XML 29 R67.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Details) (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Consideration paid    
Purchase holdback $ 600,000  
Contingent note payable, at present value 692,000  
PAC
   
Acquisitions    
Lease term prior to acquisition 2 years  
Consideration paid    
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  
Goodwill 557,594  
Total identifiable net assets 6,193,341  
Accounts payable (312,207)  
Accrued Expenses (189,134)  
Net assets acquired 5,692,000  
Gross accounts receivable acquired 1,404,853  
Deemed uncollectible receivable 30,000  
Weighted average amortization period of intangible assets 5 years  
Contingent note payable to sellers, before discounts 800,000  
Note payable, repayment term 2 years  
Imputed interest rate to discount debt instrument issued in contingent consideration 2.00%  
Probability of payment 90.00%  
Unaudited pro forma condensed consolidated statement of operations    
Sales 141,273,675 137,616,612
Net income 11,558,968 10,947,772
Earnings Per Share:    
Basic (in dollars per share) $ 1.73 $ 1.69
Diluted (in dollars per share) $ 1.64 $ 1.56
PAC | Non-compete
   
Recognized amounts of identifiable assets acquired:    
Intangible assets 312,000  
PAC | Customer list
   
Recognized amounts of identifiable assets acquired:    
Intangible assets $ 1,537,000