XML 27 R30.htm IDEA: XBRL DOCUMENT v3.3.0.814
Ebyline Acquisition (Details Textual) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jul. 31, 2015
Jan. 30, 2015
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Business Acquisition [Line Items]                  
Gain on change in value of contingent acquisition costs payable         $ 1,734,300 $ 0      
Number of simulation trials         100,000        
Finite-Lived Intangible Assets, Remaining Amortization Period         4 years        
Amortization of software development costs and other intangible assets         $ 481,187 103,529      
Fair value assumptions, risk adjusted discount         8.50%        
Fair value assumption, simulation trials volatility rate         35.00%        
Revenue     $ 5,442,457 $ 1,931,671 $ 14,205,693 5,857,946      
Gross Profit     $ 2,152,000 $ 1,239,454 5,556,385 $ 3,859,540      
Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Acquisition costs, interest rate terms     borrowing rate of prime plus 2% (5.25%)            
Interest expense, acquisition costs     $ 28,651   $ 43,789        
Business combination, contingent consideration arrangements, basis for amount         subject to proportional reduction in the event Ebyline’s final 2014 revenue was below $8,000,000        
Business Acquisition, Revenue Reported by Acquired Entity for Last Annual Period   $ 7,903,429              
Business Combination, Consideration Transferred, Liabilities Incurred   $ 1,877,064              
Business Combination, Consideration Transferred, Payment Period   3 years              
Business combination, consideration transferred   $ 5,016,939              
Payments to Acquire Businesses, Gross   1,200,000              
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable $ 250,000                
Business Combination, Contingent Consideration Arrangements, Change in Range of Outcomes, Contingent Consideration, Liability, Value, High   1,900,000              
Business Combination, Separately Recognized Transactions, Additional Disclosures, Acquisition Costs   5,500,000 1,810,896   $ 1,810,896        
Revenue     2,173,617   5,704,622        
Gross Profit     243,525   624,919        
Paid in Two Equal Installments [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business Combination, Consideration Transferred, Liabilities Incurred, Installment Payments   938,532              
General and Administrative Expense [Member]                  
Business Acquisition [Line Items]                  
Amortization of software development costs and other intangible assets     $ 148,250   395,333        
Goodwill [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, consideration transferred   2,468,289              
Maximum [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, consideration transferred   8,850,000              
Subsequent event 1 [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, contingent consideration arrangement, target revenue rate of reduction                 17.00%
Business combinations, separately recognized transactions, content only revenue                 $ 17,000,000
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High               $ 1,800,000 $ 1,800,000
Subsequent event 1 [Member] | Achieves at least 90% of Content-Only Revenue [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, contingent consideration arrangements, target revenue                 90.00%
Business Combination, Contingent Consideration Arrangements, Percentage of Performance Payment Owed                 90.00%
Subsequent event 1 [Member] | Achieves less than 90% of Content-Only Revenue [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, contingent consideration arrangements, target revenue                 90.00%
Subsequent Event 2 [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combinations, separately recognized transactions, content only revenue               $ 27,000,000  
Subsequent Event 2 [Member] | Achieves less than 90% of Content-Only Revenue [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, contingent consideration arrangement, target revenue rate of reduction                 17.00%
Subsequent Event 3 [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combinations, separately recognized transactions, content only revenue             $ 32,000,000    
Business Combination, Contingent Consideration Arrangements, Range of Outcomes, Value, High             $ 1,900,000    
Estimated Gross Purchase Consideration [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, consideration transferred   5,537,064              
Payments to Acquire Businesses, Gross   1,200,000              
Fair Value of Contingent Performance Payments [1]   $ 2,210,000     1,834,300        
Fair value of contingent performance payment, value, reduction related to continued employment of key employees [1]         357,700        
Remaining Present and Fair Value [Member] | Ebyline, Inc. [Member]                  
Business Acquisition [Line Items]                  
Business combination, consideration transferred         1,810,896        
Payments to Acquire Businesses, Gross         0        
Fair Value of Contingent Performance Payments         $ 100,000        
Common Stock [Member]                  
Business Acquisition [Line Items]                  
Stock issued for payment of acquisition liability (shares)         636,294        
[1] The fair value of the $5,500,000 of contingent performance payments described above was calculated using a Monte-Carlo simulation to simulate revenue over the next three years. Since the contingent consideration has an option like structure, a risk-neutral framework is considered appropriate for the valuation. The Company started with a risk-adjusted measure of forecasted revenue (using a risk-adjusted discount rate of 8.5%) and assumed it will follow geometric brownian motion to simulate the revenue at future dates. Once the initial revenue was estimated based off of projections made during the acquisition, payout was calculated for each year and present valued to incorporate the credit risk associated with these payments. The Company's initial value conclusion was based on the average payment from 100,000 simulation trials. The volatility used for the simulation was 35%. The Monte Carlo simulation resulted in a calculated fair value of contingent performance payments of $2,210,000 on January 30, 2015.