XML 53 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Acquisitions - ZenContent (Details Textual) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Nov. 01, 2019
Nov. 01, 2018
Jul. 17, 2018
Jul. 31, 2017
Jul. 31, 2016
Jul. 31, 2016
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Jul. 31, 2019
Jul. 31, 2018
Dec. 31, 2017
Jul. 31, 2017
Dec. 31, 2016
Oct. 21, 2016
ZenContent [Member]                                
Business Acquisition [Line Items]                                
Business combination, consideration transferred, payment period           3 years                    
Business combination , percentage of contingent liability paid in installments       33.00%                        
Payment for contingent consideration liability, investing activities     $ 9,818                          
Business acquisition, equity interest issued or issuable, number of shares           86,207                    
Business acquisition, equity interest issued or issuable, value assigned         $ 600,000 $ 600,000                    
Business combination, contingent consideration arrangement, target revenue rate of reduction           30.00%                    
Business combination, contingent consideration arrangements, description         three equal annual installment payments totaling $1,000,000                      
Contingent performance payments                   $ 342,861            
Business combination guarantee fee reduction amount                 $ 300,000              
Compensation expense, acquisition guaranteed payments             $ 5,209 $ 28,125 28,125 151,042            
Guarantee purchase price basis spread on variable rate           2.00%                    
Interest expense, acquisition costs             $ 3,872 $ 6,572 15,567 22,616            
Business combination, consideration transferred           $ 400,000                    
Business combination, contingent consideration, liability     $ 90,000   $ 1,000,000 $ 1,000,000                    
Number of months to maintain minimum revenue thresholds                           36 months    
Business combinations, separately recognized transactions, content only revenue                       $ 3,500,000   $ 2,500,000    
Business combination, contingent consideration, percentage paid in cash     1.00%   33.00% 33.00%                   1.00%
Fair value assumptions, risk adjusted discount           17.00%                    
Number of simulation trials           250,000                    
Business combination, contingent consideration arrangements, change in amount of contingent consideration, liability                 (485,747)           $ 324,000  
Compensation expense, acquisition contingent payments                 160,890              
Increase in the fair value of the contingent performance payments                   62,000            
ZenContent [Member] | General and Administrative Expense [Member]                                
Business Acquisition [Line Items]                                
Business combination, contingent consideration arrangements, change in amount of contingent consideration, liability                 (646,637)              
Increase in the fair value of the contingent performance payments                   184,444            
ZenContent [Member] | Compensation Expense [Member]                                
Business Acquisition [Line Items]                                
Increase in the fair value of the contingent performance payments                   $ 122,444            
Estimated Gross Purchase Consideration [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Payments to acquire businesses, gross [1]           $ 400,000                    
Stock issued for payment of acquisition liability (shares)           86,207                    
Business combination, consideration transferred, equity interests issued and issuable [1]           $ 600,000                    
Contingent performance payments [2]           2,500,000                    
Business combination, consideration transferred           4,433,565                    
Initial Present Value [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Payments to acquire businesses, gross [1]           400,000                    
Business combination, consideration transferred, equity interests issued and issuable [1]           600,000                    
Contingent performance payments [2]           230,000                    
Business combination, consideration transferred           $ 1,796,547                    
Remaining Present and Fair Value [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Payments to acquire businesses, gross [1]                 0       $ 0      
Business combination, consideration transferred, equity interests issued and issuable [1]                 0       0      
Contingent performance payments [2]                 88,055       744,510      
Business combination, consideration transferred                 404,827       $ 1,350,923      
Business combination, contingent consideration arrangements, change in amount of contingent consideration, liability                 99,818              
Working Capital Adjustment [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Business combination, provisional information, initial accounting incomplete, adjustment, consideration transferred                 $ 66,435              
First Installment Payment [Member]                                
Business Acquisition [Line Items]                                
Business combination, consideration transferred       $ 266,898                        
Business combination, contingent consideration, liability       333,333                   333,333    
Working capital adjustment       $ 66,435                   $ 66,435    
Subsequent Event [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Payment for contingent consideration liability, investing activities $ 45,000 $ 45,000                            
Business combinations, separately recognized transactions, content only revenue                     $ 4,500,000          
Measurement Input, Discount Rate [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Business combination, contingent consideration, liability, measurement input         0.055 0.055                    
Measurement Input, Price Volatility [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Business combination, contingent consideration, liability, measurement input         0.45 0.45                    
Maximum [Member] | ZenContent [Member]                                
Business Acquisition [Line Items]                                
Business combination, consideration transferred           $ 4,500,000                    
Business combination, contingent consideration, liability         $ 2,500,000 $ 2,500,000                    
[1] The aggregate consideration paid at closing for the acquisition of ZenContent consisted of a cash payment of $400,000 and the issuance of 86,207 shares of IZEA common stock valued at $600,000.
[2] The contingent performance payments were subject to ZenContent achieving certain minimum revenue thresholds over 36 months. ZenContent was required to meet minimum revenues of $2.5 million, $3.5 million and $4.5 million in the first, second and third respective 12-month periods following the closing in order to receive any portion of the contingent performance payments. Of these payments, 33% of each such annual installment or contingent performance payment was to be in the form of cash and the remainder of such payment was to be in the form of either cash or additional shares of IZEA common stock, at the Company's option. The value of the Company's common stock would be valued using a thirty (30) trading day volume-weighted average closing price as reported by the NASDAQ Capital Market. These contingent performance payments were subject to downward adjustment of up to 30% if ZenContent's co-founder was terminated by IZEA for cause or she terminated her employment without good reason. On July 31, 2016, the Company initially determined the fair value of the $2,500,000 contingent payments to be $230,000. The fair value of the contingent performance payments is required to be revalued each quarter and is calculated using a Monte-Carlo simulation to simulate revenue over the future periods. 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 17%) 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, payout was calculated for each year and present valued to incorporate the credit risk associated with these payments. The Company's fair value conclusion was based on the average payment from 250,000 simulation trials. The volatility used for the simulation was 45%. The interest rate used for the simulation was the Company's current borrowing rate of prime plus 2% at the time of valuation. Due to the adjustment in payments pursuant to the second amendment to the ZenContent Stock Purchase Agreement, the Company revalued its estimate of the contingent performance payment as of September 30, 2018 to be $99,818 and determined that current fair value of the contingent performance payments was $88,055 compared to $744,510 as of December 31, 2017. The change in the estimated fair value of contingent performance payable resulted in a $646,637 decrease in general and administrative expense in the Company's consolidated statement of operations during the nine months ended September 30, 2018. Of this amount, $160,890 was allocated to compensation expense and $485,747 was allocated as a change in the fair value of the contingent performance payments. The Company revalued its estimate of the contingent performance payment as of September 30, 2017 based on actual results and projections at the time and determined that current fair value of the contingent performance payments was $342,861 compared to $324,000 as of December 31, 2016. The change in the estimated fair value of contingent performance payable resulted in a $184,444 increase in general and administrative expense in the Company's consolidated statement of operations during the nine months ended September 30, 2017. Of this amount, $122,444 was allocated to compensation expense and a gain of $62,000 was allocated as a change in the fair value of the contingent performance payments.