General form of registration statement for all companies including face-amount certificate companies

ACQUISITIONS (Tables)

v3.2.0.727
ACQUISITIONS (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Business Combinations [Abstract]    
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table summarizes the final purchase price consideration and the allocation of the purchase price to the net assets acquired:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent
 
 
 
 
 
Common Stock
 
 
 
 
Acquired
 
Consideration
 
Total
 
 
 
Shares
 
Value
 
Cash
 
Backlog
 
Adjustment
 
Consideration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
Omni
 
1,049
 
$
4,079
 
$
6,655
 
$
103
 
$
(329)
 
$
10,508
 
Practicare
 
293
 
 
1,137
 
 
2,394
 
 
17
 
 
(242)
 
 
3,306
 
CastleRock
 
359
 
 
1,395
 
 
2,339
 
 
28
 
 
-
 
 
3,762
 
Total
 
1,701
 
$
6,611
 
$
11,388
 
$
148
 
$
(571)
 
$
17,576
 
 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
We engaged a third-party valuation specialist to assist the Company in valuing the assets from our acquisition of the Acquired Businesses. The results of the valuation analysis are presented below:
 
Customer contracts and relationships
 
$
8,225,000
 
Non-compete agreements
 
 
925,000
 
Tangible assets
 
 
61,256
 
Acquired backlog
 
 
148,408
 
Goodwill
 
 
8,216,336
 
Total purchase consideration
 
$
17,576,000
 
 
Business Acquisition, Pro Forma Information [Table Text Block]
The March 31, 2014 pro forma net loss was adjusted to exclude $30,000 of acquisition-related costs incurred during the quarter then ended.
 
 
 
For the quarter ended
March 31, 2014
 
 
 
 
 
 
Total revenue
 
$
7,174,440
 
Net loss
 
$
(1,659,542)
 
Net loss per share
 
$
(0.33)
 
 
Metro Medical Management Services, Inc. [Member]    
Business Combinations [Abstract]    
Schedule of Business Acquisitions, by Acquisition [Table Text Block]  
Cash paid on date of acquisition
 
$
275,000
 
Promissory note payable to Metro Medical
 
 
1,225,000
 
Total purchase consideration
 
$
1,500,000
 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]  
The results of the valuation are presented below:
 
Customer contracts and relationships
 
$
904,000
 
Non-compete agreement
 
 
252,000
 
Goodwill
 
 
344,000
 
 
 
$
1,500,000
 
Business Acquisition, Pro Forma Information [Table Text Block]  
 
 
For the year ended
December 31,
 
 
 
2014
 
2013
 
Total revenue
 
$
29,215,097
 
$
28,423,215
 
Net loss
 
$
(6,853,392)
 
$
(5,660,681)
 
Net loss per share
 
$
(0.97)
 
$
(1.11)
 
Acquired Businesses [Member]    
Business Combinations [Abstract]    
Schedule of Business Acquisitions, by Acquisition [Table Text Block]  
The following table summarizes the final purchase price consideration and the allocation of the purchase price to the net assets acquired:
 
 
 
 
 
 
 
 
 
Contingent
 
 
 
 
 
Common Stock
 
 
 
Acquired
 
Consideration
 
Total
 
 
 
Shares
 
Value
 
Cash
 
Backlog
 
Adjustment
 
Consideration
 
 
 
(in thousands)
 
Omni
 
 
1,049
 
$
4,079
 
$
6,655
 
$
103
 
$
(329)
 
$
10,508
 
Practicare
 
 
293
 
 
1,137
 
 
2,394
 
 
17
 
 
(242)
 
 
3,306
 
CastleRock
 
 
359
 
 
1,395
 
 
2,339
 
 
28
 
 
-
 
 
3,762
 
Total
 
 
1,701
 
$
6,611
 
$
11,388
 
$
148
 
$
(571)
 
$
17,576
 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]  
The results of the valuation analysis are presented below:
 
Customer contracts and relationships
 
$
8,225,000
 
Non-compete agreements
 
 
925,000
 
Tangible assets
 
 
61,256
 
Acquired backlog
 
 
148,408
 
Goodwill
 
 
8,216,336
 
Total purchase consideration
 
$
17,576,000