XML 58 R44.htm IDEA: XBRL DOCUMENT v3.3.1.900
Ebyline Acquisition (Details Textual) - USD ($)
12 Months Ended
Jul. 31, 2015
Jan. 30, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Acquisition [Line Items]            
Gain on change in value of contingent acquisition costs payable         $ 1,834,300 $ 0
Number of simulation trials         100,000  
Amortization of software development costs and other intangible assets         $ 852,461 95,548
Fair value assumptions, risk adjusted discount         8.50%  
Fair value assumption, simulation trials volatility rate         35.00%  
Revenue         $ 20,467,926 8,322,274
Gross Profit         $ 8,231,010 5,476,441
Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, contingent consideration arrangement, target revenue rate of reduction         17.00%  
Business combinations, separately recognized transactions, content only revenue         $ 17,000,000  
Acquisition costs, interest rate terms         borrowing rate of prime plus 2% (5.25%)  
Interest expense, acquisition costs         $ 91,072  
Business combination, contingent consideration arrangements, basis for amount         subject to proportional reduction in the event Ebyline’s final 2014 revenue was below $8,000,000  
Business Acquisition, Revenue Reported by Acquired Entity for Last Annual Period   $ 7,903,429        
Business Combination, Consideration Transferred, Liabilities Incurred   $ 1,877,064        
Business Combination, Consideration Transferred, Payment Period   3 years        
Business combination, consideration transferred   $ 5,016,939        
Payments to Acquire Businesses, Gross   1,200,000        
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable $ 250,000          
Business Combination, Contingent Consideration Arrangements, Change in Range of Outcomes, Contingent Consideration, Liability, Value, High   1,900,000        
Business Combination, Separately Recognized Transactions, Additional Disclosures, Acquisition Costs   5,500,000     $ 1,734,011  
Revenue         8,001,882  
Gross Profit         942,089  
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High         $ 1,800,000  
Paid in Two Equal Installments [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Common stock, value, issued   938,532        
General and Administrative Expense [Member]            
Business Acquisition [Line Items]            
Amortization of software development costs and other intangible assets           $ 730,278
Goodwill [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, consideration transferred   2,468,289        
Maximum [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, consideration transferred   8,850,000        
Achieves at least 90% of Content-Only Revenue [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, contingent consideration arrangements, target revenue         90.00%  
Business Combination, Contingent Consideration Arrangements, Percentage of Performance Payment Owed         90.00%  
Achieves less than 90% of Content-Only Revenue [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, contingent consideration arrangement, target revenue rate of reduction         17.00%  
Business combination, contingent consideration arrangements, target revenue         90.00%  
Estimated Gross Purchase Consideration [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, consideration transferred   5,537,064        
Payments to Acquire Businesses, Gross   1,200,000        
Fair Value of Contingent Performance Payments [1]   $ 2,210,000     $ 1,834,300  
Fair value of contingent performance payment, value, reduction related to continued employment of key employees [1]         357,700  
Remaining Present and Fair Value [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combination, consideration transferred         1,734,011  
Payments to Acquire Businesses, Gross         0  
Fair Value of Contingent Performance Payments         $ 0  
Common Stock [Member]            
Business Acquisition [Line Items]            
Stock issued for payment of acquisition liability (shares)         31,821  
Subsequent Event 2 [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combinations, separately recognized transactions, content only revenue       $ 27,000,000    
Subsequent Event 3 [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business combinations, separately recognized transactions, content only revenue     $ 32,000,000      
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High     $ 1,900,000      
Subsequent event 1 [Member] | Ebyline, Inc. [Member]            
Business Acquisition [Line Items]            
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High       $ 1,800,000    
[1] The fair value of the $5,500,000 of contingent performance payments described above was calculated using a Monte-Carlo simulation to simulate revenue over the next three years. Since the contingent consideration has an option like structure, a risk-neutral framework is considered appropriate for the valuation. The Company started with a risk-adjusted measure of forecasted revenue (using a risk-adjusted discount rate of 8.5%) and assumed it will follow geometric brownian motion to simulate the revenue at future dates. Once the initial revenue was estimated based off of projections made during the acquisition, payout was calculated for each year and present valued to incorporate the credit risk associated with these payments. The Company's initial value conclusion was based on the average payment from 100,000 simulation trials. The volatility used for the simulation was 35%. The Monte Carlo simulation resulted in a calculated fair value of contingent performance payments of $2,210,000 on January 30, 2015. Because the contingent performance payments are subject to a 17% reduction related to the continued employment of certain key employees, ASC 805-10-55-25 indicates that a portion of these payments be treated as potential compensation to be accrued over the term rather than allocated to the purchase price. Therefore, the Company reduced its overall purchase price consideration by $357,700 and recorded the initial present value of the contingent performance payments at $1,834,300. Based on actual results for 2015 and current projections for Content Revenue for 2016-2017, the Content Revenue for every year is expected to be below 90% of the required Content Revenues targets. Therefore, the Company estimated the fair value of contingent performance payments at $0 as of December 31, 2015. The gain as a result of the decrease in the estimated fair value of contingent performance payments of $1,834,300 is recorded as a reduction of general and administrative expense in the Company's statements of operations during the twelve months ended December 31, 2015.