Business Combination (Tables)

12 Months Ended

Dec. 31, 2014

Schedule of Pro Forma Results

The following unaudited pro forma financial information presents results as if the acquisition of SMS Masterminds and the TechXpress Web business had occurred on January 1, 2013 (in thousands):

	Year Ended December 31,
(Unaudited)	2014		2013
Total revenue	$	5,862	$	4,964
Net income (loss)	$	(12,107)	$	(13,164)

SMS [Member]

Schedule of consideration paid

The fair value of the total consideration at the date of acquisition is as follows:

Consideration Paid
Cash Paid and to be paid - to sellers	$	1,400,000
5,250,000 Common Stock issued to SMS		3,313,598
Fair value of earn-out payment		607,798
Total Consideration Paid	$	5,321,396

Schedule of Preliminary Acquisition Consideration

The final allocation of the total consideration to the fair value of the assets acquired and liabilities assumed as of the date of the acquisition is as follows:

Accounts receivable, net	$	318,708
Identifiable intangible assets		3,242,900
Goodwill		2,458,375
Total assets		6,019,983
Accounts payable and accrued expenses		222,268
Deferred Revenue		249,797
Long-term liabilities (SBA loan)		226,522
Total liabilities		698,587
Net assets acquired	$	5,321,396

TechXpress Web[Member]

Schedule of consideration paid

The preliminary fair value assigned to the total consideration is as follows:

Consideration Paid:
Cash consideration	$	454,641
596,315 common stock issued to TechXpress		438,518
Total consideration paid	$	893,159

Schedule of Preliminary Acquisition Consideration

The final allocation of the total consideration to the fair value of the assets acquired as of the date of the acquisition is as follows:

Accounts receivable, net	$	5,758
Identifiable intangible assets		143,500
Goodwill		743,901
Net assets acquired	$	893,159