XML 48 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Stockholders' Equity - Stock Issued for Purchases (Details) - USD ($)
9 Months Ended
Jul. 31, 2016
Jan. 30, 2016
Jul. 31, 2015
Jan. 30, 2015
Sep. 30, 2016
Ebyline, Inc. [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Stock issued for payment of acquisition liability (shares)   114,398      
Business combination, consideration transferred, equity interests issued and issuable $ 250,000 $ 848,832 $ 250,000    
Business Combination, Consideration Transferred, Liabilities Incurred, Installment Payments   938,532      
Payments to Acquire Businesses, Gross       $ 1,200,000  
Ebyline, Inc. [Member] | Paid in Two Equal Installments [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Business Combination, Consideration Transferred, Liabilities Incurred, Installment Payments   938,532      
Ebyline, Inc. [Member] | Remaining Present and Fair Value [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Acquisition costs payable by Ebyline shareholders   $ 89,700     $ 0 [1]
Payments to Acquire Businesses, Gross         0
Ebyline, Inc. [Member] | Estimated Gross Purchase Consideration [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Acquisition costs payable by Ebyline shareholders [2]       0  
Payments to Acquire Businesses, Gross       $ 1,200,000  
ZenContent [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Stock issued for payment of acquisition liability (shares) 86,207        
Business acquisition, share price $ 6.96        
ZenContent [Member] | Remaining Present and Fair Value [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Business combination, consideration transferred, equity interests issued and issuable [3]         0
Payments to Acquire Businesses, Gross [3]         $ 0
ZenContent [Member] | Estimated Gross Purchase Consideration [Member]          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Stock issued for payment of acquisition liability (shares) 86,207        
Business combination, consideration transferred, equity interests issued and issuable [3] $ 600,000        
Payments to Acquire Businesses, Gross [3] $ 400,000        
[1] According to the stock purchase agreement, $89,700 in closing related expenses paid by Ebyline during the acquisition process were payable by the selling shareholders. These costs were deducted from the guaranteed payment on January 30, 2016.
[2] Total contingent performance payments up to $5,500,000 are to be paid based on Ebyline meeting certain revenue targets. The performance payments are to be made only if Ebyline achieves at least 90% of Content Revenue targets of $17,000,000 in 2015, $27,000,000 in 2016 and $32,000,000 in 2017. The fair value of the $5,500,000 of contingent performance payments 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. Because the contingent performance payments are subject to a 17% reduction related to the continued employment of certain key employees, ASC 805-10-55-25 indicates that a portion of these payments be treated as potential compensation to be accrued over the term rather than allocated to the purchase price. Therefore, the Company reduced its overall purchase price consideration by $357,700 and recorded the initial present value of the contingent performance payments at $1,834,300. Based on actual results for 2015 and projections for Content Revenue for 2016-2017, the Content Revenue for every year is expected to be below 90% of the required Content Revenues targets. Therefore, the Company reduced the fair value of contingent performance payments to zero by the end of 2015. The gain as a result of the decrease in the estimated fair value of contingent performance payments was recorded as a reduction of general and administrative expense in the Company's consolidated statement of operations during the year ended December 31, 2015.
[3] The aggregate consideration paid at closing for the acquisition of ZenContent consisted of (a) a cash payment of $400,000 and (b) the issuance of 86,207 shares of IZEA common stock valued at $600,000 (using the 30 trading-day volume-weighted average closing price of IZEA's common stock of $6.96 per share as of July 29, 2016).