XML 105 R14.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
INTANGIBLE ASSETS, NET
12 Months Ended
Dec. 31, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
INTANGIBLE ASSETS, NET
INTANGIBLE ASSETS, NET
Components of intangible assets (subject to amortization) consist of the following items:
 
 
 
 
December 31, 2019
 
December 31, 2018
 
 
Useful Life
(in years)
 
Gross
Carrying
Amount
 
 
Accumulated Amortization
 
Net
Carrying
Amount
 
Gross
Carrying
Amount
 
 
Accumulated Amortization
 
Net
Carrying
Amount
Customer relations
 
5-8
 
$
1,329,580

 
$
884,917

 
$
444,663

 
$
1,329,580

 
$
718,890

 
$
610,690

Vendor relations
 
10
 
6,654,497

 
4,197,213

 
2,457,284

 
6,654,497

 
3,531,764

 
3,122,733

Trademark/Trade name
 
6-16
 
1,249,887

 
531,885

 
718,002

 
1,249,887

 
436,869

 
813,018

TCEP Technology/Patent
 
15
 
13,287,000

 
6,180,643

 
7,106,357

 
13,287,000

 
5,294,843

 
7,992,157

Non-compete agreements
 
3-5
 
196,601

 
168,200

 
28,401

 
196,601

 
156,680

 
39,921

Internally developed software in progress
 
3-5
 
489,093

 

 
489,093

 

 

 

 
 
 
 
$
23,206,658

 
$
11,962,858

 
$
11,243,800

 
$
22,717,565

 
$
10,139,046

 
$
12,578,519

 
Intangible assets are amortized on a straight-line basis. We continually evaluate the amortization period and carrying basis of intangible assets to determine whether subsequent events and circumstances warrant a revised estimated useful life or reduction in value. Certain internally developed software is expected to be completed and put into service in the second quarter of 2020.
Total amortization expense of intangibles was $1,823,812 and $1,818,854 for the years ended December 31, 2019 and 2018, respectively.
Estimated future amortization expense is as follows:
2020
$
1,921,630

2021
1,921,630

2022
1,706,702

2023
1,349,318

2024
1,292,875

Thereafter
3,051,645

 
$
11,243,800


We analyzed the goodwill on the books relating to the prior acquisition of Nickco Recycling, Inc. ("Nickco") as of December 31, 2018 to determine whether the amount should be impaired at year end.  Nickco was purchased with anticipated EBITDA to be in excess of $700,000 with the synergies of the two companies.  The EBITDA for the first 12 months after acquisition of Nickco was well below the expected EBITDA. The earnout target for the seller of the business during the initial 12 months was a range between $392,000 and $567,000; and the achieved results of $334,000 did not meet the lower end of the threshold.  Our budgeted target EBITDA for 2018 at this segment was $461,000 of EBITDA, and the results came in over $1 million short of the target.  There were some circumstances around the operations and downtime that impacted these results. Based on the above financial performance, the Company impaired the remaining goodwill and recognized a $176,349 goodwill impairment in 2018, which is included in selling, administrative and general expenses and thus eliminated the goodwill balance in our Recovery segment.