7. GOODWILL AND INTANGIBLE ASSETS (Tables)
|
12 Months Ended |
Dec. 31, 2015 |
|---|
| Goodwill and Intangible Assets Disclosure [Abstract] |
|
| Schedule of goodwill |
| 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 |
|
|
| Schedule of intangible activity |
| |
|
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 |
|
|
| Schedule of intangible assets |
| |
|
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 |
|
|
|
|
|
|
| Schedule of future amortization expense |
| 2016 |
|
$ |
857,400 |
|
| 2017 |
|
|
857,400 |
|
| 2018 |
|
|
104,400 |
|
| 2019 |
|
|
35,400 |
|
| 2020 |
|
|
35,400 |
|
|