XML 54 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisition (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of pro forma results of operations

   2019   2018 
   As Reported   Pro Forma   As Reported   Pro Forma 
Revenues  $24,598,278   $26,118,278   $21,206,363   $24,520,995 
Net (Loss) Income   (3,142,576)   (3,869,577)   226,344    (564,340)
(Loss) Earnings per common share:                    
Basic  $(0.23)  $(0.29)  $0.02   $(0.05)
Diluted  $(0.23)  $(0.29)  $0.02   $(0.05)

CareSpeak acquisition [Member]  
Schedule of purchase price of the acquisition
Purchase Price    
Cash paid  $5,628,451 
Common stock issued   500,000 
Contingent payment   2,365,000 
Total  $8,493,451 
      
Allocation     
Current assets  $254,263 
Property and equipment   8,487 
Intangibles     
Goodwill, including assembled workforce in place   3,678,513 
Patent   2,227,000 
Tradename   982,000 
Non-compete agreements   977,000 
Customer relationships   492,000 
Current liabilities assumed   (125,812)
Total  $8,493,451 
RMDY acquisition [Member]  
Schedule of purchase price of the acquisition

Purchase Price    
Cash paid  $8,994,369 
Common stock issued   5,107,793 
Contingent payment   3,720,000 
Total  $17,822,162 
      
Allocation     
Current assets     
Accounts receivable  $411,354 
Prepaid Expense   

12,139

 
Property and equipment   19,173 
Intangibles     
Goodwill, including assembled workforce in place   11,061,518 
Web technology   5,125,000 
Tradename   2,604,000 
Non-compete agreements   116,000 
Customer relationships   431,000 
Current liabilities assumed     
Accounts payable   (128,234)
Accrued expenses   (931,828)
Deferred tax liability   (897,960)
Total  $17,822,162