XML 44 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
3. Restatement of Previously Issued Financial Statements (Details) - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Net revenues $ 47,371,745 $ 38,980,941 $ 21,528,183 $ 15,678,677 $ 13,083,827 $ 6,986,983 $ 7,309,858 $ 5,491,107   $ 156,104,544 $ 53,555,725 $ 22,464,306
Operating expenses                        
Cost of revenues 42,903,624 34,740,874 18,960,135 13,469,464 11,345,050 5,989,924 6,275,403 4,688,275 $ 2,801,973 139,603,970 46,438,944 19,125,565
General and administrative 9,175,260 5,692,648 4,775,881 3,587,789 2,005,679 1,290,012 855,440 1,717,756 748,062 35,685,512 13,272,746 4,543,776
Professional fees 223,811 318,383 364,460 140,804 130,018 143,375 138,001 98,832 76,603 1,274,675 645,024 439,763
Sales and marketing 380,452 348,823 301,222 158,958 122,285 77,143 77,011 43,006 46,357 1,572,041 570,844 211,456
Total expenses 52,683,147 41,100,728 24,401,698 17,357,026 13,603,032 7,500,454 7,345,855 6,547,869 3,672,995 178,136,198 60,927,558 24,320,560
Net income (loss) from operations (5,311,402) (2,119,787) (2,873,515) (1,521,790) (519,205) (513,471) (35,997) (1,056,762) (299,525) (22,031,654) (7,371,833) (1,856,254)
Other income 0 0 0 (432) 439 7 319 2,897 3,686 0 15 23
Interest expense (58) (3,762) (1,715) 0 0 0 (202) (464) (461) (2,077) (370) (1,127)
Total other income and (expenses) (58) (3,762) (1,715) (432) 439 7 117 2,433 3,225 (2,077) (355) (1,104)
Net income (loss) from operations before income tax expense (5,311,460) (2,123,548) (2,875,230) (1,522,222) (518,766) (513,464) (35,880) (1,054,329) (296,300) (22,033,731) (7,372,188) (1,857,358)
Income tax expense (3,277) (23,747) (24,591) (7,444) (13,968) (11,603) (1,244) (7,080) (18,643) (97,234) (42,528) (103,069)
Net income (loss) (5,314,737) (2,147,296) (2,899,821) (1,529,666) (532,734) (525,067) (37,124) (1,061,409) (314,943) (22,130,965) (7,414,716) (1,960,427)
Net loss attributable to non-controlling interest in subsidiary 0 0 0 8,613 6,720 5,580 7,388 0 0 0 29,801 21,526
Net income (loss) attributable to common shareholders $ (5,314,737) $ (2,147,296) $ (2,899,821) $ (1,521,053) $ (526,014) $ (519,487) $ (29,736) $ (1,061,409) $ (314,943) $ (22,130,965) $ (7,384,915) $ (1,938,901)
Net loss per share attributable to common shareholders - Basic from continuing operations $ (0.10) $ (0.04) $ (0.05) $ (0.03) $ (0.01) $ (0.02) $ (0.00) $ (0.02) $ (0.01) $ (0.42) $ (0.14) $ (0.04)
Net loss per share attributable to common shareholders - Diluted from continuing operations $ (0.10) $ (0.04) $ (0.05) $ (0.03) $ (0.01) $ (0.02) $ (0.01) $ (0.02) $ (0.01) $ (0.42) $ (0.14) $ (0.04)
Weighted average shares outstanding - Basic 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,617,769 49,714,285 49,182,952 48,727,385 53,194,928 51,081,949 49,409,266
Weighted average shares outstanding - Diluted 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,617,769 51,163,219 49,182,952 48,727,385 53,194,928 51,081,949 49,409,266
Scenario, Previously Reported [Member]                        
Net revenues $ 48,105,769 $ 39,574,311 $ 22,011,237 $ 15,756,956 $ 13,285,028 $ 7,142,812 $ 7,419,103 $ 5,584,963 $ 3,449,241   $ 54,179,511 $ 22,866,787
Operating expenses                        
Cost of revenues 43,291,473 35,048,967 19,279,626 13,294,452 11,463,125 6,110,987 6,354,954 4,767,527 2,877,744   46,726,533 19,456,409
General and administrative 11,987,268 600 2,109,352 16,810,567 7,565,698 1,425,158 (661,707) 5,669,105 449,936   32,237,501 7,257,961
Professional fees 223,811 318,383 364,460 140,804 130,018 143,375 138,001 98,832 76,603   645,024 439,763
Sales and marketing 380,452 348,823 301,222 158,968 122,285 77,143 77,011 43,006 46,357   570,844 211,456
Total expenses 55,883,004 36,316,593 22,054,660 30,404,791 19,281,126 7,756,663 5,908,256 10,578,470 3,450,640   80,179,902 27,365,589
Net income (loss) from operations (7,777,235) 3,257,718 (43,423) (14,647,835) (5,999,098) (613,851) 1,510,847 (4,993,507) (1,399)   (26,000,391) (4,498,802)
Other income 0 0 0 (432) 439 7 319 2,897 3,686   15 23
Interest expense (58) (3,762) (1,715) 0 0 0 (202) (464) (461)   (370) (1,127)
Total other income and (expenses) (58) (3,762) (1,715) (432) 439 7 117 2,433 3,225   (355) (1,104)
Net income (loss) from operations before income tax expense (7,777,293) 3,253,956 (45,138) (14,648,267) (5,998,659) (613,844) 1,510,964 (4,991,074) 1,826   (26,000,746) (4,499,906)
Income tax expense (3,277) (23,747) (24,591) (7,444) (13,968) (11,603) (1,244) (7,080) (18,643)   (42,528) (103,069)
Net income (loss) (7,780,570) 3,230,209 (69,729) (14,655,711) (6,012,627) (625,447) 1,509,720 (4,998,154) (16,817)   (26,043,274) (4,602,975)
Net loss attributable to non-controlling interest in subsidiary 0 0 0 8,613 6,270 5,580 7,388 0 0   29,801 21,526
Net income (loss) attributable to common shareholders $ (7,780,570) $ 3,230,209 $ (69,729) $ (14,647,098) $ (6,005,907) $ (619,867) $ 1,517,108 $ (4,998,154) $ (16,817)   $ (26,013,473) $ (4,581,449)
Net loss per share attributable to common shareholders - Basic from continuing operations $ (0.15) $ 0.06 $ 0.00 $ (0.29) $ (0.12) $ (0.01) $ 0.03 $ (0.10) $ (0.00)   $ (0.51) $ (0.09)
Net loss per share attributable to common shareholders - Diluted from continuing operations $ (0.15) $ 0.05 $ 0.00 $ (0.29) $ (0.12) $ (0.01) $ 0.03 $ (0.10) $ 0.00   $ (0.51) $ (0.09)
Weighted average shares outstanding - Basic 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 49,714,285 49,182,952 48,727,385   51,081,949 49,409,266
Weighted average shares outstanding - Diluted 53,335,822 59,640,200 52,416,392 51,225,817 50,940,460 50,517,769 51,163,219 49,182,952 48,727,385   51,081,949 49,409,266
Stock Option Expense Adjustment [Member]                        
Net revenues                     $ 0 $ 0
Operating expenses                        
Cost of revenues                     0 0
General and administrative $ (3,007,819) $ 5,427,087 $ 2,669,099 $ (13,943,548) $ (5,697,433) $ (165,752) $ 1,522,943 $ (3,973,717) $ 294,992   (19,843,746) (2,764,252)
Professional fees                     0 0
Sales and marketing                     0 0
Total expenses 3,007,819 (5,427,087) (2,669,099) 13,943,548 5,697,433 165,752 (1,522,943) 3,973,717 (294,922)   (19,843,746) (2,764,252)
Net income (loss) from operations 3,007,819 (5,427,087) (2,669,099) 13,943,548 5,697,433 165,752 (1,522,943) 3,973,717 (294,922)   19,843,746 2,764,252
Other income                     0 0
Interest expense                     0 0
Total other income and (expenses)                     0 0
Net income (loss) from operations before income tax expense 3,007,819 (5,427,087) (2,669,099) 13,943,548 5,697,433 165,752 (1,522,943) 3,973,717 (294,922)   19,843,746 2,764,252
Income tax expense                     0 0
Net income (loss) 3,007,819 (5,427,087) (2,669,099) 13,943,548 5,697,433 165,752 (1,522,943) 3,973,717 (294,922)   19,843,746 2,764,252
Net loss attributable to non-controlling interest in subsidiary                     0 0
Net income (loss) attributable to common shareholders $ 3,007,819 $ (5,427,087) $ (2,669,099) $ 13,943,548 $ 5,697,433 $ 165,752 $ (1,522,943) $ 3,973,717 $ (294,922)   $ 19,843,746 $ 2,764,252
Net loss per share attributable to common shareholders - Basic from continuing operations $ 0.06 $ (0.10) $ (0.05) $ 0.27 $ 0.11 $ 0.00 $ (0.03) $ 0.08 $ (0.01)   $ 0.39 $ 0.06
Net loss per share attributable to common shareholders - Diluted from continuing operations $ 0.06 $ (0.10) $ (0.05) $ 0.27 $ 0.11 $ 0.00 $ (0.04) $ 0.08 $ (0.01)   $ 0.39 $ 0.06
Weighted average shares outstanding - Basic 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 49,714,285 49,182,952 48,727,385   51,081,949 49,409,266
Weighted average shares outstanding - Diluted 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 51,163,219 49,182,952 48,727,385   51,081,949 49,409,266
Agent Incentive Stock Compensation Expense Adjustment [Member]                        
Net revenues                     $ 0 $ 0
Operating expenses                        
Cost of revenues $ 346,175 $ 285,277 $ 163,563 $ 96,733 $ 80,126 $ 34,766 $ 29,697 $ 14,604     336,197 71,637
General and administrative 195,811 (334,860) (2,570) 720,770 137,414 30,606 (5,796) 22,368 $ 3,134   878,991 50,067
Professional fees                     0 0
Sales and marketing                     0 0
Total expenses (541,986) 49,583 (160,993) (817,503) (217,540) (65,372) (23,901) (36,972) (3,134)   (1,215,188) 121,704
Net income (loss) from operations (541,986) 49,583 (160,993) (817,503) (217,540) (65,372) (23,901) (36,972) (3,134)   (1,215,188) (121,704)
Other income                     0 0
Interest expense                     0 0
Total other income and (expenses)                     0 0
Net income (loss) from operations before income tax expense (541,986) 49,583 (160,993) (817,503) (217,540) (65,372) (23,901) (36,972) (3,134)   (1,215,188) (121,704)
Income tax expense                     0 0
Net income (loss) (541,986) 49,583 (160,993) (817,503) (217,540) (65,372) (23,901) (36,972) (3,134)   (1,215,188) (121,704)
Net loss attributable to non-controlling interest in subsidiary                     0 0
Net income (loss) attributable to common shareholders $ (541,986) $ 49,583 $ (160,993) $ (817,503) $ (217,540) $ (65,372) $ (23,901) $ (36,972) $ (3,134)   $ (1,215,188) $ (121,704)
Net loss per share attributable to common shareholders - Basic from continuing operations $ (0.01) $ 0.00 $ 0.00 $ (0.01) $ (0.00) $ (0.00) $ 0.00 $ (0.00) $ (0.00)   $ (0.02) $ (0.00)
Net loss per share attributable to common shareholders - Diluted from continuing operations $ (0.01) $ (0.00) $ 0.00 $ (0.01) $ 0.00 $ 0.00 $ 0.00 $ (0.00) $ 0.00   $ (0.02) $ 0.00
Weighted average shares outstanding - Basic 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 49,714,285 49,182,952 48,727,385   51,081,949 49,409,266
Weighted average shares outstanding - Diluted 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 51,163,219 49,182,952 48,727,385   51,081,949 49,409,266
Other Adjustments [Member]                        
Net revenues $ (734,024) $ (593,370) $ (483,054) $ (78,279) $ (198,201) $ (155,829) $ (109,245) $ (93,856) $ (75,771)   $ (623,786) $ (402,481)
Operating expenses                        
Cost of revenues $ 734,024 593,370 483,054 78,279 198,201 155,829 109,245 93,856 75,771   623,786 402,482
General and administrative                     0  
Professional fees                     0 0
Sales and marketing                     0 0
Total expenses   $ 593,370 $ 483,054 $ 78,279 $ 198,201 $ 155,829 $ 109,245 $ 93,856 75,771   623,786 (402,481)
Net income (loss) from operations                 75,771   (336,197)  
Other income                     0 0
Interest expense                     0 0
Total other income and (expenses)                     0 0
Net income (loss) from operations before income tax expense                 75,771   (336,197)  
Income tax expense                     0 0
Net income (loss)                 75,771   (336,197)  
Net loss attributable to non-controlling interest in subsidiary                     0 0
Net income (loss) attributable to common shareholders                 $ 75,771   $ (336,197) $ 0
Net loss per share attributable to common shareholders - Basic from continuing operations $ (0.01) $ (0.00) $ 0.00 $ (0.00) $ (0.00) $ (0.01) $ (0.00) $ (0.00) $ 0.00   $ (0.00) $ (0.00)
Net loss per share attributable to common shareholders - Diluted from continuing operations $ (0.01) $ (0.00) $ 0.00 $ 0.00 $ 0.00 $ (0.01) $ (0.00) $ (0.00) $ 0.00   $ (0.00) $ 0.00
Weighted average shares outstanding - Basic 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 49,714,285 49,182,952 48,727,385   51,081,949 49,409,266
Weighted average shares outstanding - Diluted 53,335,822 52,749,086 52,416,392 51,225,817 50,940,460 50,517,769 51,163,219 49,182,952 48,727,385   51,081,949 49,409,266