Schedule of Unaudited Pro Forma Results of Acquisition of Parscale Creative

The following tables set forth the unaudited pro forma results of the Company as if the acquisitions of Parscale Creative and WebTegrity had taken place on the first day of the period presented. These combined results are not necessarily indicative of the results that may have been achieved had the companies been combined as of the first day of the period presented.

	Six months ended, June 30, 2018			Six months ended, June 30, 2017
Total revenues	$	5,474,359		$	4,427,416
Net income (loss)		(1,152,343	)		255,460
Basic and diluted net earnings per common share	$	(0.01	)	$	0.00

Schedule of Estimated Fair Value of the Consideration Transferred

The acquisition date estimated fair value of the consideration transferred and purchase price allocation consisted of the following:

Cash	$	200,000
Customer deposits and accrued expenses		(535,000	)
Net tangible liabilities	$	(335,000	)

Non-compete agreements	$	280,000
Brand name		1,930,000
Customer list		2,090,000
Goodwill		4,720,000
Deferred tax liability		(1,075,000	)
Total purchase price	$	7,945,000

Issuance of series D convertible preferred stock	$	7,610,000
Net tangible liabilities		335,000
Total purchase price	$	7,945,000

Schedule of Estimated Fair Value of the Consideration Transferred

The acquisition date estimated fair value of the consideration transferred and purchase price allocation consisted of the following:

Current assets	$	78,000
Fixed assets		30,000
Liabilities		(48,000	)
Net assets		60,000
Brand name		130,000
Customer list		280,000
Goodwill		530,000
Deferred tax liability		(100,000	)
Total purchase price	$	900,000

Issuance of Series E Convertible Preferred Stock

$

900,000

Schedule of Estimated Fair Value of the Consideration Transferred

Current assets	$	—
Brand name		100,000
Customer list		400,000
Goodwill		625,000
Deferred tax liability		(125,000	)
Total purchase price	$	1,000,000