XML 36 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION (Tables)
9 Months Ended
Sep. 30, 2017
Nature Of Operations And Basis Of Presentation Tables  
Schedule of acquisition

A summary of consideration is as follows:

 

Cash (paid in December 2016)   $ 60,000  
2,926,830 shares of the Company’s common stock     2,883,220  
Liabilities assumed     40,140  
Total purchase price   $ 2,983,360  
Schedule of fair value of assets acquired and liabilities assumed

The following summarizes the current estimates of fair value of assets acquired and liabilities assumed:

 

Cash   $ 8,672  
Accounts receivable     3,583  
Property and equipment     3,333  
Goodwill     2,967,772  
Assets acquired   $ 2,983,360  
Schedule of pro forma results

The following tables set forth the unaudited pro forma results of the Company as if the acquisition of DDDigtal had taken place on the first day of the periods presented. These combined results are not necessarily indicative of the results that may have been achieved had the companies been combined as of the first day of the periods presented.

 

   

Three

months ended

September 30, 2017

 

Three

months ended

September 30, 2016

Total revenues   $ 11,516     $ 209,003  
Net loss     (7,077,066 )     (3,452,664 )
Basic and diluted net loss per common share   $ (0.07 )   $ (0.07 )

 

   

Nine

months ended

September 30, 2017

 

Nine

months ended

September 30, 2016

Total revenues   $ 289,130     $ 794,621  
Net loss     (26,154,897 )     (8,277,114 )
Basic and diluted net loss per common share   $ (0.28 )   $ (0.17 )

 

A summary of consideration is as follows:

 

Cash and costs incurred   $ 40,570  
2,926,830 shares of the Company’s common stock     1,966,250  
Total purchase price   $ 2,006,820  

 

The following summarizes the current estimates of fair value of assets acquired and liabilities assumed:

 

Cash   $ 2,601  
Goodwill     2,004,219  
Assets acquired   $ 2,006,820  

 

The following tables set forth the unaudited pro forma results of the Company as if the acquisition of Odava had taken place on the first day of the periods presented. These combined results are not necessarily indicative of the results that may have been achieved had the companies been combined as of the first day of the periods presented.

 

   

Three

months ended

September 30, 2017

 

Three

months ended

September 30, 2016

Total revenues   $ 11,516     $ 209,003  
Net loss     (7,077,066 )     (3,452,664 )
Basic and diluted net loss per common share   $ (0.07 )   $ (0.07 )

 

   

Nine

months ended

September 30, 2017

 

Nine

months ended

September 30, 2016

Total revenues   $ 289,130     $ 794,621  
Net loss     (26,154,897 )     (8,277,114 )
Basic and diluted net loss per common share   $ (0.28 )   $ (0.17 )