XML 17 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
AUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2017
Dec. 31, 2016
Current assets:    
Cash and cash equivalents $ 4,882,084 $ 1,379,887
Accounts receivable 8,838,453 8,059,910
Other current assets 924,266 625,145
Total current assets 14,644,803 10,064,942
Other assets:    
Property and equipment, net 95,048 100,241
Intangible assets, net 9,469,703 8,764,704
Acquired goodwill 21,898,323 17,089,076
Deferred income tax assets, net 6,088,751 3,488,960
Total other assets 37,551,825 29,442,981
Total assets 52,196,628 39,507,923
Current liabilities:    
Line of credit 4,053,318 3,088,890
Accounts payable 5,324,872 5,130,817
Other accrued expenses 2,582,661 2,165,088
Current portion - long term notes 749,551 405,376
Consideration payable - cash 5,509,427 1,854,397
Consideration payable - equity 12,148,053 64,384
Total current liabilities 30,367,882 12,708,952
Long term liabilities:    
Convertible notes 1,250,000 0
Long-term notes - net of current portion 1,130,563 1,536,191
Long-term consideration payable - cash 0 2,711,717
Long-term consideration payable - equity 0 10,887,360
Total long-term liabilities 2,380,563 15,135,268
Total liabilities 32,748,445 27,844,220
Stockholders' equity:    
Preferred stock, $0.01 par value; 1,000,000 authorized, 405,395 and 363,611 issued and outstanding as of December 31, 2017, and December 31, 2016, respectively 4,054 3,636
Common stock, $0.01 par value; 100,000,000 shares authorized, 18,162,723 and 13,885,972 issued and outstanding as of December 31, 2017, and December 31, 2016, respectively 181,625 138,860
Additional paid-in capital 34,223,181 15,358,839
Accumulated deficit (14,997,552) (3,833,588)
Accumulated other comprehensive income (loss) 36,875 (7,426)
Non-controlling interest 0 3,382
Total stockholders' equity 19,448,183 11,663,703
Total liabilities and stockholders' equity $ 52,196,628 $ 39,507,923