XML 35 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2017
Acquisitions  
Schedule of purchase price consideration
       

Preliminary

Purchase

Price

Allocation

     

Cumulative

Measurement

Period

Adjustment

     

Final

Purchase

Price

Allocation

 
Net tangible assets acquired:                          
                           
Technology development       1,400,000       1,500,000       2,900,000  
                           
Customer contracts       10,000       (10,000 )     -  
                           
Non-compete agreements       100,000       (100,000 )     -  
                           
Tangible assets acquired       1,510,000       1,390,000       2,900,000  
                           
Goodwill       3,240,000       (1,390,000 )     1,850,000  
                           
Total purchase price       4,750,000       -       4,750,000  
                           
Less: Issuance of shares       (2,666,666 )     -       (2,666,666 )
                           
Less: Debt issued       (1,333,334 )     -       (1,333,334 )
                           
Cash paid     $ 750,000     $ -     $ 750,000  
Schedule of pro forma information
      2017         2016  
Pro forma revenue   $ 7,312,428       $ 138,141  
Pro forma net loss   $ (8,710,513 )     $ (2,450,829 )
                   
Loss per share-basic and fully diluted   $ (0.86 )     $ (0.34 )
                   
Weighted average common shares and common stock equivalents
outstanding-Basic and fully diluted
    10,076,227         7,105,179