XML 88 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition of Molecular Profiles Limited (Tables)
12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
Summary of Purchase Price Allocation, Net

The following table summarizes the purchase consideration paid for Molecular Profiles and the fair values of the assets acquired and liabilities assumed at the date of acquisition:

 

Purchase consideration:

  

Cash and stock paid

   $ 24,041,941   

Cash acquired

     (2,230,514

Debt assumed

     3,889,486   
  

 

 

 

Fair value of consideration transferred

   $ 25,700,913   
  

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

  

Accounts receivable

   $ 3,522,281   

Prepaid expenses and other current assets

     970,376   

Property and equipment

     11,967,176   

Deferred tax assets

     605,009   

Identifiable intangible assets

     2,910,000   

Goodwill

     10,660,296   

Accounts payable

     (999,539

Accrued expenses

     (1,045,309

Deferred revenue

     (2,889,377
  

 

 

 

Total

   $ 25,700,913   
  

 

 

 

 

Unaudited Pro Forma Condensed Consolidated Operating Results

The following unaudited pro forma condensed consolidated operating results for the years ended December 31, 2013 and 2012 summarize the combined results of operations for Columbia and Molecular Profiles.  

     Year Ended
December 31,
 
     2013      2012  

Revenues

   $ 36,074,941       $ 30,965,698   

Pre-tax income

   $ 6,251,894       $ 7,600,216   

Basic net income per share

   $ 0.52       $ 0.63   

Diluted net income per share

   $ 0.45       $ 0.05