7. GOODWILL AND INTANGIBLE ASSETS |
Goodwill
activity for the years ended December 31, 2015 and 2014 was as follows:
Balance - December 31, 2013 |
|
$ |
1,855,512 |
|
Additions
due to acquisitions |
|
|
|
|
Balance - December 31, 2014 |
|
|
1,855,512 |
|
Additions
due to CanX acquisition |
|
|
2,788,300 |
|
Balance - December 31, 2015 |
|
$ |
4,643,812 |
|
During
the fourth quarter of 2015 and 2014 we completed our annual impairment assessments and concluded that goodwill was not impaired
in any of those years.
Intangible
activity for the years ended December 31, 2015 and 2014 was as follows:
|
|
Vendor
Relationships |
|
|
In-Process
Research and Development |
|
|
Trade
Names |
|
|
Non-compete
Agreements |
|
|
Total |
|
Balance - December 31, 2013 |
|
$ |
1,170,000 |
|
|
$ |
|
|
|
$ |
230,000 |
|
|
$ |
2,710,000 |
|
|
$ |
4,110,000 |
|
Additions
due to acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31, 2014 |
|
|
1,170,000 |
|
|
|
|
|
|
|
230,000 |
|
|
|
2,710,000 |
|
|
|
4,110,000 |
|
Additions
due to CanX acquisition |
|
|
|
|
|
|
3,730,000 |
|
|
|
100,000 |
|
|
|
77,000 |
|
|
|
3,907,000 |
|
Balance - December 31, 2015 |
|
$ |
1,170,000 |
|
|
$ |
3,730,000 |
|
|
$ |
330,000 |
|
|
$ |
2,787,000 |
|
|
$ |
8,017,000 |
|
Intangible
assets consist of the following at December 31, 2015 and 2014:
|
|
Original
Fair Market Value |
|
|
Accumulated
Amortization |
|
|
Net |
|
|
Useful
Life (Years) |
|
Balance - December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vendor
relationships |
|
$ |
1,170,000 |
|
|
$ |
682,500 |
|
|
$ |
487,500 |
|
|
|
5 |
|
In-process
research and development |
|
|
3,730,000 |
|
|
|
|
|
|
|
3,730,000 |
|
|
|
|
|
Trade
names |
|
|
330,000 |
|
|
|
134,167 |
|
|
|
195,833 |
|
|
|
5 |
|
Non-compete
agreement |
|
|
2,787,000 |
|
|
|
1,580,333 |
|
|
|
1,206,667 |
|
|
|
5 |
|
|
|
$ |
8,017,000 |
|
|
$ |
2,397,000 |
|
|
$ |
5,620,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vendor
relationships |
|
$ |
1,170,000 |
|
|
$ |
448,000 |
|
|
$ |
722,000 |
|
|
|
5 |
|
Trade
names |
|
|
230,000 |
|
|
|
88,167 |
|
|
|
141,833 |
|
|
|
5 |
|
Non-compete
agreement |
|
|
2,710,000 |
|
|
|
1,038,833 |
|
|
|
1,671,167 |
|
|
|
5 |
|
|
|
$ |
4,110,000 |
|
|
$ |
1,575,000 |
|
|
$ |
2,535,000 |
|
|
|
|
|
Amortization
expense for the year ended December 31, 2015 and 2014 totaled $822,000 and $821,500, respectively.
Based
on identified intangible assets that are subject to amortization as of December 31, 2015, we expect future amortization expense
to be as follows for the years ending December 31:
2016 |
|
$ |
857,400 |
|
2017 |
|
|
857,400 |
|
2018 |
|
|
104,400 |
|
2019 |
|
|
35,400 |
|
2020 |
|
|
35,400 |
|
|