XML 110 R92.htm IDEA: XBRL DOCUMENT v3.21.4
Quarterly Financial Information (Unaudited) (As Restated) - Schedule of Restatement Quarterly Financial Information (Details) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2020
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash and cash equivalents $ 1,050,370 $ 1,050,370 $ 1,905,182 $ 1,270,023 $ 587,520 $ 1,905,182 $ 1,050,370 $ 587,520 $ 736,046 $ 957,013  
Accounts receivable, net 5,197,832 5,197,832 4,503,849 2,995,787 3,576,299 4,503,849 5,197,832 3,576,299 6,430,253 3,967,899 [1]  
Note receivable, net 13,646 13,646 35,215 38,329 1,283,887 35,215 13,646 1,283,887 13,910 63,812  
Prepaid expenses and other current assets 883,406 883,406 1,131,168 758,310 612,377 1,131,168 883,406 612,377 940,214 704,505 [1]  
Current assets - discontinued operations 1,720 1,720 1,705  
Total current assets 7,145,253 7,145,253 7,575,414 5,062,449 6,061,803 7,575,414 7,145,253 6,061,803 8,120,422 5,694,934  
Property and equipment, net 119,912 119,912 139,349 25,413 80,465 139,349 119,912 80,465 113,250 30,666  
Website acquisition assets, net 12,789 12,789 24,052 35,316 65,293 24,052 12,789 65,293 5,600 48,928  
Intangible assets, net 7,988,584 7,988,584 25,783,468 18,477,848 2,803,029 25,783,468 7,988,584 2,803,029 7,653,717 19,392,436  
Goodwill 19,827,672 19,827,672 62,106,757 52,133,621 19,043,727 62,106,757 19,827,672 19,043,727 19,645,468 52,133,622 [2],[3] $ 988,926
Prepaid services/consulting agreements - long term 620,000 620,000 697,500 775,000 930,002 697,500 620,000 930,002 664,593 913,182  
Right-of-use asset 243,549 243,549 296,514 348,721 447,915 296,514 243,549 447,915 72,598 397,912  
Other assets 396,969 396,969 448,575 94,672 76,002 448,575 396,969 76,002 253,650 35,823  
Total assets 36,354,728 36,354,728 97,071,630 76,953,041 29,508,236 97,071,630 36,354,728 29,508,236 36,529,299 78,647,503  
Accounts payable 7,517,903 7,517,903 8,521,835 8,064,492 4,665,201 8,521,835 7,517,903 4,665,201 9,595,006 8,517,769  
Accrued expenses 4,975,436 4,975,436 3,579,117 2,456,284 1,983,456 3,579,117 4,975,436 1,983,456 3,546,896 4,722,491 [1],[4],[5],[6],[7]  
Accrued interest to related party 29,364 29,364 10,675 8,652 4,160 10,675 29,364 4,160 65,437 6,629  
Premium finance loan payable 16,671 16,671 71,062 125,453 3,383 71,062 16,671 3,383 339,890 179,844  
Deferred revenues 222,041 222,041 237,270 175,138 237,270 222,041 346,529 163,180 [8]  
Long term debt, current portion 1,135,000 1,135,000 165,163 165,163 165,163 165,163 1,135,000 165,163 2,091,735 165,163  
Share Issuance Accrued Liability New    
Other current liabilities    
Operating lease liability, net of current portion 221,763 221,763 218,697 215,004 189,669 218,697 221,763 189,669 72,727 211,744  
Current liabilities - discontinued operations 591 591 591  
Total current liabilities 14,118,178 14,118,178 12,803,819 11,210,186 7,011,623 12,803,819 14,118,178 7,011,623 16,058,220 13,967,411  
Long Term Debt to Related Parties, net 36,199 36,199 32,670 29,179 22,160 32,670 36,199 22,160 39,728 25,689  
Long term debt 17,838,440 17,838,440 18,588,440 18,588,440 17,838,440 16,916,705  
Deferred tax liability 0 0 111,894 230,726 491,059 111,894 0 491,059 319,936 [9]  
Operating lease liability, net of current portion 21,915 21,915 82,396 130,979 258,246 82,396 21,915 258,246 198,232  
Total liabilities 32,014,732 32,014,732 31,619,219 11,601,070 7,783,088 31,619,219 32,014,732 7,783,088 33,014,653 14,511,268  
Common stock, value 1,151,018 1,151,018 1,107,955 1,072,105 781,522 1,107,955 1,151,018 781,522 1,181,622 1,007,830  
Additional paid-in capital 93,971,266 93,971,266 92,638,181 88,447,864 41,385,503 92,638,181 93,971,266 41,385,503 96,427,166 84,265,623  
Accumulated deficit (90,642,890) (90,642,890) (28,374,166) (24,248,439) (20,515,318) (28,374,166) (90,642,890) (20,515,318) (93,932,080) (21,217,658) [1],[2],[4],[5],[6],[7],[8],[9]  
Treasury stock (219,837) (219,837) (219,837) (219,837)  
Total shareholders' equity 4,339,996 4,339,996 65,452,411 65,351,970 21,725,147 65,452,411 4,339,996 21,725,147 3,514,646 64,136,235 $ 3,422,478
Total liabilities and shareholders' equity 36,354,728 36,354,728 97,071,630 76,953,041 29,508,236 97,071,630 36,354,728 29,508,236 36,529,299 78,647,503  
Revenues, Advertising   4,894,486 2,273,940 2,270,186 2,113,276 4,544,126 9,438,612 3,915,326 15,839,429 6,691,462 [1],[8]  
Cost of revenue, Advertising   2,085,060 1,097,504 1,823,082 1,432,922 2,920,586 5,005,646 2,874,076 7,906,346 5,791,049 [1]  
Gross profit   2,809,426 1,176,436 447,104 680,354 1,623,540 4,432,966 1,041,250 7,933,082 900,413  
Selling, general and administrative expenses   6,153,561 5,584,288 3,575,850 2,764,121 9,160,138 15,313,699 4,482,408 22,092,352 9,454,240 [1],[4],[5],[6],[7],[10]  
Loss from continuing operations   (3,344,135) (4,407,852) (3,128,746) (2,083,767) (7,536,598) (10,880,733) (3,441,158) (72,925,286) (8,553,827)  
Interest (expense) income, net   (251,779) (82,261) 10,993 16,234 (71,268) (323,047) 37,281 10,006 47,396  
Gain on settlement of liability   122,500 123,739  
Impairment expense   (58,766,016) (58,766,016)    
Settlement of contingent consideration      
Other expense   (215) (215) (215) 274,075  
Interest expense   (6,993) (7,902)   (20,077)  
Interest expense - related party   (18,689) (2,023) (2,023) (5,574) (4,046) (22,735) (17,289)   (19,334)  
Total other income (expense)   (59,036,484) (84,284) 8,755 3,667 (75,529) (59,112,013) 134,590 (356,650) 131,724  
Net loss from continuing operations before tax   (62,380,619) (4,492,136) (3,119,991) (2,080,100) (7,612,127) (69,992,746) (3,306,568) (73,281,936) (8,422,103)  
Income (loss) from discontinued operations   13,649 (174,021) (136,734)  
Net loss before tax   (62,380,619) (4,492,136) (3,119,991) (2,066,451) (7,612,127) (69,992,746) (3,480,589) (73,281,936) (8,558,837)  
Income tax benefit   111,895 366,409 89,210 8,237 455,619 567,514 8,237 567,514 4,384,146  
Net loss   (62,268,724) (4,125,727) (3,030,781) (2,058,214) (7,156,508) (69,425,232) (3,472,352) (72,714,422) (4,174,691)  
Preferred stock dividends Series A-1, Series E, and Series F preferred stock   (180,122) (148,995) (118,252) (52,682) (267,247) (447,369) (201,484) (363,460) (319,367)  
Net loss attributable to common shareholders   $ (62,448,846) $ (4,274,722) $ (3,149,033) $ (2,110,896) $ (7,423,755) $ (69,872,601) $ (3,673,836) $ (73,077,882) $ (4,494,058)  
Basic and diluted net loss for continuing operations per share   $ (0.56) $ (0.04) $ (0.03) $ (0.03) $ (0.07) $ (0.65) $ (0.05) $ (0.65) $ (0.06)  
Basic and diluted net profit for discontinued operations per share   0.00 0.00 0.00 0.00  
Basic and diluted net loss per share   $ (0.56) $ (0.04) $ (0.03) $ (0.03) $ (0.07) $ (0.65) $ (0.05) $ (0.65) $ (0.06)  
Weighted average shares outstanding - basic and diluted   110,995,809 107,427,197 106,098,560 64,267,465 106,148,084 108,099,730 70,623,818 112,528,858 72,435,144  
Addback: Loss attributable to discontinued operations               $ 174,021 $ (136,734)  
Depreciation       $ 5,253   $ 10,179 $ 29,616 5,613 56,017 10,265  
Amortization of debt discount       3,490   6,981 10,510 10,472 14,039 14,001  
Amortization       928,199   1,969,143 3,288,361 87,636 3,630,418 580,294  
Impairment of tradename           20,800   32,000  
Impairment of goodwill           42,279,087   42,279,087  
Impairment of intangibles 16,486,929         16,486,929   16,486,929  
Gain on settlement of liability       36,595   (122,500) (123,739)  
Gain on sale of property and equipment            
Stock option compensation expense         78,094 129,105 96,679 181,549 51,684  
Stock issued for services       91,718   91,718 92,218 32,250   140,283  
Non-cash acquisition fee       275,000   275,000 275,000      
Non-cash compensation for services       (90,000)   (90,000) (90,000)      
Non-cash settlement of contingent consideration              
Change in deferred taxes       (89,210)   (455,619) (567,514) (8,237) (567,513) (4,566,342)  
Provision for bad debt         773,944 287,068 29,338 437,404 53,802  
Accounts receivable       789,915   1,395,191 1,193,666 (8,237) (35,140) (244,391)  
Prepaid expenses and other current assets       (7,690)   59,337 307,099 29,338 (752,754) 211,568  
Prepaid services/consulting agreements       93,182   215,682 293,182   248,590 249,318  
Goodwill              
Other assets       (58,849)   212,230 263,836 (17,369) (217,827) 54,626  
ROU asset and lease liability       (14,802)   (7,485) (11,935) (11,935) 12,064  
Accounts payable       (271,080)   (735,890) (1,739,822) 1,078,205 (80,419) 772,675  
Accrued expenses       (44,192)   407,585 1,893,077 1,065,843 (2,331,213) 3,839,287  
Accrued interest to related party       2,023   4,046 22,735 3,213 58,808 5,682  
Deferred rents            
Deferred revenues       11,958   40,757 25,528 (4,163) 183,349 159,017  
Cash used in continuing operations for operating activities       (1,369,272)   (2,905,615) (4,957,486) (1,346,384) (6,508,935) (2,785,863)  
Net cash (used in) provided by discontinued operations         (155,739) 1,114 8,099  
Net cash used in operating activities       (1,369,272)   (2,905,615) (4,957,486) (1,502,123) (6,507,821) (2,777,764)  
Purchase of property and equipment, net         (4,055) (4,055) (8,746)      
Cash paid for website acquisition         (8,000)  
Cash acquired in acquisition of subsidiaries           1,357,669 1,357,669 1,651,509 749,997  
Principal collected on notes receivable           77,500      
Notes receivable funded           (1,156,887)      
Net cash provided by investing activities from continuing operations         1,353,614 1,353,614 (492,389)   788,739  
Proceeds from issuance of common stock, net of commissions       1,734,937   2,170,562 3,586,148 1,651,410 4,019,697 1,645,383  
Proceeds from issuance of preferred stock         250,000 600,000  
Payments of insurance premium loans payable       (54,391)   (108,782) (163,173) (89,154)      
Dividend payments       (23,747)   (55,007) (235,129) (201,847) (63,136) (319,367)  
Principal payment on notes payable         (64,681)  
Note receivable funded           (45,062)  
Proceeds from repayment of note receivable       25,483   28,597   49,902  
Notes payable funded           464,800 464,800      
Increase in Common Shares           44,583      
Unlocated Difference                
Increase in APIC                
Net cash provided by financing activities from continuing operations       1,682,282   2,500,170 3,697,229 1,545,728   1,903,581  
Net decrease in cash and cash equivalents including cash and cash equivalents classified within assets related to continuing operations       313,010   948,169 93,357 (448,784)      
Impact of foreign exchange rates on cash             9,818    
Net (decrease) in cash and cash equivalents classified within assets related to discontinued operations           (15,971)   8,099  
Net (decrease) increase in cash and cash equivalents       313,010   948,169 93,357 (454,937)   (85,444)  
Cash and cash equivalents at beginning of year   $ 1,905,182 $ 1,270,023 957,013   957,013 957,013 1,042,457 957,013 1,042,457  
Cash and cash equivalents at end of year 1,050,370 1,050,370 1,905,182 1,270,023 $ 587,520 1,905,182 1,050,370 587,520 736,046 957,013  
Cash paid for interest       2,023   4,046   15,926 31,250  
Premium finance loan payable recorded as prepaid       125,987   87,461   28,602      
Non-cash acquisition of S&W net assets               2,999,756 3,234,811  
Non-cash acquisition of S&W net liabilities               3,162,877   3,162,877  
Non-cash acquisition of intangible assets of S&W               3,120,600   3,120,600  
Non-cash acquisition right of use asset S&W               235,055   235,055  
Common stock issued for acquisitions           3,725,000   20,021,163   62,770,464  
Recognition of right of use lease liability for S&W               245,540   240,178  
Non-cash acquisition of goodwill S&W               17,068,807   17,068,807  
Reduction of liability with Daily Engage Media Group LLC               197,500      
Note receivable for the sale of Black Helmet               155,000      
Stock issued for prepaid services/consulting agreement to Spartan Capital       2,212,400   2,212,400   32,220      
Stock dividend               100      
Accrued consulting fees withheld from offering proceeds                  
Non-cash acquisition of assets of Wild Sky           5,469,625 5,469,625        
Non-cash acquisition of intangible assets of Wild Sky           8,335,300 8,335,300        
Non-cash acquisition of goodwill of Wild Sky           9,725,559 9,973,136        
Non-cash acquisition of liabilities of Wild Sky           3,388,579 3,636,156        
Long term debt from acquisition           16,416,905 16,416,905        
Issuance of debt in accordance with legal settlement             219,837        
Series A-1 Preferred Stock [Member]                      
Convertible preferred stock, value 12,000 12,000 12,000 12,000 5,000 12,000 12,000 5,000 12,000 12,000  
Series B-1 Preferred Stock [Member]                      
Convertible preferred stock, value  
Series E Preferred Stock [Member]                      
Convertible preferred stock, value 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000  
Series F Preferred Stock [Member]                      
Convertible preferred stock, value 43,440 43,440 43,440 43,440 43,440 43,440 43,440 43,440 43,440 43,440  
Previously Filed [Member]                      
Cash and cash equivalents 1,050,370 1,050,370 1,905,182 1,270,023 587,520 1,905,182 1,050,370 587,520   957,013  
Accounts receivable, net 5,409,605 5,409,605 4,715,622 3,207,560 3,576,299 4,715,622 5,409,605 3,576,299   3,997,475 [1]  
Note receivable, net 13,646 13,646 35,215 38,329 1,283,887 35,215 13,646 1,283,887   63,812  
Prepaid expenses and other current assets 702,054 702,054 903,874 485,074 612,377 903,874 702,054 612,377   752,975 [1]  
Current assets - discontinued operations 1,720 1,720   1,705  
Total current assets 7,175,675 7,175,675 7,559,893 5,000,986 6,061,803 7,559,893 7,175,675 6,061,803   5,772,980  
Property and equipment, net 119,912 119,912 139,349 25,413 80,465 139,349 119,912 80,465   30,666  
Website acquisition assets, net 12,789 12,789 24,052 35,316 65,293 24,052 12,789 65,293   48,928  
Intangible assets, net 12,052,337 12,052,337 24,882,063 18,671,791 4,305,097 24,882,063 12,052,337 4,305,097   19,610,801 [2],[3],[10]  
Goodwill 22,150,047 22,150,047 64,568,671 53,646,856 16,397,449 64,568,671 22,150,047 16,397,449   53,646,856 [2],[3]  
Prepaid services/consulting agreements - long term 620,000 620,000 697,500 775,000 930,002 697,500 620,000 930,002   913,182  
Right-of-use asset 243,549 243,549 296,514 348,721 447,915 296,514 243,549 447,915   397,912  
Other assets 396,969 396,969 448,575 94,672 76,002 448,575 396,969 76,002   35,823  
Total assets 42,771,278 42,771,278 98,616,617 78,598,755 28,364,026 98,616,617 42,771,278 28,364,026   80,457,148  
Accounts payable 7,605,873 7,605,873 8,609,805 8,152,462 4,665,201 8,609,805 7,605,873 4,665,201   8,358,442 [1]  
Accrued expenses 1,933,476 1,933,476 1,032,458 893,540 1,920,507 1,032,458 1,933,476 1,920,507   3,228,328 [1],[4],[5],[6],[7]  
Accrued interest to related party 12,720 12,720 10,675 8,652 4,160 10,675 12,720 4,160   6,629  
Premium finance loan payable 16,671 16,671 71,062 125,453 3,383 71,062 16,671 3,383   179,844  
Deferred revenues 65,512 65,512 80,741 18,609 80,741 65,512   6,651 [8]  
Long term debt, current portion 1,135,000 1,135,000 165,163 165,163 165,163 165,163 1,135,000 165,163   165,163  
Share Issuance Accrued Liability New        
Other current liabilities    
Operating lease liability, net of current portion 221,763 221,763 218,697 215,004 189,669 218,697 221,763 189,669   211,744  
Current liabilities - discontinued operations 591 591   591  
Total current liabilities 10,991,015 10,991,015 10,188,601 9,578,883 6,948,674 10,188,601 10,991,015 6,948,674   12,157,392  
Long Term Debt to Related Parties, net 36,199 36,199 32,670 29,179 22,160 32,670 36,199 22,160   25,689  
Long term debt 18,588,440 18,588,440 18,588,440 18,588,440 18,588,440    
Deferred tax liability 283,213 283,213 433,955 516,941 433,955 283,213   581,440 [9]  
Operating lease liability, net of current portion 21,915 21,915 82,396 130,979 258,246 82,396 21,915 258,246   198,232  
Total liabilities 29,920,782 29,920,782 29,326,062 10,255,982 7,229,080 29,326,062 29,920,782 7,229,080   12,962,753  
Common stock, value 1,145,642 1,145,642 1,102,579 1,067,329 776,898 1,102,579 1,145,642 776,898   1,002,444 [2],[3]  
Additional paid-in capital 96,360,804 96,360,804 95,116,892 91,099,013 40,778,245 95,116,892 96,360,804 40,778,245   86,856,500 [2],[3],[10]  
Accumulated deficit (83,581,144) (83,581,144) (27,009,356) (23,904,009) (20,493,637) (27,009,356) (83,581,144) (20,493,637)   (20,444,989) [1],[2],[4],[5],[6],[7],[8],[9]  
Treasury stock (1,155,245) (1,155,245) (1,155,245)    
Total shareholders' equity 12,850,496 12,850,496 69,290,555 68,342,773 21,134,946 69,290,555 12,850,496 21,134,946   67,494,395  
Total liabilities and shareholders' equity 42,771,278 42,771,278 98,616,617 78,598,755 28,364,026 98,616,617 42,771,278 28,364,026   80,457,148  
Revenues, Advertising   4,894,486 2,273,940 2,270,186 2,113,276 4,544,126 9,438,612 3,915,326   6,998,810 [1],[8]  
Cost of revenue, Advertising   2,085,060 1,097,504 1,823,082 1,432,922 2,920,586 5,005,646 2,874,076   5,941,868 [1]  
Gross profit   2,809,426 1,176,436 447,104 680,354 1,623,540 4,432,966 1,041,250   1,056,942  
Selling, general and administrative expenses   5,493,343 4,387,741 3,979,378 2,734,203 8,367,119 13,860,462 4,452,490   8,001,229 [1],[4],[5],[6],[7],[10]  
Loss from continuing operations   (2,683,917) (3,211,305) (3,532,274) (2,053,849) (6,743,579) (9,427,496) (3,411,240)   (6,944,287)  
Interest (expense) income, net   (251,779) (82,261) 10,993 16,234 (71,268) (323,047) 37,281   47,396  
Gain on settlement of liability   935,408 935,408 122,500   123,739  
Impairment expense   (53,996,544) (53,996,544)    
Settlement of contingent consideration   (750,000) (750,000)    
Other expense   (215) (215) (215)    
Interest expense   (6,993) (7,902)   (20,077)  
Interest expense - related party   (2,045) (2,023) (2,023) (5,574) (4,046) (6,091) (17,289)   19,334  
Total other income (expense)   (54,064,960) (84,284) 8,755 3,667 (75,529) (54,140,489) 134,590   131,724  
Net loss from continuing operations before tax   (56,748,877) (3,295,589) (3,523,519) (2,050,182) (6,819,108) (63,567,985) (3,276,650)   (6,812,563)  
Income (loss) from discontinued operations   13,649 (174,021)   (136,734)  
Net loss before tax   (56,748,877) (3,295,589) (3,523,519) (2,036,533) (6,819,108) (63,567,985) (3,450,671)   (6,949,297)  
Income tax benefit   177,089 190,242 64,499 254,741 431,830   (3,547,274) [9]  
Net loss   (56,571,788) (3,105,347) (3,459,020) (2,036,533) (6,564,367) (63,136,155) (3,450,671)   (3,402,023)  
Preferred stock dividends Series A-1, Series E, and Series F preferred stock   (180,122) (148,995) (118,252) (52,682) (267,247) (447,369) (201,484)      
Net loss attributable to common shareholders   $ (56,751,910) $ (3,254,342) $ (3,577,272) $ (2,089,215) $ (6,831,614) $ (63,583,524) $ (3,652,155)   $ (3,721,375)  
Basic and diluted net loss for continuing operations per share   $ (0.51) $ (0.03) $ (0.03) $ (0.03) $ (0.06) $ (0.59) $ (0.05)   $ (0.05)  
Basic and diluted net profit for discontinued operations per share   0.00 0.00   0.00  
Basic and diluted net loss per share   $ (0.51) $ (0.03) $ (0.03) $ (0.03) $ (0.06) $ (0.59) $ (0.05)   $ (0.05)  
Weighted average shares outstanding - basic and diluted   110,995,809 107,427,197 106,098,560 64,267,465 106,148,084 108,099,730 66,485,230   69,401,729  
Addback: Loss attributable to discontinued operations               $ 174,021   $ 136,734  
Depreciation       $ 5,253   $ 10,179 $ 29,616 5,613   10,265  
Amortization of debt discount       3,490   6,981 10,510 10,472   14,001  
Amortization       952,622   1,999,914 3,289,330 120,668   687,529  
Impairment of tradename           20,800   32,000  
Impairment of goodwill           42,444,971      
Impairment of intangibles           11,551,573      
Gain on settlement of liability       36,595   (935,408) (122,500)   (123,739)  
Gain on sale of property and equipment            
Stock option compensation expense         78,094 129,105 29,074   45,674  
Stock issued for services       91,718   91,718 92,218 32,250   141,175  
Non-cash acquisition fee       275,000   275,000 275,000      
Non-cash compensation for services              
Non-cash settlement of contingent consideration         750,000      
Change in deferred taxes       (64,499)   (254,741) (431,830)   (3,547,274)  
Provision for bad debt         773,944 287,068 29,338   505,401  
Accounts receivable       789,915   1,395,191 1,193,666   (1,831)  
Prepaid expenses and other current assets       314,015   335,100 536,920 29,338   295,389  
Prepaid services/consulting agreements       93,182   215,682 293,182     110,000  
Goodwill              
Other assets       (58,849)   212,230 263,836 (17,369)    
ROU asset and lease liability       (14,802)   (7,485) (11,935)   (191,291)  
Accounts payable       (205,980)   (670,790) (1,674,722) 1,078,205   160,210  
Accrued expenses       (141,893)   (847,068) 53,950 1,070,498   2,433,173  
Accrued interest to related party       2,023   4,046 6,091 3,213   5,682  
Deferred rents            
Deferred revenues       11,958   40,757 25,528 (4,163)   (4,163)  
Cash used in continuing operations for operating activities       (1,369,272)   (2,905,615) (4,957,486) (1,346,384)   (2,693,088)  
Net cash (used in) provided by discontinued operations         (155,739)   23,362  
Net cash used in operating activities       (1,369,272)   (2,905,615) (4,957,486) (1,502,123)   (2,669,726)  
Purchase of property and equipment, net         (4,055) (4,055) (8,746)      
Cash paid for website acquisition           (8,000)  
Cash acquired in acquisition of subsidiaries           1,357,669 1,357,669   716,989  
Principal collected on notes receivable           77,500      
Notes receivable funded           (1,156,887)      
Net cash provided by investing activities from continuing operations         1,353,614 1,353,614 (492,389)   697,546  
Proceeds from issuance of common stock, net of commissions       1,734,937   2,170,562 3,586,148 1,651,410   1,644,480  
Proceeds from issuance of preferred stock         250,000   600,000  
Payments of insurance premium loans payable       (54,391)   (108,782) (163,173) (89,154)      
Dividend payments       (23,747)   (55,007) (235,129) (201,847)   (319,352)  
Principal payment on notes payable         (64,681)   (64,681)  
Note receivable funded             (181,312)  
Proceeds from repayment of note receivable       25,483   28,597     136,250  
Notes payable funded           464,800 464,800      
Increase in Common Shares           44,583      
Unlocated Difference                
Increase in APIC                
Net cash provided by financing activities from continuing operations       1,682,282   2,500,170 3,697,229 1,545,728   1,902,692  
Net decrease in cash and cash equivalents including cash and cash equivalents classified within assets related to continuing operations       313,010   948,169 93,357 (448,784)      
Impact of foreign exchange rates on cash             9,818    
Net (decrease) in cash and cash equivalents classified within assets related to discontinued operations           (15,971)   (15,956)  
Net (decrease) increase in cash and cash equivalents       313,010   948,169 93,357 (454,937)   (85,444)  
Cash and cash equivalents at beginning of year   $ 1,905,182 $ 1,270,023 957,013   957,013 957,013 1,042,457 957,013 1,042,457  
Cash and cash equivalents at end of year 1,050,370 1,050,370 1,905,182 1,270,023 $ 587,520 1,905,182 1,050,370 587,520   957,013  
Cash paid for interest       2,023   4,046   15,926   31,250  
Premium finance loan payable recorded as prepaid       125,987   87,461   28,602      
Non-cash acquisition of S&W net assets                 3,234,754  
Non-cash acquisition of S&W net liabilities               168,244   4,147,959  
Non-cash acquisition of intangible assets of S&W               4,169,000   20,322,483  
Non-cash acquisition right of use asset S&W               266,230   235,055  
Common stock issued for acquisitions           3,725,000     65,361,962  
Recognition of right of use lease liability for S&W               245,540   240,178  
Non-cash acquisition of goodwill S&W               15,408,523    
Reduction of liability with Daily Engage Media Group LLC               197,500      
Note receivable for the sale of Black Helmet               155,000      
Stock issued for prepaid services/consulting agreement to Spartan Capital       2,212,400   2,212,400   32,220      
Stock dividend               100      
Accrued consulting fees withheld from offering proceeds       165,000   165,000          
Non-cash acquisition of assets of Wild Sky           (4,111,956) (4,111,956)        
Non-cash acquisition of intangible assets of Wild Sky           (18,060,859) (7,246,300)        
Non-cash acquisition of goodwill of Wild Sky           (10,814,559)        
Non-cash acquisition of liabilities of Wild Sky           3,388,579 3,388,579        
Long term debt from acquisition           16,416,905 16,416,905        
Issuance of debt in accordance with legal settlement             219,837        
Previously Filed [Member] | Series A-1 Preferred Stock [Member]                      
Convertible preferred stock, value 12,000 12,000 12,000 12,000 5,000 12,000 12,000 5,000   12,000  
Previously Filed [Member] | Series B-1 Preferred Stock [Member]                      
Convertible preferred stock, value      
Previously Filed [Member] | Series E Preferred Stock [Member]                      
Convertible preferred stock, value 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000   25,000  
Previously Filed [Member] | Series F Preferred Stock [Member]                      
Convertible preferred stock, value 43,440 43,440 43,440 43,440 43,440 43,440 43,440 43,440   43,440  
Restatement Adjustments [Member]                      
Accounts receivable, net (211,773) (211,773) (211,773) (211,773)   (211,773) (211,773)     (29,576) [1]  
Prepaid expenses and other current assets 181,352 181,352 227,294 273,236   227,294 181,352     (48,470) [1]  
Total current assets (30,422) (30,422) 15,521 61,463 15,521 (30,422)   (78,046)  
Intangible assets, net (4,063,753) (4,063,753) 901,405 (193,943) (1,502,068) 901,405 (4,063,753) (1,502,068)   (218,366) [2],[3],[10]  
Goodwill (2,322,375) (2,322,375) (2,461,914) (1,513,235) 2,646,278 (2,461,914) (2,322,375) 2,646,278   (1,513,234) [2],[3]  
Total assets (6,416,550) (6,416,550) (1,544,987) (1,645,714) 1,144,210 (1,544,987) (6,416,550) 1,144,210   (1,809,645)  
Accounts payable (87,970) (87,970) (87,970) (87,970)   (87,970) (87,970)     159,328 [1]  
Accrued expenses 3,041,960 3,041,960 2,546,659 1,562,744 62,949 2,546,659 3,041,960 62,949   1,494,163 [1],[4],[5],[6],[7]  
Accrued interest to related party 16,644 16,644         16,644        
Deferred revenues 156,529 156,529 156,529 156,529   156,529 156,529     156,529 [8]  
Total current liabilities 3,127,163 3,127,163 2,615,218 1,631,303 62,949 2,615,218 3,127,163 62,949   1,810,019  
Long term debt (750,000) (750,000)         (750,000)        
Deferred tax liability (283,213) (283,213) (322,061) (286,215) 491,059 (322,061) (283,213) 491,059   (261,504) [9]  
Total liabilities 2,093,950 2,093,950 2,293,157 1,345,088 554,008 2,293,157 2,093,950 554,008   1,548,516  
Common stock, value 5,376 5,376 5,376 4,776 4,624 5,376 5,376 4,624   5,376 [2],[3]  
Additional paid-in capital (2,389,538) (2,389,538) (2,478,711) (2,651,149) 607,258 (2,478,711) (2,389,538) 607,258   (2,590,868) [2],[3],[10]  
Accumulated deficit (7,061,746) (7,061,746) (1,364,810) (344,430) (21,681) (1,364,810) (7,061,746) (21,681)   (772,669) [1],[2],[4],[5],[6],[7],[8],[9]  
Treasury stock 935,408 935,408         935,408        
Total shareholders' equity (8,510,500) (8,510,500) (3,838,144) (2,990,803) 590,201 (3,838,144) (8,510,500) 590,201   (3,358,160)  
Total liabilities and shareholders' equity (6,416,550) (6,416,550) (1,544,987) (1,645,714) 1,144,210 (1,544,987) (6,416,550) 1,144,210   (1,809,645)  
Revenues, Advertising     (307,348) [1],[8]  
Cost of revenue, Advertising     (150,819) [1]  
Gross profit     (156,529)  
Selling, general and administrative expenses   660,218 1,196,547 (403,528) 29,918 793,019 1,453,237 29,918   1,453,011 [1],[4],[5],[6],[7],[10]  
Loss from continuing operations   (660,218) (1,196,547) 403,528 (29,918) (793,019) (1,453,237) (29,918)   (1,609,540)  
Interest (expense) income, net                    
Gain on settlement of liability   (935,408)         (935,408)      
Impairment expense   (4,769,472)         (4,769,472)      
Settlement of contingent consideration   750,000         750,000      
Other expense                    
Interest expense                    
Interest expense - related party   (16,644)         (16,644)      
Total other income (expense)   (4,971,524) (4,971,524)    
Net loss from continuing operations before tax   (5,631,742) (1,196,547) 403,528 (29,918) (793,019) (6,424,761) (29,918)   (1,609,540)  
Income (loss) from discontinued operations                    
Net loss before tax   (5,631,742) (1,196,547) 403,528 (29,918) (793,019) (6,424,761) (29,918)   (1,609,540)  
Income tax benefit   (65,194) 176,167 24,711 8,237 200,878 135,684 8,237   (836,872) [9]  
Net loss   (5,696,936) (1,020,380) 428,239 (21,681) (592,141) (6,289,077) (21,681)   (772,668)  
Net loss attributable to common shareholders   (5,696,936) (1,020,380) 428,239 (21,681) (592,141) (6,289,077) (21,681)   $ (772,683)  
Basic and diluted net loss for continuing operations per share                    
Basic and diluted net profit for discontinued operations per share                    
Basic and diluted net loss per share                    
Weighted average shares outstanding - basic and diluted                    
Amortization       (24,423)   (30,771) (969) (33,032)   $ (107,235)  
Impairment of goodwill             (165,884)        
Impairment of intangibles             4,935,356        
Gain on settlement of liability             935,408        
Stock option compensation expense               67,605   6,010  
Stock issued for services                   (892)  
Non-cash compensation for services       (90,000)   (90,000) (90,000)        
Non-cash settlement of contingent consideration             (750,000)        
Change in deferred taxes       (24,711)   (200,878) (135,684) (8,237)   (1,019,068)  
Provision for bad debt                   (451,599)  
Accounts receivable               (8,237)   (242,560)  
Prepaid expenses and other current assets       (321,705)   (275,763) (229,821)     (83,821)  
Prepaid services/consulting agreements                   139,318  
Other assets                   54,626  
ROU asset and lease liability                   203,355  
Accounts payable       (65,100)   (65,100) (65,100)     612,465  
Accrued expenses       97,701   1,254,653 1,839,127 (4,655)   1,406,114  
Accrued interest to related party             16,644        
Deferred revenues                   163,180  
Cash used in continuing operations for operating activities         0 0   (92,775)  
Net cash (used in) provided by discontinued operations                   (15,263)  
Net cash used in operating activities         0 0   (108,038)  
Cash acquired in acquisition of subsidiaries                   33,008  
Net cash provided by investing activities from continuing operations           91,193  
Proceeds from issuance of common stock, net of commissions                   903  
Dividend payments                   (15)  
Principal payment on notes payable                   64,681  
Note receivable funded                   136,250  
Proceeds from repayment of note receivable                   (136,250)  
Net cash provided by financing activities from continuing operations           889  
Net decrease in cash and cash equivalents including cash and cash equivalents classified within assets related to continuing operations              
Impact of foreign exchange rates on cash                    
Net (decrease) in cash and cash equivalents classified within assets related to discontinued operations                   15,956  
Net (decrease) increase in cash and cash equivalents           0  
Cash and cash equivalents at beginning of year   0   0 0   $ 0    
Cash and cash equivalents at end of year   0  
Cash paid for interest            
Premium finance loan payable recorded as prepaid                
Non-cash acquisition of S&W net assets               2,999,756   (234,998)  
Non-cash acquisition of S&W net liabilities               2,994,633   (985,082)  
Non-cash acquisition of intangible assets of S&W               (1,048,400)   (17,201,883)  
Non-cash acquisition right of use asset S&W               (31,175)    
Common stock issued for acquisitions           20,021,163   (2,591,498)  
Recognition of right of use lease liability for S&W                  
Non-cash acquisition of goodwill S&W               1,660,284   17,068,807  
Reduction of liability with Daily Engage Media Group LLC                    
Note receivable for the sale of Black Helmet                    
Stock issued for prepaid services/consulting agreement to Spartan Capital                
Stock dividend                    
Accrued consulting fees withheld from offering proceeds       (165,000)   (165,000)          
Non-cash acquisition of assets of Wild Sky           9,581,581 9,581,581        
Non-cash acquisition of intangible assets of Wild Sky           26,396,159 15,581,600        
Non-cash acquisition of goodwill of Wild Sky           9,725,559 20,787,695        
Non-cash acquisition of liabilities of Wild Sky           247,577        
Long term debt from acquisition                  
Issuance of debt in accordance with legal settlement                    
Restatement Adjustments [Member] | Series A-1 Preferred Stock [Member]                      
Convertible preferred stock, value    
Restatement Adjustments [Member] | Series B-1 Preferred Stock [Member]                      
Convertible preferred stock, value      
Restatement Adjustments [Member] | Series E Preferred Stock [Member]                      
Convertible preferred stock, value    
Restatement Adjustments [Member] | Series F Preferred Stock [Member]                      
Convertible preferred stock, value    
[1] Other Adjustments
[2] Common Stock issued in MediaHouse Acquisition
[3] Common Stock issued in Oceanside acquisition
[4] Closing notes consideration change from Oceanside acquisition
[5] Finder's Fee
[6] Penalty accrual for untimely registration statement filings
[7] Share-based compensation from Oceanside acquisition
[8] Deferred revenue
[9] Tax effect
[10] Changes to Goodwill, Intangible assets