XML 39 R44.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2012
Acquisitions  
Schedule of consideration paid and acquisition date fair value of assets acquired and liabilities assumed

 

 

 

 

PAC

 

 

 

31-Dec-2012

 

Consideration

 

 

 

Cash

 

$

4,400,000

 

Purchase holdback

 

600,000

 

Contingent note payable, at present value

 

692,000

 

Fair value of total consideration transferred

 

$

5,692,000

 

Acquisition costs (professional fees) included in SG&A

 

$

57,000

 

Recognized amounts of identifiable assets acquired:

 

 

 

Cash

 

$

803,425

 

Accounts receivable

 

1,374,853

 

Inventory

 

737,414

 

Other assets

 

54,422

 

Fixed assets

 

816,633

 

Non-compete

 

312,000

 

Customer list

 

1,537,000

 

Goodwill

 

557,594

 

Total identifiable net assets

 

6,193,341

 

Accounts payable

 

(312,207

)

Accrued Expenses

 

(189,134

)

Net assets acquired

 

$

5,692,000

 

Schedule of unaudited pro forma condensed consolidated statement of operations

 

 

 

 

Years Ended December 31

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

Sales

 

$

141,273,675

 

$

137,616,612

 

Net income

 

11,558,968

 

10,947,772

 

Earnings Per Share:

 

 

 

 

 

Basic

 

$

1.73

 

$

1.69

 

Diluted

 

1.64

 

1.56