XML 13 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
AUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2017
Dec. 31, 2016
Dec. 31, 2015
Current assets:      
Cash and cash equivalents $ 844,104 $ 1,379,887 $ 1,878,034
Accounts receivable 9,167,088 8,059,910 4,872,082
Investments 82,908 82,908 82,908
Other current assets 1,321,334 542,237 343,809
Total current assets 11,415,434 10,064,942 7,176,833
Other assets:      
Property and equipment, net 92,870 100,241 73,066
Intangible assets - net 10,253,381 8,764,704 3,114,513
Acquired goodwill 21,886,567 17,089,076 3,470,522
Deferred income tax assets, net 3,488,960 3,488,960 0
Total other assets 35,721,778 29,442,981 6,658,101
Total assets 47,137,212 39,507,923 13,834,934
Current Liabilities:      
Line of credit 3,765,391 3,088,890 1,235,935
Accounts payable 4,126,323 5,130,817 2,597,385
Other accrued expenses 3,947,293 2,165,088 1,093,814
Bank term loan 406,156 405,376 0
Consideration payable - Cash 7,129,238 1,854,397 3,649,267
Consideration payable - Equity 11,589,973 64,384 0
Dividend Payable 527,979 0 0
Total current liabilities 31,492,353 12,708,952 8,576,401
Long-term liabilities:      
Convertible notes 1,250,000 0 5,000,000
Bank term loan - Net of Current Portion 1,575,206 1,536,191 0
Long-term consideration payable - Cash 0 2,711,717 0
Long-term consideration payable - Equity 600,000 10,887,360 0
Total Long-term Liabilities 3,425,206 15,135,268 5,000,000
Total liabilities 34,917,559 27,844,220 13,576,401
Stockholders' equity:      
Preferred stock 3,840 3,636 0
Common stock 158,561 138,860 118,743
Additional paid-In capital 25,487,970 15,358,839 1,192,692
Accumulated deficit (13,430,711) (3,833,588) (1,052,902)
Accumulated other comprehensive income (loss) (18,511) (7,426) 0
Non-Controlling Interest 18,504 3,382 0
Total stockholders' equity 12,219,653 11,663,703 258,533
Total liabilities and stockholders' equity $ 47,137,212 $ 39,507,923 $ 13,834,934