary of estimated fair values of assets acquired and liabilities assumed at acquisition date        
Intangible Assets $ 1,302,000