XML 411 R6.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities    
Net loss $ (26,067,883) $ (6,284,313)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation of property and equipment 28,857 12,469
Amortization of platform development and intangible assets 2,430,867 512,252
Loss on disposition of assets 94,875
Amortization of debt discounts 601,840
Change in valuation of warrant derivative liabilities (964,124)
Change in valuation of embedded derivative liabilities 2,971,694 (64,614)
True-up termination fee 1,344,648
Settlement of promissory notes receivable 3,366,031
Loss on extinguishment of debt 1,350,337
Gain on extinguishment of embedded derivative liabilities (1,096,860)
Write off unamortized debt discount upon extinguishment of debt 1,269,916
Accretion of original issue discount 69,596
Accrued interest 193,416
Liquidated damages 2,940,654
Stock based compensation 4,340,824 1,625,687
Deferred income taxes (91,633)
Change in operating assets and liabilities net of effect of business combinations:    
Factor receivables, net (1,384,333) (53,202)
Prepayments and other current assets (424,373) (52,783)
Contract fulfillment costs (2,909) (14,147)
Other long term assets (22,992)
Accounts payable 1,629,094 7,947
Accrued expenses (129,535) 84,875
Contract liabilities 104,134 31,437
Other liabilities 30,179
Net cash used in operating activities (7,417,680) (4,194,392)
Cash flows from investing activities    
Purchases of property and equipment (31,625) (59,481)
Capitalized platform development (2,156,015) (1,980,118)
Payments of promissory notes receivable, net of advances for acquisition of business (3,366,031)
Payments for acquisition of businesses, net of cash (18,035,356)
Net cash used in investing activities (23,589,027) (2,039,599)
Cash flows from financing activities    
Proceeds from issuance of Series H convertible preferred stock 12,474,704
Proceeds from investor demand payable 3,000,000
Proceeds from 8% promissory notes 1,000,000
Payment of 8% promissory notes (1,372,320)
Proceeds from 10% convertible debentures 4,775,000
Proceeds from 10% original issue discount convertible debentures 3,285,000
Proceeds from 12% convertible debentures 8,950,000
Proceeds from private placement of common stock 1,250,000 6,254,946
Payment of issuance costs of Series H convertible preferred stock (159,208)
Repayment of line of credit (956,254)
Proceeds from officer promissory notes 1,009,447
Repayment of officer promissory notes (341,622)
Net cash provided by financing activities 29,914,747 9,254,946
Net (decrease) increase in cash, cash equivalents, and restricted cash (1,091,960) 3,020,955
Cash, cash equivalents, and restricted cash - beginning of year 3,619,249 598,294
Cash, cash equivalents, and restricted cash - end of year 2,527,289 3,619,249
Supplemental disclosure of cash flow information    
Cash paid for interest 39,373
Cash paid for income taxes
Noncash investing and financing activities    
Reclassification of stock based compensation to platform development 1,850,384 614,573
Discount on 8% promissory notes allocated to warrant derivative liabilities 600,986
Discount on 8% promissory notes allocated to embedded derivative liabilities 159,601
Discount on 10% convertible debentures allocated to embedded derivative liabilities 471,002
Discount on 10% original issue discount senior convertible debentures allocated to warrant derivative liabilities 382,725
Discount on 10% original issue discount senior convertible debentures allocated to embedded derivative liabilities 49,000
Discount on 12% senior convertible debentures allocated to embedded derivative liabilities 4,760,000
Liquidated damages recognized upon issuance of 12% senior convertible debentures 706,944  
Aggregate exercise price of common stock options exercised on cashless basis 21,250
Aggregate exercise price of common stock warrants exercised on cashless basis 168,423
Reclassification of investor demand payable to stockholders' equity 3,000,000
Fair value of common stock issued for private placement fees 150,000
Common stock issued for investment banking fees 356,314
Deemed dividend on Series H convertible preferred stock 18,045,496
Common stock warrants issued for investment banking fees 126,286
Assumption of liabilities in connection with merger of HubPages 851,114
Common stock issued in connection with merger of Say Media 1,925,001
Assumption of liabilities and debt in connection with merger of Say Media 7,629,705
Issuance of Series H convertible preferred stock for private placement fees $ 669,250