XML 51 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Acquisition (Tables)
12 Months Ended
Mar. 31, 2014
Business Acquisition  
Schedule of total purchase price consideration

Total consideration to acquire Storycode was approximately $5.6 million and comprised of the following (in thousands):

 

Fair value of common stock issued at closing

 

$

3,285

 

Fair value of common stock issuable-subject to the 18-month holdback

 

861

 

Fair value of stock options assumed

 

949

 

Cash consideration paid

 

499

 

Total purchase price

 

$

5,594

 

Schedule of estimated fair value of the stock options determined using a Black Scholes option valuation model

 

 

 

 

Options
Assumed and
Unearned

 

Volatility

 

60%-85%

 

Annual risk-free rate

 

0.09%-0.40%

 

Expected life (in years)

 

0.5-3.04

 

Dividend yield

 

0%

 

Schedule of the allocation of the purchase price to the acquired net assets based on estimated fair values as of the acquisition date and the associated estimated useful lives

Allocation of purchase price (in thousands):

 

 

 

Amount

 

Useful Life
(years)

 

 

 

 

 

 

 

Identifiable intangible assets:

 

 

 

 

 

Trade and Domain Names

 

$

80

 

10

 

Technology

 

530

 

7

 

Goodwill

 

5,268

 

N/A

 

Net tangible liabilities

 

(284

)

N/A

 

Total estimated purchase price allocation

 

$

5,594

 

 

 

Schedule of pro forma results

 

 

 

 

For the Years Ended March 31,

 

 

 

2013

 

2012

 

 

 

(In thousands, except per share data)

 

 

 

(Unaudited)

 

 

 

 

 

 

 

Net revenue

 

$

4,767

 

$

5,074

 

Net loss

 

$

(4,181

)

$

(4,264

)

Net loss per basic and diluted share

 

$

(0.15

)

$

(0.15

)