XML 38 R24.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisition (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of net liabilities assumed
Cash  $140 
Accounts receivable   13,488 
Accounts receivable, related party   370 
Other receivable   208 
Prepaid expenses and other current assets   927 
Website   7 
Related party receivable   120 
Accounts payable and accrued liabilities   (13,714)
Accounts payable, related party   (686)
Deferred tax liability   (1,087)
Other long-term liabilities   (180)
Net liabilities assumed   (407)
      
Fair value of shares issued and committed to be issued   1,295 
Initial cash payable   921 
Note payable, net of discount of $96   1,711 
Total consideration   3,927 
Identifiable intangible assets   (3,000)
Goodwill recorded  $1,334 
Schedule of intangible assets
Asset  Amount   Life (months) 
Client relationships  $3,000    84 
Total  $3,000    84 
Schedule of pro forma information
   For the Year Ended
December 31,
 
   2017 
Revenue  $130,988 
Cost of revenue   125,393 
Gross margin   5,595 
      
Operating expenses   6,225 
Loss from operations   (630)
      
Other expense   (212)
Net loss before income tax benefit  $(842)
      
Net loss per share, basic and diluted  $(0.93)