XML 46 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combination (Details 1) - USD ($)
Dec. 31, 2017
Dec. 31, 2016
Oct. 07, 2016
Fair value of assets acquired and liabilities assumed      
Goodwill $ 13,086,472 $ 14,304,667  
Total consideration $ 8,641,066    
Business Combination [Member]      
Fair value of assets acquired and liabilities assumed      
Cash and cash equivalents     $ 1,460,494
Credit card holdback receivable     161,140
Accounts receivable     192,490
Other receivable     190,000
Prepaid expense and other current assets     61,248
Fixed assets, net     98,552
Notes receivable     82,452
Long term security deposits     279,410
Intangibles assets, net     3,952,000
Goodwill     9,960,017
Accounts payable     (1,380,336)
Accrued expenses and other current liabilities     (460,719)
Deferred subscription revenue     (1,045,856)
Term note payable     (200,000)
Note payable, net of discount     (3,000,000)
Deferred rent, net of current portion     (116,240)
Capital lease obligations, net of current portion     (12,786)
Deferred tax liability     (1,580,800)
Total consideration     $ 8,641,066