XML 10 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
AUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2016
Dec. 31, 2015
Current Assets:    
Cash and cash equivalents $ 1,379,887 $ 1,878,034
Accounts receivable 8,059,910 4,872,082
Investments 82,908 82,908
Other current assets 542,237 343,809
Total current assets 10,064,942 7,176,833
Other assets:    
Property and equipment, net 100,241 73,066
Intangible assets - net 8,764,704 3,114,513
Acquired goodwill 17,089,076 3,470,522
Deferred income tax assets, net 3,488,960
Total other assets 29,442,981 6,658,101
Total Assets 39,507,923 13,834,934
Current Liabilities:    
Line of credit 3,088,890 1,235,935
Accounts payable 5,130,817 2,597,385
Other accrued expenses 2,165,088 1,093,814
Current Portion - Long Term Notes 405,376
Consideration payable - Cash 1,854,397 3,649,267
Consideration payable - Equity 64,384
Total current liabilities 12,708,952 8,576,401
Long-term liabilities:    
Convertible notes 5,000,000
Long-term notes - Net of Current Portion 1,536,191
Long-term consideration payable - Cash 2,711,717
Long-term consideration payable - Equity 10,887,360
Total Long-term Liabilities 15,135,268 5,000,000
Total liabilities 27,844,220 13,576,401
Stockholders' equity:    
Preferred stock, $0.01 par value; 1,000,000 authorized, 363,611 issued and outstanding as of December 31, 2016, and none outstanding as of December 31, 2015 3,636
Common stock, $0.01 par value; 100,000,000 shares authorized, 13,885,972 and 11,874,361 issued and outstanding as of December 31, 2016, and December 31, 2015, respectively 138,860 118,743
Additional paid-In capital 15,358,839 1,192,692
Accumulated deficit (3,833,588) (1,052,902)
Accumulated other comprehensive income (loss) (7,426)
Non-Controlling Interest 3,382
Total stockholders' equity 11,663,703 258,533
Total liabilities and stockholders' equity $ 39,507,923 $ 13,834,934