Annual report pursuant to Section 13 and 15(d)

Acquisitions (Tables)

v2.4.1.9
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2014
Business Acquisition [Line Items]  
Schedule of Pro Forma Information

The following unaudited consolidated pro forma information gives effect to the acquisitions of Noble Voice and NAPW as if these transactions had occurred on January 1, 2013. The following pro forma information is presented for illustration purposes only and is not necessarily indicative of the results that would have been attained had the acquisitions been completed on January 1, 2013, nor are they indicative of results that may occur in any future periods.

 

Year Ended December 31,

     

2014

   

2013

     

Revenues

$ 42,793,803     $ 29,396,415      

Net loss

$ (4,628,737 )   $ (5,837,145 )    
                     

Net loss per share:

                   

Basic and diluted

  $ (0.36 )   $ (0.46 )    
                     

Weighted average shares outstanding:

                   

Basic and diluted

    12,788,663       12,727,929      
Noble Voice [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The allocation of the purchase price is summarized as follows:

 

Promissory note issued

  $ 1,389,386  
         

Allocated to:

       

Cash and cash equivalents

    439,156  

Accounts receivable

    2,248,537  

Prepaid expenses and other current assets

    23,026  

Property and equipment

    13,040  

Security deposits

    16,476  

Accounts payable

    (1,111,669 )

Accrued expenses

    (186,638 )

Deferred tax liability

    (272,586 )

Net assets acquired

    1,169,342  
         

Excess of purchase price over net assets acquired before allocation to identifiable intangible assets and gain on bargain purchase of business

  $ 220,044  
Schedule of Acquired Intangible Assets and Goodwill

Amount

   

Estimated Useful Life (Years)

 

Developed Technology

$ 330,000       3  

Customer Relationships

  280,000       5  

Trade Name/Trademarks

  40,000       4  

Amortizable Intangible Assets

    650,000          

Gain on Bargain Purchase of Business

    (429,956 )        
    $ 220,044          
NAPW [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The preliminary allocation of the purchase price is summarized as follows:

 

 

Fair value of common stock issued (6,309,845 shares)

  $ 35,272,033  

Cash paid

    3,555,000  

Promissory note issued

    434,582  

Stock options issued (183,000 options)

    556,496  

Common stock purchase warrants issued (181,250 warrants)

    294,342  

Total consideration

    40,112,453  
         

Allocated to:

       

Cash and cash equivalents

  $ 5,198  

Accounts receivable

    353,377  

Incremental direct costs

    931,126  

Prepaid expenses and other current assets

    297,904  

Property and equipment

    795,618  

Security deposits

    342,190  

Merchant reserve

    1,528,558  

Other assets

    159,412  

Accounts payable

    (6,153,564 )

Accrued expenses

    (1,954,036 )

Deferred revenue

    (8,880,000 )

Deferred tax liability

    (6,193,765 )

Merchant cash advances

    (447,371 )

Capital lease obligations

    (22,397 )

Net liabilities assumed

    (19,237,750 )
         

Excess of purchase price over net liabilities assumed before allocation to identifiable intangible assets and goodwill

  $ 59,350,203  
Schedule of Acquired Intangible Assets and Goodwill

Amount

   

Estimated Useful Life (Years)

 

Sales Process

$ 3,970,000       10  

Paid Member Relationships

  890,000       5  

Member Lists

  8,957,000       5  

Developed Technology

    648,000       3  

Trade Name/Trademarks

    440,000       4  

Amortizable Intangible Assets

    14,905,000          

Goodwill

    44,445,203          
    $ 59,350,203