XML 14 R25.htm IDEA: XBRL DOCUMENT v3.3.0.814
ACQUISITIONS (Details )
3 Months Ended 9 Months Ended
Jul. 01, 2015
USD ($)
item
Sep. 30, 2014
USD ($)
$ / shares
Sep. 30, 2015
USD ($)
$ / shares
Sep. 30, 2014
USD ($)
$ / shares
Dec. 31, 2014
USD ($)
Summary of estimated fair values of assets acquired and liabiities assumed at acquisition date          
Goodwill     $ 3,283,453   $ 75,006
Devicix LLC          
Business Acquisition          
Purchase price $ 5,100,000        
Net cash payments 2,002,162        
Prepaid customer deposits 500,000        
Assumed working capital items $ 500,000        
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%        
Market rate 8.00%        
Summary of estimated fair values of assets acquired and liabiities assumed at acquisition date          
Cash $ 131,054        
Accounts Receivable 372,736        
AR due to Seller (172,736)        
Prepaid Expenses and inventory 34,727        
Total Current Assets 365,781        
Fixed Assets 83,149        
Goodwill 3,208,447        
Total Assets 5,773,378        
Accounts Payable 63,048        
Accrued Payroll, Benefits and Other Current Liabilities 121,837        
Customer Deposits 474,887        
Total Current Liabilities 659,772        
Loans to Seller 2,141,408        
Cash Paid at 7/1 2,002,162        
Adjustment Paid in August 119,035        
Contingent Considertion 851,000        
Business Enterprise Value 5,113,605        
Total Liabilities & Equity 5,773,378        
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   $ 29,091,310 86,065,773 $ 84,997,713  
Income (Loss) from Operations   433,417 (449,260) 1,005,358  
Net Income (Loss)   $ 290,951 $ (519,516) $ 623,218  
Basic & Diluted          
Income (Loss) per Common Share | $ / shares   $ 0.11 $ (0.19) $ 0.23  
Devicix LLC | Maximum          
Business Acquisition          
Maximum earnout $ 2,500,000        
Devicix LLC | Line of credit          
Business Acquisition          
Net cash payments 2,000,000        
Summary of estimated fair values of assets acquired and liabiities assumed at acquisition date          
Cash Paid at 7/1 2,000,000        
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%        
Fair value of loans $ 931,000        
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%        
Fair value of loans $ 1,210,000        
Trade Names | Devicix LLC          
Summary of estimated fair values of assets acquired and liabiities assumed at acquisition date          
Intangible Assets 814,000        
Customer Relationships | Devicix LLC          
Summary of estimated fair values of assets acquired and liabiities assumed at acquisition date          
Intangible Assets $ 1,302,000