XML 39 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisition (Tables)
12 Months Ended
Dec. 31, 2014
Sharp Spring Llc Asset Purchase Agreement [Member]  
Business Acquisition [Line Items]  
Schedule of Components of Initial Purchase Price consideration

Cash consideration $          5,000,000
Earn out liability 6,963,000
Liabilities assumed 149,841
Total purchase price $         12,112,841
Schedule of Initial Allocation of Purchase Price to Acquired Net Tangible and Intangible Assets Acquired and Liabilities Assumed

 

Total purchase price $ 12,112,841
Less:  
Net tangible assets acquired (135,614)
Intangible assets acquired:  
Trade Name (120,000)
Developed Technologies (2,130,000)
Customer Relationships (1,320,000)
Total intangible assets (3,570,000)
Goodwill $ 8,407,227
Graphic Mail [Member]  
Business Acquisition [Line Items]  
Schedule of Components of Initial Purchase Price consideration

 

Cash consideration $ 2,636,830
Stock consideration 2,684,138
Earn out liability 36,000
Liabilities assumed 663,704
Total purchase price $ 6,020,672
Schedule of Initial Allocation of Purchase Price to Acquired Net Tangible and Intangible Assets Acquired and Liabilities Assumed

 

Total purchase price $ 6,020,672
Less:
Net tangible assets acquired
(730,276 )
Net intangible assets acquired
(4,779,000 )
Goodwill $ 511,396
Schedule of Pro-forma Consolidated Results of Operations

Year Ended
December 31,

2014

2013


Net revenues

$ 10,594,621 $ 9,673,502  

Gross profit

$ 8,541,467 $ 7,573,536  

Net income (loss)

$ (2,561,293 ) $ (660,409 )

Net income (loss) per common share:



Basic

$ (0.52 ) $ (0.22 )

Diluted

$ (0.52 ) $ (0.22 )