XML 28 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Acquisitions (Tables)
9 Months Ended
Sep. 30, 2017
Ebyline, Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions Consideration Payable [Table Text Block]
 
Estimated Gross Purchase Consideration
Initial Present and Fair Value
Remaining Present and Fair Value
Remaining Present and Fair Value
 
1/30/2015
1/30/2015
12/31/2016
9/30/2017
Cash paid at closing (a)
$
1,200,000

$
1,200,000

$

$

Guaranteed purchase price (a)
2,127,064

1,982,639

934,728


Contingent performance payments (b)
2,210,000

1,834,300



Acquisition costs payable by Ebyline shareholders (c)




Total estimated consideration
$
5,537,064

$
5,016,939

$
934,728

$

 
 
 
 
 
Current portion of acquisition costs payable
 
 
$
934,728

$

Long term portion of acquisition costs payable
 
 


Total acquisition costs payable
 
 
$
934,728

$

ZenContent [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions Consideration Payable [Table Text Block]
 
Estimated Gross Purchase Consideration
Initial Present and Fair Value
Remaining Present and Fair Value
Remaining Present and Fair Value
 
7/31/2016
7/31/2016
12/31/2016
9/30/2017
Cash paid at closing (a)
$
400,000

$
400,000

$

$

Stock paid at closing (a)
600,000

600,000



Guaranteed purchase price (b)
933,565

566,547

682,348

589,108

Contingent performance payments (c)
2,500,000

230,000

324,000

508,444

Total estimated consideration
$
4,433,565

$
1,796,547

$
1,006,348

$
1,097,552

 
 
 
 
 
Current portion of acquisition costs payable
 
 
$
318,157

$
619,833

Long-term portion of acquisition costs payable
 
 
688,191

477,719

Total acquisition costs payable
 
 
$
1,006,348

$
1,097,552

Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The allocation of the purchase price as of July 31, 2016 is summarized as follows:
 
Final Purchase Price Allocation
Current assets
$
415,798

Property and equipment
4,551

Identifiable intangible assets
722,000

Goodwill
1,136,431

Current liabilities
(482,233
)
Total estimated consideration
$
1,796,547