Note 4 - Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2013
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets Disclosure [Text Block]

4. Goodwill and Intangible Assets


The carrying amount of goodwill at December 31, 2013, resulted from the valuation resulting from the acquisitions of RMG and Symon and the application of Financial Accounting Standards Board Standard Codification 805, “Business Combinations”. As a result, the basis of the net assets and liabilities of RMG and Symon were adjusted to reflect their fair values and the appropriate amount of goodwill was recorded for the consideration given in excess of the fair values assigned to the net identifiable assets. The carrying value of goodwill at January 31, 2013 relates to the Predecessor Company.


The following table shows the carrying amount of goodwill:


   

December 31, 2013

    January 31, 2013  

Balance - beginning

  $ -     $ 10,969,148  

Goodwill resulting from acquisitions occurring in April 2013

    28,642,398       -  

Foreign exchange adjustment

    30,758       3,399  

Balance - ending

  $ 28,673,156       10,972,547  

Beginning goodwill consisted of $8,461,359 for RMG and $20,181,039 for Symon. 


The carrying values of the Company’s intangible assets at December 31, 2013, are as follows:


   

Weighted

Average

Amortization

Years

   

Gross

Carrying

Amount

   

Accumulated 

Amortization

   

Net carrying

Amount

 
                                 

Software and technology

    5     $ 9,200,000     $ (1,288,000 )   $ 7,912,000  

Customer relationships

    8       22,200,000       (1,942,500 )     20,257,500  

Partner relationships

    10       8,800,000       (616,000 )     8,184,000  

Tradenames and trademarks

    10       1,700,000       (119,000 )     1,581,000  

Covenant not-to-compete

    2       1,150,000       (402,500 )     747,500  
              43,050,000       (4,368,000 )     38,682,000  

Customer order backlog

    1       400,000       (300,000 )     100,000  

Total

          $ 43,450,000     $ (4,668,000 )   $ 38,782,000  

The carrying values of the Predecessor Company’s definite-lived intangible assets at January 31, 2013 are as follows:


   

Weighted

Average

Amortization

Years

   

Gross

Carrying

Amount

   

Accumulated

Amortization

   

Net carrying

Amount

 
                                 

Software and technology

    5     $ 6,430,000     $ (6,430,000

)

    -  

Customer relationships

    8       4,921,204       (4,399,984

)

    521,220  

Tradenames and trademarks

    7       463,068       (299,845

)

    163,223  

Covenant not-to-compete

    5       270,952       (270,952

)

    -  

Total

          $ 12,085,224     $ (11,400,781

)

  $ 684,443  

Amortization expense for the period April 20, 2013 through December 31, 2013 was $4,368,000. Amortization expense for the Predecessor Company for period February 1 through April 19, 2013 was $9,522. Amortization expense for the Predecessor Company for year ended January 31, 2013 was $583,463.


The Predecessor Company also had $1,900,000 of indefinite-lived assets as of January 31, 2013.


Projected amortization expense for these assets for the five years ending December 31 and thereafter is as follows:


2014

  $ 6,340,000  

2015

    5,837,500  

2016

    5,665,000  

2017

    5,665,000  

2018

    4,377,000  

Thereafter

    10,897,500  

Total

  $ 38,782,000