XML 65 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. Stock Purchase Acquisitions (Tables)
3 Months Ended
Mar. 31, 2014
Business Combinations [Abstract]  
Schedule of Assets Acquired and Liabilities Assumed
   February 28, 
   2014 
Consideration:     
Cash paid at, and prior to, closing  $200,000 
Seller financed note payable(1)(2)   120,000 
Excess liability adjustment to seller financed note payable(3)   (18,000)
    302,000 
Fair value of identifiable liabilities acquired:     
Accounts payable and accrued expenses   43,500 
Deferred revenue   162,016 
Line of credit   24,500 
Fair value of total consideration exchanged  $532,016 
      
Fair value of identifiable assets acquired assumed:     
Cash  $736 
Other current assets   823 
Technology-based intangible assets   72,490 
Trade name   29,390 
Total fair value of assets assumed   117,189 
Consideration paid in excess of fair value (Goodwill)(4)  $428,577 
Unaudited Supplemental Pro Forma Results of Operations
 Combined Pro Forma: 
  

For the

three months ended

March 31,

 
   2014   2013 
Revenue:  $341,255   $358,741 
           
Expenses:          
Operating expenses   2,757,750    590,650 
           
Net operating income (loss)   (2,416,495)   (231,909)
           
Other income (expense)   (1,309,466)   (201,577)
           
Net income (loss)  $(3,725,961)  $(433,486)
           
Weighted average number of common shares          
Outstanding – basic and fully diluted   3,615,727,230    1,283,603,738 
           
Net income (loss) per share – basic and fully diluted  $(0.00)  $(0.00)