These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
|
|
37-1530765
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
480 N. Orlando Avenue, Suite 200
Winter Park, FL
|
|
32789
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Stock, par value $0.0001 per share
|
|
The Nasdaq Capital Market
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
|
|
Emerging growth company
o
|
|
|
Page
|
|
PART I
|
|
|
|
|
|
PART II
|
|
|
|
|
|
PART III
|
|
|
|
|
|
PART IV
|
|
|
|
|
|
•
|
our ability to raise additional funding;
|
|
•
|
customer cancellations;
|
|
•
|
our ability to maintain and grow our business;
|
|
•
|
variability of operating results;
|
|
•
|
our ability to establish effective disclosure controls and procedures and internal control over financial reporting;
|
|
•
|
our ability to satisfy the requirements for continued listing of our common stock on the Nasdaq Capital Market;
|
|
•
|
our ability to maintain and enhance our brand;
|
|
•
|
our development and introduction of new products and services;
|
|
•
|
the successful integration of acquired companies, technologies and assets into our portfolio of software and services;
|
|
•
|
marketing and other business development initiatives;
|
|
•
|
competition in the industry;
|
|
•
|
general government regulation;
|
|
•
|
economic conditions;
|
|
•
|
dependence on key personnel;
|
|
•
|
the ability to attract, hire and retain personnel who possess the technical skills and experience necessary to meet the service requirements of our customers;
|
|
•
|
our ability to protect our intellectual property;
|
|
•
|
the potential liability with respect to actions taken by our existing and past employees;
|
|
•
|
risks associated with international sales;
|
|
•
|
and the other risks and uncertainties described in the Risk Factors and in Management’s Discussion and Analysis of Financial Condition and Results of Operations sections of this Annual Report.
|
|
•
|
improve existing, and implement new, operational, financial and management controls, reporting systems and procedures;
|
|
•
|
install enhanced management information systems; and
|
|
•
|
train, motivate and manage our employees.
|
|
•
|
incorporating new technologies into our existing business infrastructure;
|
|
•
|
consolidating corporate and administrative functions;
|
|
•
|
coordinating our sales and marketing functions to incorporate the new company, technology or assets;
|
|
•
|
maintaining morale, retaining and integrating key employees to support the new business or technology and managing our expansion in capacity; and
|
|
•
|
maintaining standards, controls, procedures and policies (including effective internal control over financial reporting and disclosure controls and procedures).
|
|
•
|
social sponsorship is, by its nature, limited in content relative to other media (less time or fewer words are able to be used to convey meaning);
|
|
•
|
companies may be reluctant or slow to adopt social sponsorship that replaces, limits or competes with their existing direct marketing efforts;
|
|
•
|
companies may prefer other forms of advertising we do not offer, including certain forms of search engine placements;
|
|
•
|
companies may not utilize social sponsorship due to concerns of “click-fraud” particularly related to search engine placements in which a person or computer program imitates a legitimate user by clicking on an advertisement for the purpose of generating a charge per click without having an actual interest in the target of the advertisement's link; and
|
|
•
|
regulatory actions may negatively impact certain business practices that we currently rely on to generate a portion of our revenue and profitability.
|
|
•
|
continued worldwide growth in the adoption and use of cryptocurrencies;
|
|
•
|
general economic conditions, as well as government and quasi-government regulation of cryptocurrencies and their use, or restrictions on or regulation of access to and operation of cryptocurrency trading systems;
|
|
•
|
changes in consumer demographics and public preferences;
|
|
•
|
the availability and popularity of other forms or methods of buying and selling goods and services, including new means of using government-issued currencies; and
|
|
•
|
negative consumer sentiment and perception of cryptocurrencies
|
|
•
|
truth-in-advertising;
|
|
•
|
user privacy;
|
|
•
|
taxation;
|
|
•
|
right to access personal data;
|
|
•
|
copyrights;
|
|
•
|
distribution; and
|
|
•
|
characteristics and quality of services.
|
|
•
|
changes in our industry;
|
|
•
|
competitive pricing pressures;
|
|
•
|
our ability to obtain working capital financing;
|
|
•
|
additions or departures of key personnel;
|
|
•
|
limited “public float” in the hands of a small number of persons whose sales or lack of sales could result in positive or negative pricing pressure on the market prices of our common stock;
|
|
•
|
expiration of any Rule 144 holding periods or registration of unregistered securities issued by us;
|
|
•
|
sales of our common stock;
|
|
•
|
our ability to execute our business plan;
|
|
•
|
operating results that fall below expectations;
|
|
•
|
loss of any strategic relationship;
|
|
•
|
regulatory developments; and
|
|
•
|
economic and other external factors.
|
|
Fiscal year ended December 31, 2016
|
|
High
|
|
Low
|
||||
|
First quarter (beginning January 26, 2016)
|
|
$
|
8.50
|
|
|
$
|
6.10
|
|
|
Second quarter
|
|
$
|
7.90
|
|
|
$
|
5.55
|
|
|
Third quarter
|
|
$
|
7.95
|
|
|
$
|
5.51
|
|
|
Fourth quarter
|
|
$
|
5.97
|
|
|
$
|
4.11
|
|
|
Fiscal year ended December 31, 2017
|
|
High
|
|
Low
|
||||
|
First quarter
|
|
$
|
5.73
|
|
|
$
|
2.99
|
|
|
Second quarter
|
|
$
|
4.20
|
|
|
$
|
1.72
|
|
|
Third quarter
|
|
$
|
7.63
|
|
|
$
|
1.37
|
|
|
Fourth quarter
|
|
$
|
7.85
|
|
|
$
|
3.00
|
|
|
|
Twelve Months Ended
|
|
Increase (Decrease)
|
||||||||||||||
|
|
December 31,
2017 |
|
(As Restated)
December 31, 2016 |
|
(As Restated)
December 31, 2015 |
|
2017 vs 2016
|
|
2016 vs 2015
|
||||||||
|
Revenue
|
$
|
24,437,649
|
|
|
$
|
21,234,297
|
|
|
$
|
14,109,685
|
|
|
15
|
%
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenue (exclusive of amortization)
|
11,585,316
|
|
|
10,474,769
|
|
|
7,598,537
|
|
|
11
|
%
|
|
38
|
%
|
|||
|
Sales and marketing
|
7,593,197
|
|
|
7,989,590
|
|
|
6,286,353
|
|
|
(5
|
)%
|
|
27
|
%
|
|||
|
General and administrative
|
9,218,565
|
|
|
8,946,431
|
|
|
6,387,984
|
|
|
3
|
%
|
|
40
|
%
|
|||
|
Depreciation and amortization
|
1,516,807
|
|
|
1,299,851
|
|
|
1,059,131
|
|
|
17
|
%
|
|
23
|
%
|
|||
|
Total costs and expenses
|
29,913,885
|
|
|
28,710,641
|
|
|
21,332,005
|
|
|
4
|
%
|
|
35
|
%
|
|||
|
Loss from operations
|
(5,476,236
|
)
|
|
(7,476,344
|
)
|
|
(7,222,320
|
)
|
|
(27
|
)%
|
|
4
|
%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(64,950
|
)
|
|
(82,944
|
)
|
|
(115,861
|
)
|
|
(22
|
)%
|
|
(28
|
)%
|
|||
|
Loss on exchange of warrants
|
—
|
|
|
—
|
|
|
(1,845,810
|
)
|
|
100
|
%
|
|
(100
|
)%
|
|||
|
Change in fair value of derivatives, net
|
39,269
|
|
|
9,163
|
|
|
(2,133,820
|
)
|
|
329
|
%
|
|
(100
|
)%
|
|||
|
Other income (expense), net
|
34,218
|
|
|
(10,075
|
)
|
|
9,640
|
|
|
(440
|
)%
|
|
(205
|
)%
|
|||
|
Total other income (expense), net
|
8,537
|
|
|
(83,856
|
)
|
|
(4,085,851
|
)
|
|
(110
|
)%
|
|
(98
|
)%
|
|||
|
Net loss
|
$
|
(5,467,699
|
)
|
|
$
|
(7,560,200
|
)
|
|
$
|
(11,308,171
|
)
|
|
(28
|
)%
|
|
(33
|
)%
|
|
|
Twelve Months Ended
|
|||||||
|
|
December 31,
2017 |
|
(As Restated)
December 31, 2016 |
|
(As Restated)
December 31, 2015 |
|||
|
Revenue
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
|||
|
Cost of revenue (exclusive of amortization)
|
47
|
%
|
|
49
|
%
|
|
54
|
%
|
|
Sales and marketing
|
31
|
%
|
|
38
|
%
|
|
45
|
%
|
|
General and administrative
|
38
|
%
|
|
42
|
%
|
|
45
|
%
|
|
Depreciation and amortization
|
6
|
%
|
|
6
|
%
|
|
7
|
%
|
|
Total costs and expenses
|
122
|
%
|
|
135
|
%
|
|
151
|
%
|
|
Loss from operations
|
(22
|
)%
|
|
(35
|
)%
|
|
(51
|
)%
|
|
Other income (expense):
|
|
|
|
|
|
|||
|
Interest expense
|
—
|
%
|
|
—
|
%
|
|
(1
|
)%
|
|
Loss on exchange of warrants
|
—
|
%
|
|
—
|
%
|
|
(13
|
)%
|
|
Change in fair value of derivatives, net
|
—
|
%
|
|
—
|
%
|
|
(15
|
)%
|
|
Other income (expense), net
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Total other income (expense), net
|
—
|
%
|
|
—
|
%
|
|
(29
|
)%
|
|
Net loss
|
(22
|
)%
|
|
(35
|
)%
|
|
(80
|
)%
|
|
|
Twelve Months Ended
|
|
Increase (Decrease)
|
|||||||||||||||||||
|
|
December 31, 2017
|
|
(As Restated) December 31, 2016
|
|
(As Restated) December 31, 2015
|
|
2017 vs 2016
|
2016 vs 2015
|
||||||||||||||
|
Managed Services
|
$
|
23,836,236
|
|
98
|
%
|
|
$
|
20,393,757
|
|
96
|
%
|
|
$
|
13,358,188
|
|
95
|
%
|
|
17
|
%
|
53
|
%
|
|
Content Workflow, net
|
350,648
|
|
1
|
%
|
|
465,378
|
|
2
|
%
|
|
491,489
|
|
3
|
%
|
|
(25
|
)%
|
(5
|
)%
|
|||
|
Service Fees & Other
|
250,765
|
|
1
|
%
|
|
375,162
|
|
2
|
%
|
|
260,008
|
|
2
|
%
|
|
(33
|
)%
|
44
|
%
|
|||
|
Total Revenue
|
$
|
24,437,649
|
|
100
|
%
|
|
$
|
21,234,297
|
|
100
|
%
|
|
$
|
14,109,685
|
|
100
|
%
|
|
15
|
%
|
50
|
%
|
|
|
Twelve Months Ended
|
|
Increase (Decrease)
|
|||||||||||||
|
|
December 31, 2017
|
(As Restated)
December 31, 2016
|
|
(As Restated)
December 31, 2015 |
|
2017 vs 2016
|
2016 vs 2015
|
|||||||||
|
Revenue
|
$
|
24,437,649
|
|
|
$
|
21,234,297
|
|
|
$
|
14,109,685
|
|
|
15
|
%
|
50
|
%
|
|
Plus payments made to third-party creators
(1)
|
4,744,325
|
|
|
6,076,306
|
|
|
6,358,241
|
|
|
(22
|
)%
|
(4
|
)%
|
|||
|
Gross billings
|
$
|
29,181,974
|
|
|
$
|
27,310,603
|
|
|
$
|
20,467,926
|
|
|
7
|
%
|
33
|
%
|
|
|
Twelve Months Ended
|
|
Increase (Decrease)
|
|||||||||||||||||||
|
|
December 31, 2017
|
|
(As Restated)
December 31, 2016
|
|
(As Restated)
December 31, 2015
|
|
2017 vs 2016
|
2016 vs 2015
|
||||||||||||||
|
Managed Services
|
$
|
23,836,236
|
|
82
|
%
|
|
$
|
20,393,757
|
|
75
|
%
|
|
$
|
13,358,188
|
|
65
|
%
|
|
17
|
%
|
53
|
%
|
|
Content Workflow
|
5,094,973
|
|
17
|
%
|
|
6,541,684
|
|
24
|
%
|
|
6,849,730
|
|
34
|
%
|
|
(22
|
)%
|
(4
|
)%
|
|||
|
Service Fees & Other
|
250,765
|
|
1
|
%
|
|
375,162
|
|
1
|
%
|
|
260,008
|
|
1
|
%
|
|
(33
|
)%
|
44
|
%
|
|||
|
Total Gross Billings by stream
|
$
|
29,181,974
|
|
100
|
%
|
|
$
|
27,310,603
|
|
100
|
%
|
|
$
|
20,467,926
|
|
100
|
%
|
|
7
|
%
|
33
|
%
|
|
•
|
do not include stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy;
|
|
•
|
do not include stock issued for payment of services, which is a non-cash expense, but has been, and is expected to be for the foreseeable future, an important means for us to compensate our vendors and other parties who provide us with services;
|
|
•
|
do not include changes in acquisition cost estimates as a result of the allocation of acquisition costs payable to compensation expense or changes in the estimate of contingent acquisition costs payable, which may or may not ever be paid, but may be a significant recurring expense for our business if we continue to make business acquisitions;
|
|
•
|
do not include gains or losses on the settlement of acquisition costs payable or liabilities when the stock value, as agreed upon in the agreement, varies from the market price of our stock on the settlement date, which is a non-cash expense, but will continue to be a recurring expense for our business on certain business contracts where the amounts can vary; and
|
|
•
|
do not include depreciation and intangible assets amortization expense, impairment charges and gains or losses on disposal of equipment, which is not always a current period cash expense, but the assets being depreciated and amortized may have to be replaced in the future.
|
|
|
|
Twelve Months Ended
December 31, |
||||||||||
|
|
|
2017
|
|
(As Restated) 2016
|
|
(As Restated) 2015
|
||||||
|
Total costs and expenses
|
|
$
|
29,913,885
|
|
|
$
|
28,710,641
|
|
|
$
|
21,332,005
|
|
|
Less:
|
|
|
|
|
|
|
||||||
|
Non-cash stock-based compensation
|
|
635,427
|
|
|
748,092
|
|
|
705,466
|
|
|||
|
Non-cash stock issued for payment of services
|
|
181,995
|
|
|
133,897
|
|
|
177,842
|
|
|||
|
(Gain) loss on disposal of equipment
|
|
(8,757
|
)
|
|
9,435
|
|
|
595
|
|
|||
|
(Gain) loss on settlement of acquisition costs payable
|
|
(10,491
|
)
|
|
—
|
|
|
—
|
|
|||
|
Increase (decrease) in value of acquisition costs payable
|
|
583,010
|
|
|
196,431
|
|
|
(1,834,300
|
)
|
|||
|
Depreciation and amortization
|
|
1,516,807
|
|
|
1,299,851
|
|
|
1,059,131
|
|
|||
|
Total excluded expenses
|
|
2,897,991
|
|
|
2,387,706
|
|
|
108,734
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash Opex
|
|
$
|
27,015,894
|
|
|
$
|
26,322,935
|
|
|
$
|
21,223,271
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
24,437,649
|
|
|
$
|
21,234,297
|
|
|
$
|
14,109,685
|
|
|
Cash Opex / Revenue
|
|
111
|
%
|
|
124
|
%
|
|
150
|
%
|
|||
|
|
|
Twelve Months Ended
December 31, |
||||||||||
|
|
|
2017
|
|
(As Restated) 2016
|
|
(As Restated) 2015
|
||||||
|
Net loss
|
|
$
|
(5,467,699
|
)
|
|
$
|
(7,560,200
|
)
|
|
$
|
(11,308,171
|
)
|
|
Non-cash stock-based compensation
|
|
635,427
|
|
|
748,092
|
|
|
705,466
|
|
|||
|
Non-cash stock issued for payment of services
|
|
181,995
|
|
|
133,897
|
|
|
177,842
|
|
|||
|
(Gain) loss on disposal of equipment
|
|
(8,757
|
)
|
|
9,435
|
|
|
595
|
|
|||
|
(Gain) loss on settlement of acquisition costs payable
|
|
(10,491
|
)
|
|
—
|
|
|
—
|
|
|||
|
Increase (decrease) in value of acquisition costs payable
|
|
583,010
|
|
|
196,431
|
|
|
(1,834,300
|
)
|
|||
|
Depreciation and amortization
|
|
1,516,807
|
|
|
1,299,851
|
|
|
1,059,131
|
|
|||
|
Loss on exchange of warrants
|
|
—
|
|
|
—
|
|
|
1,845,810
|
|
|||
|
Interest expense
|
|
64,950
|
|
|
82,944
|
|
|
115,861
|
|
|||
|
Change in fair value of derivatives
|
|
(39,269
|
)
|
|
(9,163
|
)
|
|
2,133,820
|
|
|||
|
Adjusted EBITDA
|
|
$
|
(2,544,027
|
)
|
|
$
|
(5,098,713
|
)
|
|
$
|
(7,103,946
|
)
|
|
Period Ended
|
|
Total Options Granted
|
|
Weighted Average Exercise Price
|
|
Weighted Average Expected Term
|
|
Weighted Average Volatility
|
|
Weighted Average Risk Free Interest Rate
|
|
Weighted Average
Grant Date Fair Value |
|
|
December 31, 2016
|
|
179,998
|
|
|
$6.16
|
|
6.0 years
|
|
47.95%
|
|
1.58%
|
|
$2.88
|
|
December 31, 2017
|
|
141,246
|
|
|
$3.49
|
|
6.0 years
|
|
50.16%
|
|
2.06%
|
|
$1.76
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Current:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
3,906,797
|
|
|
$
|
5,949,004
|
|
|
$
|
11,608,452
|
|
|
Accounts receivable, net
|
3,647,025
|
|
|
3,745,695
|
|
|
3,917,925
|
|
|||
|
Prepaid expenses
|
389,104
|
|
|
322,377
|
|
|
193,455
|
|
|||
|
Other current assets
|
9,140
|
|
|
11,940
|
|
|
16,853
|
|
|||
|
Total current assets
|
7,952,066
|
|
|
10,029,016
|
|
|
15,736,685
|
|
|||
|
|
|
|
|
|
|
||||||
|
Property and equipment, net
|
286,043
|
|
|
460,650
|
|
|
596,008
|
|
|||
|
Goodwill
|
3,604,720
|
|
|
3,604,720
|
|
|
2,468,289
|
|
|||
|
Intangible assets, net
|
667,909
|
|
|
1,662,536
|
|
|
1,806,191
|
|
|||
|
Software development costs, net
|
967,927
|
|
|
1,103,959
|
|
|
813,932
|
|
|||
|
Security deposits
|
148,638
|
|
|
161,736
|
|
|
117,946
|
|
|||
|
Total assets
|
$
|
13,627,303
|
|
|
$
|
17,022,617
|
|
|
$
|
21,539,051
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
|
|
||||||
|
Accounts payable
|
$
|
1,756,841
|
|
|
$
|
1,438,389
|
|
|
995,275
|
|
|
|
Accrued expenses
|
1,592,356
|
|
|
1,242,889
|
|
|
908,519
|
|
|||
|
Unearned revenue
|
3,070,502
|
|
|
3,315,563
|
|
|
3,584,527
|
|
|||
|
Line of credit
|
500,550
|
|
|
—
|
|
|
—
|
|
|||
|
Current portion of deferred rent
|
45,127
|
|
|
34,290
|
|
|
14,662
|
|
|||
|
Current portion of capital lease obligations
|
—
|
|
|
—
|
|
|
7,291
|
|
|||
|
Current portion of acquisition costs payable
|
741,155
|
|
|
1,252,885
|
|
|
844,931
|
|
|||
|
Total current liabilities
|
7,706,531
|
|
|
7,284,016
|
|
|
6,355,205
|
|
|||
|
|
|
|
|
|
|
||||||
|
Deferred rent, less current portion
|
17,419
|
|
|
62,547
|
|
|
102,665
|
|
|||
|
Acquisition costs payable, less current portion
|
609,768
|
|
|
688,191
|
|
|
889,080
|
|
|||
|
Warrant liability
|
—
|
|
|
—
|
|
|
5,060
|
|
|||
|
Total liabilities
|
8,333,718
|
|
|
8,034,754
|
|
|
7,352,010
|
|
|||
|
|
|
|
|
|
|
||||||
|
Commitments and Contingencies
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
||||
|
Preferred stock; $.0001 par value; 10,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Common stock, $.0001 par value; 200,000,000 shares authorized; 5,733,981, 5,456,118 and 5,222,951, respectively, issued and outstanding
|
573
|
|
|
545
|
|
|
522
|
|
|||
|
Additional paid-in capital
|
52,570,432
|
|
|
50,797,039
|
|
|
48,436,040
|
|
|||
|
Accumulated deficit
|
(47,277,420
|
)
|
|
(41,809,721
|
)
|
|
(34,249,521
|
)
|
|||
|
Total stockholders’ equity
|
5,293,585
|
|
|
8,987,863
|
|
|
14,187,041
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
13,627,303
|
|
|
$
|
17,022,617
|
|
|
$
|
21,539,051
|
|
|
|
|
Twelve Months Ended
December 31, |
||||||||||
|
|
|
2017
|
|
(As Restated)
2016
|
|
(As Restated)
2015 |
||||||
|
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
24,437,649
|
|
|
$
|
21,234,297
|
|
|
$
|
14,109,685
|
|
|
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||
|
Cost of revenue (exclusive of amortization)
|
|
11,585,316
|
|
|
10,474,769
|
|
|
7,598,537
|
|
|||
|
Sales and marketing
|
|
7,593,197
|
|
|
7,989,590
|
|
|
6,286,353
|
|
|||
|
General and administrative
|
|
9,218,565
|
|
|
8,946,431
|
|
|
6,387,984
|
|
|||
|
Depreciation and amortization
|
|
1,516,807
|
|
|
1,299,851
|
|
|
1,059,131
|
|
|||
|
Total costs and expenses
|
|
29,913,885
|
|
|
28,710,641
|
|
|
21,332,005
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Loss from operations
|
|
(5,476,236
|
)
|
|
(7,476,344
|
)
|
|
(7,222,320
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
||||
|
Interest expense
|
|
(64,950
|
)
|
|
(82,944
|
)
|
|
(115,861
|
)
|
|||
|
Loss on exchange of warrants
|
|
—
|
|
|
—
|
|
|
(1,845,810
|
)
|
|||
|
Change in fair value of derivatives, net
|
|
39,269
|
|
|
9,163
|
|
|
(2,133,820
|
)
|
|||
|
Other income (expense), net
|
|
34,218
|
|
|
(10,075
|
)
|
|
9,640
|
|
|||
|
Total other income (expense), net
|
|
8,537
|
|
|
(83,856
|
)
|
|
(4,085,851
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
$
|
(5,467,699
|
)
|
|
$
|
(7,560,200
|
)
|
|
$
|
(11,308,171
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding – basic and diluted
|
|
5,674,901
|
|
|
5,380,465
|
|
|
3,737,897
|
|
|||
|
Basic and diluted loss per common share
|
|
$
|
(0.96
|
)
|
|
$
|
(1.41
|
)
|
|
$
|
(3.03
|
)
|
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Accumulated
|
|
Total
Stockholders’
|
|||||||||||
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Equity
|
|||||||||
|
Balance, December 31, 2014
|
|
2,885,424
|
|
|
$
|
289
|
|
|
$
|
27,200,536
|
|
|
$
|
(22,941,350
|
)
|
|
$
|
4,259,475
|
|
|
Fair value of warrants issued
|
|
—
|
|
|
—
|
|
|
51,950
|
|
|
—
|
|
|
51,950
|
|
||||
|
Fair value of 2014 private placement warrants reclassified from liability to equity & loss on exchange
|
|
—
|
|
|
—
|
|
|
7,178,035
|
|
|
—
|
|
|
7,178,035
|
|
||||
|
Stock issued for payment of acquisition liability
|
|
31,821
|
|
|
3
|
|
|
249,997
|
|
|
—
|
|
|
250,000
|
|
||||
|
Exercise of warrants
|
|
2,191,547
|
|
|
219
|
|
|
12,860,838
|
|
|
—
|
|
|
12,861,057
|
|
||||
|
Stock purchase plan issuances
|
|
13,403
|
|
|
1
|
|
|
76,169
|
|
|
—
|
|
|
76,170
|
|
||||
|
Stock issued for payment of services
|
|
100,756
|
|
|
10
|
|
|
125,982
|
|
|
—
|
|
|
125,992
|
|
||||
|
Stock issuance costs
|
|
—
|
|
|
—
|
|
|
(12,933
|
)
|
|
—
|
|
|
(12,933
|
)
|
||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
705,466
|
|
|
—
|
|
|
705,466
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,308,171
|
)
|
|
(11,308,171
|
)
|
||||
|
Balance, December 31, 2015
|
|
5,222,951
|
|
|
$
|
522
|
|
|
$
|
48,436,040
|
|
|
$
|
(34,249,521
|
)
|
|
$
|
14,187,041
|
|
|
Stock issued for payment of acquisition liability
|
|
200,605
|
|
|
20
|
|
|
1,448,812
|
|
|
—
|
|
|
1,448,832
|
|
||||
|
Stock purchase plan issuances
|
|
11,453
|
|
|
1
|
|
|
58,020
|
|
|
—
|
|
|
58,021
|
|
||||
|
Stock issued for payment of services
|
|
21,109
|
|
|
2
|
|
|
129,792
|
|
|
—
|
|
|
129,794
|
|
||||
|
Stock issuance costs
|
|
—
|
|
|
—
|
|
|
(23,717
|
)
|
|
—
|
|
|
(23,717
|
)
|
||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
748,092
|
|
|
—
|
|
|
748,092
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,560,200
|
)
|
|
(7,560,200
|
)
|
||||
|
Balance, December 31, 2016
|
|
5,456,118
|
|
|
$
|
545
|
|
|
$
|
50,797,039
|
|
|
$
|
(41,809,721
|
)
|
|
$
|
8,987,863
|
|
|
Stock issued for payment of acquisition liability
|
|
200,542
|
|
|
20
|
|
|
928,021
|
|
|
—
|
|
|
928,041
|
|
||||
|
Stock purchase plan issuances
|
|
16,168
|
|
|
2
|
|
|
26,247
|
|
|
—
|
|
|
26,249
|
|
||||
|
Stock issued for payment of services
|
|
48,879
|
|
|
5
|
|
|
154,995
|
|
|
—
|
|
|
155,000
|
|
||||
|
Stock issuance costs
|
|
—
|
|
|
—
|
|
|
(12,353
|
)
|
|
—
|
|
|
(12,353
|
)
|
||||
|
Stock-based compensation
|
|
12,274
|
|
|
1
|
|
|
676,483
|
|
|
—
|
|
|
676,484
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,467,699
|
)
|
|
(5,467,699
|
)
|
||||
|
Balance, December 31, 2017
|
|
5,733,981
|
|
|
$
|
573
|
|
|
$
|
52,570,432
|
|
|
$
|
(47,277,420
|
)
|
|
$
|
5,293,585
|
|
|
|
Twelve Months Ended
December 31, |
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(5,467,699
|
)
|
|
$
|
(7,560,200
|
)
|
|
(11,308,171
|
)
|
|
|
Adjustments to reconcile net loss to net cash used for operating activities:
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization
|
211,769
|
|
|
253,004
|
|
|
206,670
|
|
|||
|
Amortization of software development costs and other intangible assets
|
1,305,038
|
|
|
1,046,847
|
|
|
852,461
|
|
|||
|
(Gain) loss on disposal of equipment
|
(8,757
|
)
|
|
9,435
|
|
|
595
|
|
|||
|
Provision for losses on accounts receivable
|
40,302
|
|
|
163,000
|
|
|
163,535
|
|
|||
|
Stock-based compensation
|
635,427
|
|
|
748,092
|
|
|
705,466
|
|
|||
|
Fair value of stock issued for payment of services
|
181,995
|
|
|
133,897
|
|
|
177,842
|
|
|||
|
Increase in fair value of contingent acquisition costs payable
|
234,565
|
|
|
94,000
|
|
|
(1,834,300
|
)
|
|||
|
Gain on settlement of acquisition costs payable
|
(10,491
|
)
|
|
—
|
|
|
—
|
|
|||
|
Loss on exchange of warrants
|
—
|
|
|
—
|
|
|
1,845,810
|
|
|||
|
Change in fair value of derivatives, net
|
(39,269
|
)
|
|
(9,163
|
)
|
|
2,133,820
|
|
|||
|
Changes in operating assets and liabilities, net of effects of business acquired:
|
|
|
|
|
|
|
|
||||
|
Accounts receivable
|
58,368
|
|
|
346,414
|
|
|
(1,608,561
|
)
|
|||
|
Prepaid expenses and other current assets
|
(10,596
|
)
|
|
(115,927
|
)
|
|
83,244
|
|
|||
|
Accounts payable
|
318,452
|
|
|
443,114
|
|
|
141,325
|
|
|||
|
Accrued expenses
|
463,281
|
|
|
17,487
|
|
|
582,851
|
|
|||
|
Unearned revenue
|
(245,061
|
)
|
|
(268,964
|
)
|
|
1,783,559
|
|
|||
|
Deferred rent
|
(34,291
|
)
|
|
(20,490
|
)
|
|
896
|
|
|||
|
Net cash used for operating activities
|
(2,366,967
|
)
|
|
(4,719,454
|
)
|
|
(6,072,958
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Purchase of equipment
|
(28,405
|
)
|
|
(122,530
|
)
|
|
(187,160
|
)
|
|||
|
Increase in software development costs
|
(174,379
|
)
|
|
(471,219
|
)
|
|
(452,571
|
)
|
|||
|
Acquisition, net of cash acquired
|
—
|
|
|
(329,468
|
)
|
|
(1,072,055
|
)
|
|||
|
Security deposits
|
13,098
|
|
|
(43,790
|
)
|
|
1,248
|
|
|||
|
Net cash used for investing activities
|
(189,686
|
)
|
|
(967,007
|
)
|
|
(1,710,538
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
||||
|
Proceeds from line of credit
|
500,550
|
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from stock purchase plan issuances
|
26,249
|
|
|
58,021
|
|
|
76,170
|
|
|||
|
Proceeds from exercise of warrants
|
—
|
|
|
—
|
|
|
12,861,157
|
|
|||
|
Stock issuance costs
|
(12,353
|
)
|
|
(23,717
|
)
|
|
(12,933
|
)
|
|||
|
Payments on capital lease obligations
|
—
|
|
|
(7,291
|
)
|
|
(54,376
|
)
|
|||
|
Net cash from financing activities
|
514,446
|
|
|
27,013
|
|
|
12,870,018
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net increase (decrease) in cash and cash equivalents
|
(2,042,207
|
)
|
|
(5,659,448
|
)
|
|
5,086,522
|
|
|||
|
Cash and cash equivalents, beginning of year
|
5,949,004
|
|
|
11,608,452
|
|
|
6,521,930
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
3,906,797
|
|
|
$
|
5,949,004
|
|
|
$
|
11,608,452
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
||||
|
Cash paid during the period for interest
|
$
|
37,898
|
|
|
$
|
21,230
|
|
|
$
|
6,401
|
|
|
|
|
|
|
|
|
||||||
|
Non-cash financing and investing activities:
|
|
|
|
|
|
|
|
||||
|
Acquisition costs paid through issuance of common stock
|
$
|
938,532
|
|
|
$
|
1,448,832
|
|
|
$
|
250,000
|
|
|
Fair value of common stock issued for future services
|
$
|
53,331
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition costs payable for assets acquired
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,942,639
|
|
|
Fair value of warrants reclassified from liability to equity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,530,046
|
|
|
Fair value of warrants issued
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,950
|
|
|
Computer Equipment
|
3 years
|
|
Software Costs
|
3 - 5 years
|
|
Office Equipment
|
3 - 10 years
|
|
Furniture and Fixtures
|
5 - 10 years
|
|
•
|
Level 1
–
Valuation based on quoted market prices in active markets for identical assets and liabilities.
|
|
•
|
Level 2
–
Valuation based on quoted market prices for similar assets and liabilities in active markets.
|
|
•
|
Level 3
–
Valuation based on unobservable inputs that are supported by little or no market activity, therefore requiring management’s best estimate of what market participants would use as fair value.
|
|
|
|
Twelve Months Ended
|
||||
|
2011 Equity Incentive Plans Assumptions
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
|
Expected term
|
|
6 years
|
|
6 years
|
|
6 years
|
|
Weighted average volatility
|
|
50.16%
|
|
47.95%
|
|
55.47%
|
|
Weighted average risk free interest rate
|
|
2.06%
|
|
1.58%
|
|
1.65%
|
|
Expected dividends
|
|
—
|
|
—
|
|
—
|
|
|
Twelve Months Ended
December 31, 2016 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
27,310,602
|
|
$
|
(6,076,305
|
)
|
$
|
—
|
|
|
|
$
|
21,234,297
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
14,242,244
|
|
(6,076,305
|
)
|
2,308,830
|
|
|
|
10,474,769
|
|
|||||
|
Sales and marketing
|
10,261,910
|
|
|
(2,272,320
|
)
|
|
|
7,989,590
|
|
||||||
|
General and administrative
|
10,282,792
|
|
|
(36,510
|
)
|
(1,299,851
|
)
|
8,946,431
|
|
||||||
|
Depreciation and amortization
|
—
|
|
|
|
|
1,299,851
|
|
1,299,851
|
|
||||||
|
Total costs and expenses
|
34,786,946
|
|
(6,076,305
|
)
|
—
|
|
—
|
|
28,710,641
|
|
|||||
|
Loss from operations
|
(7,476,344
|
)
|
—
|
|
—
|
|
—
|
|
(7,476,344
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(82,944
|
)
|
|
|
|
|
|
(82,944
|
)
|
||||||
|
Change in fair value of derivatives, net
|
9,163
|
|
|
|
|
|
|
9,163
|
|
||||||
|
Other income (expense), net
|
(10,075
|
)
|
|
|
|
|
|
(10,075
|
)
|
||||||
|
Total other income (expense), net
|
(83,856
|
)
|
—
|
|
—
|
|
—
|
|
(83,856
|
)
|
|||||
|
Net loss
|
$
|
(7,560,200
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(7,560,200
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,380,465
|
|
|
|
|
5,380,465
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(1.41
|
)
|
|
|
|
$
|
(1.41
|
)
|
||||||
|
|
Twelve Months Ended
December 31, 2015 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
20,467,926
|
|
$
|
(6,358,241
|
)
|
$
|
—
|
|
|
|
$
|
14,109,685
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
12,236,916
|
|
(6,358,241
|
)
|
1,719,862
|
|
|
|
7,598,537
|
|
|||||
|
Sales and marketing
|
7,936,215
|
|
|
|
(1,649,862
|
)
|
|
|
6,286,353
|
|
|||||
|
General and administrative
|
7,517,115
|
|
|
|
(70,000
|
)
|
(1,059,131
|
)
|
6,387,984
|
|
|||||
|
Depreciation and amortization
|
—
|
|
|
|
|
|
1,059,131
|
|
1,059,131
|
|
|||||
|
Total costs and expenses
|
27,690,246
|
|
(6,358,241
|
)
|
—
|
|
—
|
|
21,332,005
|
|
|||||
|
Loss from operations
|
(7,222,320
|
)
|
—
|
|
—
|
|
—
|
|
(7,222,320
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(115,861
|
)
|
|
|
|
|
|
(115,861
|
)
|
||||||
|
Loss on exchange of warrants
|
(1,845,810
|
)
|
|
|
|
|
|
(1,845,810
|
)
|
||||||
|
Change in fair value of derivatives, net
|
(2,133,820
|
)
|
|
|
|
|
|
(2,133,820
|
)
|
||||||
|
Other income (expense), net
|
9,640
|
|
|
|
|
|
|
9,640
|
|
||||||
|
Total other income (expense), net
|
(4,085,851
|
)
|
—
|
|
—
|
|
—
|
|
(4,085,851
|
)
|
|||||
|
Net loss
|
$
|
(11,308,171
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(11,308,171
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
3,737,897
|
|
|
|
|
3,737,897
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(3.03
|
)
|
|
|
|
$
|
(3.03
|
)
|
||||||
|
|
Estimated Gross Purchase Consideration
|
Initial Present and Fair Value
|
Remaining Present and Fair Value
|
Remaining Present and Fair Value
|
Remaining Present and Fair Value
|
||||||||||
|
|
1/30/2015
|
1/30/2015
|
12/31/2015
|
12/31/2016
|
12/31/2017
|
||||||||||
|
Cash paid at closing (a)
|
$
|
1,200,000
|
|
$
|
1,200,000
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Guaranteed purchase price (a)
|
2,127,064
|
|
1,982,639
|
|
1,823,711
|
|
934,728
|
|
—
|
|
|||||
|
Contingent performance payments (b)
|
2,210,000
|
|
1,834,300
|
|
—
|
|
—
|
|
—
|
|
|||||
|
Acquisition costs payable by Ebyline shareholders(c)
|
—
|
|
—
|
|
(89,700
|
)
|
—
|
|
—
|
|
|||||
|
Total estimated consideration
|
$
|
5,537,064
|
|
$
|
5,016,939
|
|
$
|
1,734,011
|
|
$
|
934,728
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||||||
|
Current portion of acquisition costs payable
|
|
|
$
|
844,931
|
|
$
|
934,728
|
|
$
|
—
|
|
||||
|
Long term portion of acquisition costs payable
|
|
|
889,080
|
|
—
|
|
—
|
|
|||||||
|
Total acquisition costs payable
|
|
|
$
|
1,734,011
|
|
$
|
934,728
|
|
$
|
—
|
|
||||
|
(a)
|
The Ebyline Stock Purchase Agreement required a
$1,200,000
cash payment at closing, a
$250,000
stock payment on July 30, 2015 and a cash or stock payment of up to an additional
$1,900,000
(
subject to proportional reduction in the event Ebyline’s final 2014 revenue was below $8,000,000
). Ebyline's final gross revenue for 2014 was
$7,903,429
. As such, the additional amount owed became
$1,877,064
payable in two equal installments of
$938,532
on January 30, 2016 and January 30, 2017. This guaranteed purchase price consideration was discounted to present value using the Company's
borrowing rate of prime plus 2%
. Interest expense imputed on the acquisition costs payable in the accompanying consolidated statements of operations was
$3,804
,
$49,549
, and
$91,072
for the
twelve months
ended
December 31, 2017
,
2016
, and
2015
, respectively. Per the Ebyline Stock Purchase Agreement, the Company issued
31,821
shares of its common stock to satisfy the
$250,000
guaranteed purchase price payment obligation on July 30, 2015. On January 29, 2016, the Company issued
114,398
shares of its common stock to satisfy the
$848,832
annual guaranteed payment of
$938,532
less
$89,700
in closing related expenses (see item (c) below). On January 30, 2017, the Company issued
200,542
shares of common stock to satisfy the final annual guaranteed payment of
$938,532
. The Company recorded a
$10,491
gain on the settlement of the acquisition costs payable in the accompanying consolidated statements of operations as a result of the difference between the market price of the stock on the settlement date and the 30-day average price of the stock required by the Ebyline Stock Purchase Agreement.
|
|
(b)
|
Total contingent performance payments up to
$5,500,000
are to be paid based on Ebyline meeting certain revenue targets. The performance payments are to be made only if Ebyline achieves at least
90%
of Content Revenue targets of
$17,000,000
in 2015,
$27,000,000
in 2016 and
$32,000,000
in 2017. These revenue targets were assumed on a gross transaction basis. The initial fair value of the
$5,500,000
of contingent performance payments was calculated using a Monte-Carlo simulation to simulate revenue over three years. Since the contingent consideration has an option like structure, a risk-neutral framework was considered appropriate for the valuation. The Company started with a risk-adjusted measure of forecasted revenue (using a risk-adjusted discount rate of
8.5%
) and assumed it will follow geometric brownian motion to simulate the revenue at future dates. Once the initial revenue was estimated based off of projections made during the acquisition, payout was calculated for each year and present valued to incorporate the credit risk associated with these payments. The Company's initial value conclusion was based on the average payment from
100,000
simulation trials. The volatility used for the simulation was
35%
. The Monte Carlo simulation resulted in an initial calculated fair value of contingent performance payments of
$2,210,000
on
January 30, 2015
. Because the contingent performance payments are subject to a
17%
reduction related to the continued employment of certain key employees, ASC 805-10-55-25 indicates that a portion of these payments be treated as potential compensation to be accrued over the term rather than allocated to the purchase price. Therefore, the Company reduced its overall purchase price consideration by
$357,700
and recorded the initial present value of the contingent performance payments at
$1,834,300
. The Content Revenue from 2015-2017 was below
90%
of all of the required Content Revenues targets. Therefore, the Company reduced the fair value of contingent performance payments to zero by the end of 2015. The
$1,834,300
decrease in the estimated fair value of contingent performance payments was recorded as a reduction of general and administrative expense in the Company's consolidated statement of operations during the year ended
December 31, 2015
.
|
|
(c)
|
According to the Ebyline Stock Purchase Agreement,
$89,700
in closing related expenses paid by Ebyline during the acquisition process were payable by the selling shareholders. These costs were deducted from the guaranteed payment on January 30, 2016.
|
|
|
Estimated Gross Purchase Consideration
|
Initial Present and Fair Value
|
Remaining Present and Fair Value
|
Remaining Present and Fair Value
|
||||||||
|
|
7/31/2016
|
7/31/2016
|
12/31/2016
|
12/31/2017
|
||||||||
|
Cash paid at closing (a)
|
$
|
400,000
|
|
$
|
400,000
|
|
$
|
—
|
|
$
|
—
|
|
|
Stock paid at closing (a)
|
600,000
|
|
600,000
|
|
—
|
|
—
|
|
||||
|
Guaranteed purchase price (b)
|
933,565
|
|
566,547
|
|
682,348
|
|
606,413
|
|
||||
|
Contingent performance payments (c)
|
2,500,000
|
|
230,000
|
|
324,000
|
|
744,510
|
|
||||
|
Total estimated consideration
|
$
|
4,433,565
|
|
$
|
1,796,547
|
|
$
|
1,006,348
|
|
$
|
1,350,923
|
|
|
|
|
|
|
|
||||||||
|
Current portion of acquisition costs payable
|
|
|
$
|
318,157
|
|
$
|
741,155
|
|
||||
|
Long-term portion of acquisition costs payable
|
|
|
688,191
|
|
609,768
|
|
||||||
|
Total acquisition costs payable
|
|
|
$
|
1,006,348
|
|
$
|
1,350,923
|
|
||||
|
(a)
|
The aggregate consideration paid at closing for the acquisition of ZenContent consisted of a cash payment of
$400,000
and the issuance of
86,207
shares of IZEA common stock valued at
$600,000
.
|
|
(b)
|
Aggregate future consideration consists of (i)
three equal annual installment payments totaling $1,000,000
, commencing 12 months following the closing, less a reduction of
$66,435
due to a customary closing date working capital adjustment (“guaranteed purchase price”), and (ii) contingent performance payments up to an aggregate of
$2,500,000
over the three 12-month periods following the closing. These payments are also subject to a downward adjustment up to
30%
if Brianna DeMike, ZenContent’s co-founder, is terminated by IZEA for cause or if she terminates her employment without good reason. As a result, the Company initially reduced its acquisition cost liability by
$300,000
to be accrued as compensation expense over the
three-year
term rather than allocated to the initial purchase price in accordance with ASC 805-10-55-25. Compensation expense added to the guaranteed acquisition costs payable and recorded as general and administrative expense in the Company's consolidated statement of operations was
$162,500
and
$102,431
for the
twelve months
ended
December 31, 2017
and
2016
, respectively. The initial guaranteed purchase price consideration was discounted to present value using the Company's borrowing rate of prime plus
2%
(
5.5%
on July 31, 2016). Interest expense imputed on the guaranteed acquisition costs payable in the accompanying consolidated statement of operations was
$28,463
and
$13,370
for the
twelve months
ended
December 31, 2017
and
2016
.
|
|
(c)
|
The contingent performance payments are subject to ZenContent achieving certain minimum revenue thresholds over
36 months
. ZenContent is required to meet minimum revenues of
$2.5 million
,
$3.5 million
and
$4.5 million
in the first, second and third, respective 12-month periods following the closing in order to receive any portion of the contingent performance payments. Of these payments,
33%
of each such annual installment or contingent performance payment will be in the form of cash and the remainder of such payment will be in the form of either cash or additional shares of IZEA common stock at then average stock prices (determined at IZEA’s option). Additionally, these payments are subject to downward adjustment of up to
30%
if Brianna DeMike is terminated by IZEA for cause or she terminates her employment without good reason. The Company initially determined the fair value of the
$2,500,000
contingent payments to be
$230,000
. The fair value of the contingent performance payments is required to be revalued each quarter and is calculated using a Monte-Carlo simulation to simulate revenue over the future periods. Since the contingent consideration has an option like structure, a risk-neutral framework is considered appropriate for the valuation. The Company started with a risk-adjusted measure of forecasted revenue
|
|
|
Final Purchase Price Allocation
|
||
|
Current assets
|
$
|
415,798
|
|
|
Property and equipment
|
4,551
|
|
|
|
Identifiable intangible assets
|
722,000
|
|
|
|
Goodwill
|
1,136,431
|
|
|
|
Current liabilities
|
(482,233
|
)
|
|
|
Total estimated consideration
|
$
|
1,796,547
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
|
Furniture and fixtures
|
$
|
254,099
|
|
|
$
|
254,206
|
|
|
$
|
252,516
|
|
|
Office equipment
|
74,627
|
|
|
65,463
|
|
|
53,265
|
|
|||
|
Computer equipment
|
415,928
|
|
|
432,321
|
|
|
421,798
|
|
|||
|
Leasehold improvements
|
331,418
|
|
|
324,716
|
|
|
314,400
|
|
|||
|
Total
|
1,076,072
|
|
|
1,076,706
|
|
|
1,041,979
|
|
|||
|
Less accumulated depreciation and amortization
|
(790,029
|
)
|
|
(616,056
|
)
|
|
(445,971
|
)
|
|||
|
Property and equipment, net
|
$
|
286,043
|
|
|
$
|
460,650
|
|
|
$
|
596,008
|
|
|
|
Balance
|
Accumulated Amortization
|
|
Balance
|
Accumulated Amortization
|
|
|
Balance
|
Accumulated Amortization
|
Useful Life (in years)
|
|||||||||||
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||
|
Content provider networks
|
$
|
160,000
|
|
$
|
122,083
|
|
|
$
|
160,000
|
|
$
|
57,083
|
|
|
$
|
30,000
|
|
$
|
27,500
|
|
1
|
|
Trade names
|
52,000
|
|
52,000
|
|
|
52,000
|
|
45,000
|
|
|
40,000
|
|
36,667
|
|
1
|
||||||
|
Developed technology
|
530,000
|
|
240,167
|
|
|
530,000
|
|
134,167
|
|
|
300,000
|
|
55,000
|
|
3
|
||||||
|
Self-service content customers
|
210,000
|
|
204,167
|
|
|
210,000
|
|
134,167
|
|
|
210,000
|
|
64,167
|
|
5
|
||||||
|
Managed content customers
|
2,140,000
|
|
1,905,555
|
|
|
2,140,000
|
|
1,192,222
|
|
|
1,790,000
|
|
546,944
|
|
3
|
||||||
|
Domains
|
166,469
|
|
66,588
|
|
|
166,469
|
|
33,294
|
|
|
166,469
|
|
—
|
|
5
|
||||||
|
Total identifiable intangible assets
|
$
|
3,258,469
|
|
$
|
2,590,560
|
|
|
$
|
3,258,469
|
|
$
|
1,595,933
|
|
|
$
|
2,536,469
|
|
$
|
730,278
|
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
||||||
|
Ebyline Intangible Assets
|
$
|
2,370,000
|
|
|
$
|
2,370,000
|
|
|
$
|
2,370,000
|
|
|
ZenContent Intangible Assets
|
722,000
|
|
|
722,000
|
|
|
—
|
|
|||
|
Domains
|
166,469
|
|
|
166,469
|
|
|
166,469
|
|
|||
|
Total Intangible Assets
|
3,258,469
|
|
|
3,258,469
|
|
|
2,536,469
|
|
|||
|
Accumulated amortization
|
(2,590,560
|
)
|
|
(1,595,933
|
)
|
|
(730,278
|
)
|
|||
|
Intangible Assets, net
|
$
|
667,909
|
|
|
$
|
1,662,536
|
|
|
$
|
1,806,191
|
|
|
Year ending December 31:
|
Amortization Expense
|
||
|
2018
|
$
|
349,433
|
|
|
2019
|
207,349
|
|
|
|
2020
|
84,293
|
|
|
|
2021
|
26,834
|
|
|
|
Total
|
$
|
667,909
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
||||||
|
Software development costs
|
$
|
1,561,351
|
|
|
$
|
1,492,665
|
|
|
$
|
1,021,446
|
|
|
Less accumulated depreciation and amortization
|
(593,424
|
)
|
|
(388,706
|
)
|
|
(207,514
|
)
|
|||
|
Software development costs, net
|
$
|
967,927
|
|
|
$
|
1,103,959
|
|
|
$
|
813,932
|
|
|
Year ending December 31:
|
Software Amortization Expense
|
||
|
2018
|
$
|
294,487
|
|
|
2019
|
226,939
|
|
|
|
2020
|
193,611
|
|
|
|
2021
|
152,216
|
|
|
|
2022
|
82,891
|
|
|
|
Thereafter
|
17,783
|
|
|
|
|
$
|
967,927
|
|
|
|
Linked Common
Shares to
Derivative Warrants
|
Warrant
Liability
|
|||
|
Balance, December 31, 2014
|
1,795,564
|
|
$
|
3,203,465
|
|
|
Exercise of warrants for common stock
|
(1,392,832
|
)
|
$
|
(5,348,408
|
)
|
|
Loss on exchange of warrants
|
—
|
|
$
|
1,197,821
|
|
|
Reclassification of fair value of 2014 Private Placement warrants to equity
|
(396,536
|
)
|
$
|
(1,181,638
|
)
|
|
Change in fair value of derivatives
|
—
|
|
$
|
2,133,820
|
|
|
Balance, December 31, 2015
|
6,196
|
|
$
|
5,060
|
|
|
Expiration of warrants
|
(694
|
)
|
—
|
|
|
|
Change in fair value of derivatives
|
—
|
|
(5,060
|
)
|
|
|
Balance, December 31, 2016
|
5,502
|
|
$
|
—
|
|
|
Expiration of warrants
|
(5,502
|
)
|
—
|
|
|
|
Balance, December 31, 2017
|
—
|
|
$
|
—
|
|
|
Binomial Assumptions
|
December 31,
2016 |
December 31,
2015 |
|
Fair market value of asset
(1)
|
$4.51
|
$7.66
|
|
Exercise price
|
$25.00
|
$25.00
|
|
Term
(2)
|
0.7 years
|
1.7 years
|
|
Implied expected life
(3)
|
0.7 years
|
1.7 years
|
|
Volatility range of inputs
(4)
|
55.91%
|
83.00%
|
|
Equivalent volatility
(3)
|
55.91%
|
83.00%
|
|
Risk-free interest rate range of inputs
(5)
|
0.85%
|
1.06%
|
|
Equivalent risk-free interest rate
(3)
|
0.85%
|
1.06%
|
|
|
||||
|
Year ending December 31:
|
|
Operating Leases
|
||
|
2018
|
|
$
|
436,017
|
|
|
2019
|
|
113,516
|
|
|
|
Total minimum lease payments
|
|
$
|
549,533
|
|
|
Restricted Stock
|
Common Shares
|
Weighted Average
Grant Date Fair Value |
Weighted Average
Remaining Years to Vest |
|||
|
Nonvested at December 31, 2014
|
—
|
|
$
|
—
|
|
|
|
Granted
|
16,381
|
|
$
|
7.60
|
|
|
|
Vested
|
(16,381
|
)
|
$
|
7.60
|
|
|
|
Forfeited
|
—
|
|
$
|
—
|
|
|
|
Nonvested at December 31, 2015
|
—
|
|
$
|
—
|
|
|
|
Granted
|
21,109
|
|
6.15
|
|
|
|
|
Vested
|
(21,109
|
)
|
6.34
|
|
|
|
|
Forfeited
|
—
|
|
—
|
|
|
|
|
Nonvested at December 31, 2016
|
—
|
|
$
|
—
|
|
|
|
Granted
|
61,153
|
|
3.24
|
|
|
|
|
Vested
|
(49,354
|
)
|
3.72
|
|
|
|
|
Forfeited
|
—
|
|
—
|
|
|
|
|
Nonvested at December 31, 2017
|
11,799
|
|
$
|
4.52
|
|
3.8
|
|
Options Outstanding
|
Common Shares
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining Life
(Years)
|
|||
|
Outstanding at December 31, 2014
|
595,786
|
|
|
$
|
9.20
|
|
|
6.5
|
|
Granted
|
277,059
|
|
|
$
|
7.43
|
|
|
|
|
Exercised
|
—
|
|
|
$
|
—
|
|
|
|
|
Forfeited
|
(42,246
|
)
|
|
$
|
7.70
|
|
|
|
|
Outstanding at December 31, 2015
|
830,599
|
|
|
$
|
8.65
|
|
|
6.8
|
|
Granted
|
179,998
|
|
|
6.16
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
(50,733
|
)
|
|
10.15
|
|
|
|
|
|
Outstanding at December 31, 2016
|
959,864
|
|
|
$
|
8.11
|
|
|
6.4
|
|
Granted
|
141,246
|
|
|
3.49
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
(51,607
|
)
|
|
38.86
|
|
|
|
|
|
Outstanding at December 31, 2017
|
1,049,503
|
|
|
$
|
5.97
|
|
|
6.0
|
|
|
|
|
|
|
|
|||
|
Exercisable at December 31, 2017
|
726,426
|
|
|
$
|
6.24
|
|
|
4.9
|
|
Nonvested Options
|
Common Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|
Weighted Average
Remaining Years
to Vest
|
|||
|
Nonvested at December 31, 2014
|
372,092
|
|
|
$
|
4.00
|
|
|
3.0
|
|
Granted
|
277,059
|
|
|
$
|
3.84
|
|
|
|
|
Vested
|
(147,759
|
)
|
|
$
|
4.32
|
|
|
|
|
Forfeited
|
(39,466
|
)
|
|
$
|
3.44
|
|
|
|
|
Nonvested at December 31, 2015
|
461,926
|
|
|
$
|
3.84
|
|
|
2.8
|
|
Granted
|
179,998
|
|
|
2.88
|
|
|
|
|
|
Vested
|
(187,181
|
)
|
|
4.00
|
|
|
|
|
|
Forfeited
|
(40,437
|
)
|
|
3.76
|
|
|
|
|
|
Nonvested at December 31, 2016
|
414,306
|
|
|
$
|
3.60
|
|
|
2.6
|
|
Granted
|
141,246
|
|
|
1.76
|
|
|
|
|
|
Vested
|
(205,469
|
)
|
|
3.36
|
|
|
|
|
|
Forfeited
|
(27,006
|
)
|
|
3.12
|
|
|
|
|
|
Nonvested at December 31, 2017
|
323,077
|
|
|
$
|
2.64
|
|
|
2.7
|
|
|
|
Twelve Months Ended
|
||||||||||
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
||||||
|
Net loss
|
|
$
|
(5,467,699
|
)
|
|
$
|
(7,560,200
|
)
|
|
$
|
(11,308,171
|
)
|
|
Weighted average shares outstanding - basic and diluted
|
|
5,674,901
|
|
|
5,380,465
|
|
|
3,737,897
|
|
|||
|
Basic and diluted loss per common share
|
|
$
|
(0.96
|
)
|
|
$
|
(1.41
|
)
|
|
$
|
(3.03
|
)
|
|
|
|
Twelve Months Ended
|
|||||||
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
|||
|
Stock options
|
|
990,152
|
|
|
889,450
|
|
|
723,834
|
|
|
Warrants
|
|
531,969
|
|
|
551,867
|
|
|
1,873,547
|
|
|
Restricted stock units
|
|
—
|
|
|
—
|
|
|
58,475
|
|
|
Total excluded shares
|
|
1,522,121
|
|
|
1,441,317
|
|
|
2,655,856
|
|
|
|
December 31,
2017 |
December 31,
2016 |
December 31,
2015 |
||||||
|
Deferred tax assets:
|
|
|
|
||||||
|
Net operating loss carry forwards
|
$
|
19,362,000
|
|
$
|
17,875,000
|
|
$
|
15,649,000
|
|
|
Change in federal tax rate
|
(6,329,000
|
)
|
—
|
|
—
|
|
|||
|
Accrued expenses
|
270,000
|
|
256,000
|
|
187,000
|
|
|||
|
Stock option and warrant expenses
|
698,000
|
|
804,000
|
|
618,000
|
|
|||
|
Accounts receivable
|
67,000
|
|
90,000
|
|
52,000
|
|
|||
|
Deferred rent
|
24,000
|
|
36,000
|
|
44,000
|
|
|||
|
Other
|
1,000
|
|
3,000
|
|
3,000
|
|
|||
|
Total deferred tax assets
|
14,093,000
|
|
19,064,000
|
|
16,553,000
|
|
|||
|
Valuation allowance
|
(13,860,000
|
)
|
(18,475,000
|
)
|
(15,871,000
|
)
|
|||
|
Net deferred tax assets
|
233,000
|
|
589,000
|
|
682,000
|
|
|||
|
|
|
|
|
||||||
|
Deferred tax liabilities:
|
|
|
|
||||||
|
Fixed and tangible assets
|
(233,000
|
)
|
(589,000
|
)
|
(682,000
|
)
|
|||
|
Total deferred tax liabilities
|
(233,000
|
)
|
(589,000
|
)
|
(682,000
|
)
|
|||
|
|
|
|
|
||||||
|
Total deferred tax assets (liabilities)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
|
Twelve Months Ended
December 31, |
|||||
|
|
2017
|
2016
|
2015
|
|||
|
Federal income tax at statutory rates
|
(34.0
|
)%
|
(34.0
|
)%
|
(34.0
|
)%
|
|
Change in deferred tax asset valuation allowance
|
(81.7
|
)%
|
39.0
|
%
|
28.8
|
%
|
|
Deferred state taxes
|
(3.3
|
)%
|
(3.2
|
)%
|
(2.5
|
)%
|
|
Non-deductible expenses:
|
|
|
|
|||
|
Change in value of acquisition liability
|
3.7
|
%
|
—
|
%
|
—
|
%
|
|
Change in fair value of warrants
|
—
|
%
|
—
|
%
|
6.4
|
%
|
|
ISO stock compensation
|
1.6
|
%
|
1.3
|
%
|
0.7
|
%
|
|
Change in state & federal deferred rate
|
112.1
|
%
|
(4.2
|
)%
|
—
|
%
|
|
Other
|
1.6
|
%
|
1.1
|
%
|
0.6
|
%
|
|
Income taxes (benefit) at effective rates
|
—
|
%
|
—
|
%
|
—
|
%
|
|
|
Three Months Ended
September 30, 2017 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
8,154,674
|
|
$
|
(1,064,819
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
7,089,855
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,758,621
|
|
(1,064,819
|
)
|
608,824
|
|
—
|
|
3,302,626
|
|
|||||
|
Sales and marketing
|
2,342,002
|
|
—
|
|
(608,824
|
)
|
—
|
|
1,733,178
|
|
|||||
|
General and administrative
|
2,687,266
|
|
—
|
|
—
|
|
(374,965
|
)
|
2,312,301
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
—
|
|
374,965
|
|
374,965
|
|
|||||
|
Total costs and expenses
|
8,787,889
|
|
(1,064,819
|
)
|
—
|
|
—
|
|
7,723,070
|
|
|||||
|
Loss from operations
|
(633,215
|
)
|
—
|
|
—
|
|
—
|
|
(633,215
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(15,058
|
)
|
|
|
|
|
|
(15,058
|
)
|
||||||
|
Change in fair value of derivatives, net
|
45,160
|
|
|
|
|
|
|
45,160
|
|
||||||
|
Other income (expense), net
|
44,308
|
|
|
|
|
|
|
44,308
|
|
||||||
|
Total other income (expense), net
|
74,410
|
|
—
|
|
—
|
|
—
|
|
74,410
|
|
|||||
|
Net loss
|
$
|
(558,805
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(558,805
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,702,297
|
|
|
|
|
5,702,297
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.10
|
)
|
|
|
|
$
|
(0.10
|
)
|
||||||
|
|
Three Months Ended
June 30, 2017 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
6,980,221
|
|
$
|
(1,267,317
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
5,712,904
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,442,181
|
|
(1,267,317
|
)
|
539,835
|
|
|
|
2,714,699
|
|
|||||
|
Sales and marketing
|
2,426,363
|
|
—
|
|
(539,835
|
)
|
—
|
|
1,886,528
|
|
|||||
|
General and administrative
|
2,524,630
|
|
—
|
|
—
|
|
(358,260
|
)
|
2,166,370
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
—
|
|
358,260
|
|
358,260
|
|
|||||
|
Total costs and expenses
|
8,393,174
|
|
(1,267,317
|
)
|
—
|
|
—
|
|
7,125,857
|
|
|||||
|
Loss from operations
|
(1,412,953
|
)
|
—
|
|
—
|
|
—
|
|
(1,412,953
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(13,272
|
)
|
|
|
|
|
|
(13,272
|
)
|
||||||
|
Change in fair value of derivatives, net
|
(8,420
|
)
|
|
|
|
|
|
(8,420
|
)
|
||||||
|
Other income (expense), net
|
(11,953
|
)
|
|
|
|
|
|
(11,953
|
)
|
||||||
|
Total other income (expense), net
|
(33,645
|
)
|
—
|
|
—
|
|
—
|
|
(33,645
|
)
|
|||||
|
Net loss
|
$
|
(1,446,598
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(1,446,598
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,676,629
|
|
|
|
|
5,676,629
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.25
|
)
|
|
|
|
$
|
(0.25
|
)
|
||||||
|
|
Three Months Ended
March 31, 2017 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
6,202,506
|
|
$
|
(1,368,001
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
4,834,505
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,195,526
|
|
(1,368,001
|
)
|
509,535
|
|
|
|
2,337,060
|
|
|||||
|
Sales and marketing
|
2,898,355
|
|
—
|
|
(509,535
|
)
|
—
|
|
2,388,820
|
|
|||||
|
General and administrative
|
2,809,524
|
|
—
|
|
—
|
|
(362,606
|
)
|
2,446,918
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
362,606
|
|
362,606
|
|
|||||
|
Total costs and expenses
|
8,903,405
|
|
(1,368,001
|
)
|
—
|
|
—
|
|
7,535,404
|
|
|||||
|
Loss from operations
|
(2,700,899
|
)
|
—
|
|
—
|
|
—
|
|
(2,700,899
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(17,076
|
)
|
|
|
|
|
|
(17,076
|
)
|
||||||
|
Change in fair value of derivatives, net
|
(618
|
)
|
|
|
|
|
|
(618
|
)
|
||||||
|
Other income (expense), net
|
(627
|
)
|
|
|
|
|
|
(627
|
)
|
||||||
|
Total other income (expense), net
|
(18,321
|
)
|
—
|
|
—
|
|
—
|
|
(18,321
|
)
|
|||||
|
Net loss
|
$
|
(2,719,220
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(2,719,220
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,598,200
|
|
|
|
|
5,598,200
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.49
|
)
|
|
|
|
$
|
(0.49
|
)
|
||||||
|
|
Three Months Ended
December 31, 2016 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
7,433,991
|
|
$
|
(1,550,377
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
5,883,614
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,795,209
|
|
(1,550,377
|
)
|
643,460
|
|
|
|
2,888,292
|
|
|||||
|
Sales and marketing
|
2,705,246
|
|
—
|
|
(643,460
|
)
|
—
|
|
2,061,786
|
|
|||||
|
General and administrative
|
2,723,490
|
|
—
|
|
—
|
|
(364,788
|
)
|
2,358,702
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
364,788
|
|
364,788
|
|
|||||
|
Total costs and expenses
|
9,223,945
|
|
(1,550,377
|
)
|
—
|
|
—
|
|
7,673,568
|
|
|||||
|
Loss from operations
|
(1,789,954
|
)
|
—
|
|
—
|
|
—
|
|
(1,789,954
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(24,683
|
)
|
|
|
|
|
|
(24,683
|
)
|
||||||
|
Change in fair value of derivatives, net
|
(5,405
|
)
|
|
|
|
|
|
(5,405
|
)
|
||||||
|
Other income (expense), net
|
(9,590
|
)
|
|
|
|
|
|
(9,590
|
)
|
||||||
|
Total other income (expense), net
|
(39,678
|
)
|
—
|
|
—
|
|
—
|
|
(39,678
|
)
|
|||||
|
Net loss
|
$
|
(1,829,632
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(1,829,632
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,450,005
|
|
|
|
|
5,450,005
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.34
|
)
|
|
|
|
$
|
(0.34
|
)
|
||||||
|
|
Three Months Ended
September 30, 2016 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
7,496,972
|
|
$
|
(1,463,042
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
6,033,930
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,927,279
|
|
(1,463,042
|
)
|
595,877
|
|
|
|
3,060,114
|
|
|||||
|
Sales and marketing
|
2,584,287
|
|
—
|
|
(595,877
|
)
|
—
|
|
1,988,410
|
|
|||||
|
General and administrative
|
2,454,555
|
|
—
|
|
—
|
|
(339,589
|
)
|
2,114,966
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
339,589
|
|
339,589
|
|
|||||
|
Total costs and expenses
|
8,966,121
|
|
(1,463,042
|
)
|
—
|
|
—
|
|
7,503,079
|
|
|||||
|
Loss from operations
|
(1,469,149
|
)
|
—
|
|
—
|
|
—
|
|
(1,469,149
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(25,511
|
)
|
|
|
|
|
|
(25,511
|
)
|
||||||
|
Change in fair value of derivatives, net
|
(14,705
|
)
|
|
|
|
|
|
(14,705
|
)
|
||||||
|
Other income (expense), net
|
(2,238
|
)
|
|
|
|
|
|
(2,238
|
)
|
||||||
|
Total other income (expense), net
|
(42,454
|
)
|
—
|
|
—
|
|
—
|
|
(42,454
|
)
|
|||||
|
Net loss
|
$
|
(1,511,603
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(1,511,603
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,420,020
|
|
|
|
|
5,420,020
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.28
|
)
|
|
|
|
$
|
(0.28
|
)
|
||||||
|
|
Three Months Ended
June 30, 2016 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
6,913,689
|
|
$
|
(1,480,064
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
5,433,625
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,418,387
|
|
(1,480,064
|
)
|
586,546
|
|
|
|
2,524,869
|
|
|||||
|
Sales and marketing
|
2,612,714
|
|
—
|
|
(571,696
|
)
|
—
|
|
2,041,018
|
|
|||||
|
General and administrative
|
2,524,746
|
|
—
|
|
(14,850
|
)
|
(299,177
|
)
|
2,210,719
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
299,177
|
|
299,177
|
|
|||||
|
Total costs and expenses
|
8,555,847
|
|
(1,480,064
|
)
|
—
|
|
—
|
|
7,075,783
|
|
|||||
|
Loss from operations
|
(1,642,158
|
)
|
—
|
|
—
|
|
—
|
|
(1,642,158
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(11,411
|
)
|
|
|
|
|
|
(11,411
|
)
|
||||||
|
Change in fair value of derivatives, net
|
26,421
|
|
|
|
|
|
|
26,421
|
|
||||||
|
Other income (expense), net
|
803
|
|
|
|
|
|
|
803
|
|
||||||
|
Total other income (expense), net
|
15,813
|
|
—
|
|
—
|
|
—
|
|
15,813
|
|
|||||
|
Net loss
|
$
|
(1,626,345
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(1,626,345
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,350,128
|
|
|
|
|
5,350,128
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.30
|
)
|
|
|
|
$
|
(0.30
|
)
|
||||||
|
|
|||||||||||||||
|
|
Three Months Ended
March 31, 2016 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
5,465,950
|
|
$
|
(1,582,822
|
)
|
$
|
—
|
|
|
|
$
|
3,883,128
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,101,369
|
|
(1,582,822
|
)
|
482,947
|
|
|
|
2,001,494
|
|
|||||
|
Sales and marketing
|
2,359,663
|
|
—
|
|
(461,287
|
)
|
—
|
|
1,898,376
|
|
|||||
|
General and administrative
|
2,580,001
|
|
—
|
|
(21,660
|
)
|
(296,297
|
)
|
2,262,044
|
|
|||||
|
Depreciation and amortization
|
—
|
|
|
|
|
|
296,297
|
|
296,297
|
|
|||||
|
Total costs and expenses
|
8,041,033
|
|
(1,582,822
|
)
|
—
|
|
—
|
|
6,458,211
|
|
|||||
|
Loss from operations
|
(2,575,083
|
)
|
—
|
|
—
|
|
—
|
|
(2,575,083
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(21,339
|
)
|
|
|
|
|
|
(21,339
|
)
|
||||||
|
Change in fair value of derivatives, net
|
2,852
|
|
|
|
|
|
|
2,852
|
|
||||||
|
Other income (expense), net
|
950
|
|
|
|
|
|
|
950
|
|
||||||
|
Total other income (expense), net
|
(17,537
|
)
|
—
|
|
—
|
|
—
|
|
(17,537
|
)
|
|||||
|
Net loss
|
$
|
(2,592,620
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(2,592,620
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,300,520
|
|
|
|
|
5,300,520
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.49
|
)
|
|
|
|
$
|
(0.49
|
)
|
||||||
|
|
Three Months Ended
December 31, 2015 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
6,262,233
|
|
$
|
(1,734,392
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
4,527,841
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,587,608
|
|
(1,734,392
|
)
|
489,381
|
|
|
|
2,342,597
|
|
|||||
|
Sales and marketing
|
2,626,091
|
|
—
|
|
(468,981
|
)
|
—
|
|
2,157,110
|
|
|||||
|
General and administrative
|
2,435,748
|
|
—
|
|
(20,400
|
)
|
(428,071
|
)
|
1,987,277
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
428,071
|
|
428,071
|
|
|||||
|
Total costs and expenses
|
8,649,447
|
|
(1,734,392
|
)
|
—
|
|
—
|
|
6,915,055
|
|
|||||
|
Loss from operations
|
(2,387,214
|
)
|
—
|
|
—
|
|
—
|
|
(2,387,214
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(29,507
|
)
|
|
|
|
|
|
(29,507
|
)
|
||||||
|
Loss on exchange of warrants
|
—
|
|
|
|
|
|
|
—
|
|
||||||
|
Change in fair value of derivatives, net
|
5,720
|
|
|
|
|
|
|
5,720
|
|
||||||
|
Other income (expense), net
|
4,120
|
|
|
|
|
|
|
|
4,120
|
|
|||||
|
Total other income (expense), net
|
(19,667
|
)
|
—
|
|
—
|
|
—
|
|
(19,667
|
)
|
|||||
|
Net loss
|
$
|
(2,406,881
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(2,406,881
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
5,118,139
|
|
|
|
|
5,118,139
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.47
|
)
|
|
|
|
$
|
(0.47
|
)
|
||||||
|
|
Three Months Ended
September 30, 2015 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
5,442,457
|
|
$
|
(1,722,518
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
3,719,939
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
3,290,457
|
|
(1,722,518
|
)
|
475,392
|
|
|
|
2,043,331
|
|
|||||
|
Sales and marketing
|
1,982,088
|
|
—
|
|
(452,792
|
)
|
—
|
|
1,529,296
|
|
|||||
|
General and administrative
|
1,056,473
|
|
—
|
|
(22,600
|
)
|
(230,553
|
)
|
803,320
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
230,553
|
|
230,553
|
|
|||||
|
Total costs and expenses
|
6,329,018
|
|
(1,722,518
|
)
|
—
|
|
—
|
|
4,606,500
|
|
|||||
|
Loss from operations
|
(886,561
|
)
|
—
|
|
—
|
|
—
|
|
(886,561
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(31,191
|
)
|
|
|
|
|
|
(31,191
|
)
|
||||||
|
Loss on exchange of warrants
|
(1,845,810
|
)
|
|
|
|
|
|
(1,845,810
|
)
|
||||||
|
Change in fair value of derivatives, net
|
115,904
|
|
|
|
|
|
|
115,904
|
|
||||||
|
Other income (expense), net
|
2,571
|
|
|
|
|
|
|
|
2,571
|
|
|||||
|
Total other income (expense), net
|
(1,758,526
|
)
|
—
|
|
—
|
|
—
|
|
(1,758,526
|
)
|
|||||
|
Net loss
|
$
|
(2,645,087
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(2,645,087
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
4,075,605
|
|
|
|
|
4,075,605
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.65
|
)
|
|
|
|
$
|
(0.65
|
)
|
||||||
|
|
Three Months Ended
June 30, 2015 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
4,627,742
|
|
$
|
(1,750,026
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
2,877,716
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
2,917,360
|
|
(1,750,026
|
)
|
414,398
|
|
|
|
1,581,732
|
|
|||||
|
Sales and marketing
|
1,746,549
|
|
—
|
|
(397,398
|
)
|
—
|
|
1,349,151
|
|
|||||
|
General and administrative
|
2,164,380
|
|
—
|
|
(17,000
|
)
|
(226,211
|
)
|
1,921,169
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
226,211
|
|
226,211
|
|
|||||
|
Total costs and expenses
|
6,828,289
|
|
(1,750,026
|
)
|
—
|
|
—
|
|
5,078,263
|
|
|||||
|
Loss from operations
|
(2,200,547
|
)
|
—
|
|
—
|
|
—
|
|
(2,200,547
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(36,393
|
)
|
|
|
|
|
|
(36,393
|
)
|
||||||
|
Loss on exchange of warrants
|
—
|
|
|
|
|
|
|
—
|
|
||||||
|
Change in fair value of derivatives, net
|
250,507
|
|
|
|
|
|
|
250,507
|
|
||||||
|
Other income (expense), net
|
1,142
|
|
|
|
|
|
|
1,142
|
|
||||||
|
Total other income (expense), net
|
215,256
|
|
—
|
|
—
|
|
—
|
|
215,256
|
|
|||||
|
Net loss
|
$
|
(1,985,291
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(1,985,291
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
2,885,721
|
|
|
|
|
2,885,721
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(0.69
|
)
|
|
|
|
$
|
(0.69
|
)
|
||||||
|
|
Three Months Ended
March 31, 2015 |
||||||||||||||
|
|
As Previously Reported
|
Workflow Revenue Adjustment
|
Campaign Fulfillment Adjustment
|
Depreciation & Amortization Reclassification
|
As Restated
|
||||||||||
|
Revenue
|
$
|
4,135,494
|
|
$
|
(1,151,305
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
2,984,189
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenue (exclusive of amortization)
|
2,441,491
|
|
(1,151,305
|
)
|
340,691
|
|
|
|
1,630,877
|
|
|||||
|
Sales and marketing
|
1,581,487
|
|
—
|
|
(330,691
|
)
|
—
|
|
1,250,796
|
|
|||||
|
General and administrative
|
1,860,514
|
|
—
|
|
(10,000
|
)
|
(174,296
|
)
|
1,676,218
|
|
|||||
|
Depreciation and amortization
|
—
|
|
—
|
|
|
|
174,296
|
|
174,296
|
|
|||||
|
Total costs and expenses
|
5,883,492
|
|
(1,151,305
|
)
|
—
|
|
—
|
|
4,732,187
|
|
|||||
|
Loss from operations
|
(1,747,998
|
)
|
—
|
|
—
|
|
—
|
|
(1,747,998
|
)
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(18,770
|
)
|
|
|
|
|
|
(18,770
|
)
|
||||||
|
Loss on exchange of warrants
|
—
|
|
|
|
|
|
|
—
|
|
||||||
|
Change in fair value of derivatives, net
|
(2,505,951
|
)
|
|
|
|
|
|
(2,505,951
|
)
|
||||||
|
Other income (expense), net
|
1,807
|
|
|
|
|
|
|
1,807
|
|
||||||
|
Total other income (expense), net
|
(2,522,914
|
)
|
—
|
|
—
|
|
—
|
|
(2,522,914
|
)
|
|||||
|
Net loss
|
$
|
(4,270,912
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(4,270,912
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding – basic and diluted
|
2,884,883
|
|
|
|
|
2,884,883
|
|
||||||||
|
Basic and diluted loss per common share
|
$
|
(1.48
|
)
|
|
|
|
$
|
(1.48
|
)
|
||||||
|
Name
|
|
Age
|
|
Position
|
|
Edward H. (Ted) Murphy
|
|
41
|
|
Founder, Chairman of the Board, President and Chief Executive Officer
|
|
Ryan S. Schram
|
|
37
|
|
Chief Operating Officer and Director
|
|
LeAnn C. Hitchcock
|
|
48
|
|
Chief Financial Officer
|
|
Brian W. Brady
|
|
59
|
|
Director
|
|
John H. Caron
|
|
60
|
|
Director
|
|
Lindsay A. Gardner
|
|
57
|
|
Director, Compensation Committee Chairman
|
|
Jill M. Golder
|
|
56
|
|
Director, Audit Committee Chairman
|
|
Daniel R. Rua
|
|
49
|
|
Director
|
|
•
|
the subject of any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
|
|
•
|
convicted in a criminal proceeding or is subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
|
•
|
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities; or
|
|
•
|
found by a court of competent jurisdiction (in a civil action), the SEC or the Commodity Futures Trading SEC to have violated a federal or state securities or commodities law.
|
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards ($)
|
Option Awards ($) (1)
|
Non-Equity Incentive Plan Compen-sation ($)
|
All Other Compen-sation
($) (2)
|
Total
($)
|
|||||||
|
Edward H. (Ted) Murphy
|
2017
|
233,010
|
|
—
|
|
36,411
|
|
175,250
|
|
91,002
|
|
814
|
|
536,487
|
|
|
President and Chief Executive Officer
|
2016
|
232,942
|
|
—
|
|
—
|
|
168,541
|
|
79,842
|
|
1,027
|
|
482,352
|
|
|
Ryan S. Schram
|
2017
|
248,544
|
|
1,000
|
|
6,446
|
|
42,126
|
|
228,512
|
|
305
|
|
526,933
|
|
|
Chief Operating Officer
|
2016
|
248,572
|
|
—
|
|
—
|
|
38,929
|
|
164,908
|
|
—
|
|
452,409
|
|
|
LeAnn C. Hitchcock
|
2017
|
196,154
|
|
1,000
|
|
—
|
|
—
|
|
25,684
|
|
376
|
|
223,214
|
|
|
Chief Financial Officer
|
2016
|
202,250
|
|
—
|
|
—
|
|
—
|
|
16,698
|
|
—
|
|
218,948
|
|
|
(2)
|
Represents insurance premiums paid by IZEA with respect to life insurance for the benefit of the Named Executive Officer.
|
|
|
|
Option Awards
|
||||||||||
|
Name
|
|
Number of Securities Underlying Unexercised Options:
Exercisable
(#)
|
|
Number of Securities Underlying Unexercised Options:
Unexercisable (#)
|
|
Option Exercise Price
($) (1)
|
|
Option Expiration Date
|
||||
|
Edward H. (Ted) Murphy (2)
|
|
25,000
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
President and Chief Executive Officer
|
|
9,384
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
|
|
219,949
|
|
|
—
|
|
|
$
|
5.00
|
|
|
8/15/2023
|
|
|
|
69,382
|
|
|
1,476
|
|
|
$
|
7.30
|
|
|
9/9/2019
|
|
|
|
38,341
|
|
|
1,659
|
|
|
$
|
5.20
|
|
|
12/26/2024
|
|
|
|
5,323
|
|
|
1,977
|
|
|
$
|
7.80
|
|
|
4/1/2025
|
|
|
|
2,072
|
|
|
1,036
|
|
|
$
|
8.40
|
|
|
7/1/2025
|
|
|
|
1,998
|
|
|
1,309
|
|
|
$
|
8.00
|
|
|
10/1/2025
|
|
|
|
21,031
|
|
|
16,357
|
|
|
$
|
7.80
|
|
|
11/30/2025
|
|
|
|
3,976
|
|
|
4,321
|
|
|
$
|
6.91
|
|
|
3/30/2026
|
|
|
|
2,423
|
|
|
3,116
|
|
|
$
|
5.75
|
|
|
5/16/2026
|
|
|
|
3,022
|
|
|
5,036
|
|
|
$
|
7.22
|
|
|
8/16/2026
|
|
|
|
1,968
|
|
|
4,331
|
|
|
$
|
4.72
|
|
|
11/17/2026
|
|
|
|
12,500
|
|
|
27,500
|
|
|
$
|
4.75
|
|
|
11/30/2026
|
|
|
|
3,266
|
|
|
10,983
|
|
|
$
|
4.20
|
|
|
3/31/2027
|
|
|
|
2,229
|
|
|
9,658
|
|
|
$
|
2.75
|
|
|
5/12/2027
|
|
|
|
3,514
|
|
|
24,599
|
|
|
$
|
1.95
|
|
|
8/14/2027
|
|
|
|
2,500
|
|
|
37,500
|
|
|
$
|
4.65
|
|
|
11/30/2027
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ryan S. Schram (3)
|
|
5,000
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
Chief Operating Officer
|
|
3,750
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
|
|
9,667
|
|
|
333
|
|
|
$
|
5.40
|
|
|
5/20/2019
|
|
|
|
37,500
|
|
|
—
|
|
|
$
|
6.80
|
|
|
11/3/2018
|
|
|
|
5,278
|
|
|
1,389
|
|
|
$
|
5.60
|
|
|
1/2/2025
|
|
|
|
887
|
|
|
330
|
|
|
$
|
7.80
|
|
|
4/1/2025
|
|
|
|
341
|
|
|
170
|
|
|
$
|
8.40
|
|
|
7/1/2025
|
|
|
|
338
|
|
|
222
|
|
|
$
|
8.00
|
|
|
10/1/2025
|
|
|
|
3,442
|
|
|
2,913
|
|
|
$
|
7.60
|
|
|
1/1/2026
|
|
|
|
663
|
|
|
720
|
|
|
$
|
6.91
|
|
|
3/30/2026
|
|
|
|
404
|
|
|
519
|
|
|
$
|
5.75
|
|
|
5/16/2026
|
|
|
|
504
|
|
|
839
|
|
|
$
|
7.22
|
|
|
8/16/2026
|
|
|
|
328
|
|
|
722
|
|
|
$
|
4.72
|
|
|
11/17/2026
|
|
|
|
1,945
|
|
|
4,722
|
|
|
$
|
4.51
|
|
|
1/1/2027
|
|
|
|
544
|
|
|
1,831
|
|
|
$
|
4.20
|
|
|
3/31/2027
|
|
|
|
452
|
|
|
1,960
|
|
|
$
|
2.75
|
|
|
5/12/2027
|
|
|
|
532
|
|
|
3,723
|
|
|
$
|
1.95
|
|
|
8/14/2027
|
|
|
|
|
|
|
|
|
|
|
||||
|
LeAnn C. Hitchcock (4)
|
|
125
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
Chief Financial Officer
|
|
4,833
|
|
|
167
|
|
|
$
|
5.40
|
|
|
5/20/2019
|
|
|
|
17,500
|
|
|
2,500
|
|
|
$
|
8.00
|
|
|
8/25/2019
|
|
|
|
5,625
|
|
|
4,375
|
|
|
$
|
8.00
|
|
|
12/1/2025
|
|
(1)
|
Unless otherwise indicated, the option exercise price represents the closing price of our common stock on the date of grant.
|
|
(2)
|
On March 1, 2013, Mr. Murphy received an incentive stock option to purchase 25,000 shares of common stock, vesting in equal monthly installments of approximately 694 shares over the three years following the grant date. Additionally, on March 1, 2013, Mr. Murphy received an incentive stock option to purchase 9,384 shares of common stock. The option fully vested after one year on March 1, 2014. In connection with our 2013 private placement, Mr. Murphy received a non-qualified stock option to purchase 219,949 shares of common stock. The option vested immediately as to 54,987 shares (25%) and the remainder vests in equal monthly installments of approximately 3,437 shares over four years. On September 9, 2014, Mr. Murphy received a non-qualified stock option to purchase 70,858 shares of common stock. The option vested immediately as to 7,381 shares and the remainder vests in equal monthly installments of approximately 1,476 shares over 43 months following the grant date. On December 26, 2014, Mr. Murphy received a non-qualified stock option to purchase 40,000 shares of common stock. The option vested immediately as to 6,000 shares and the remainder vests in equal monthly installments of approximately 829 shares over 41 months following the grant date. As a result of quarterly bonus awards based on Key Performance Indicators, Mr. Murphy received incentive stock options totaling 13,715 shares on April 1, 2015, July 1, 2015 and October 1, 2015. These options vest in equal monthly installments over four years and expire ten years after the grant date as indicated in the chart. Pursuant to his employment agreement, on November 30, 2015, Mr. Murphy received a non-qualified stock option to purchase 37,388 shares of common stock vesting in equal monthly installments of approximately 779 shares over four years following the grant date. As a result of quarterly and annual bonus awards based on Key Performance Indicators, Mr. Murphy received incentive stock options on March 30, 2016, May 16, 2016, August 16, 2016 and November 17, 2016 totaling 28,193 shares. These options vest in equal monthly installments over four years and expire ten years after the grant date as indicated in the chart. Pursuant to his employment agreement, on November 30, 2016, Mr. Murphy received a non-qualified stock option to purchase 40,000 shares of common stock vesting in equal monthly installments of approximately 833 shares over four years following the grant date. As a result of quarterly and annual bonus awards based on Key Performance Indicators, Mr. Murphy received incentive stock options on March 31, 2017 and May 12, 2017 totaling 26,136 shares. These options were subject to the approval of an increase in shares in our Equity Incentive Plan, which was approved on June 21, 2017. These options vest as to 1,139 shares on June 30, 2017 and the remainder vests in equal monthly installments of approximately 545 shares thereafter. On August 14, 2017, Mr. Murphy received anon-qualified stock option to purchase 28,113 shares for his second quarter bonus award. This option vests in equal monthly installments of approximately 586 shares over four years and expires ten years after the grant date as indicated in the chart. Pursuant to his employment agreement, on November 30, 2017, Mr. Murphy received a non-qualified stock option to purchase 40,000 shares of common stock vesting in equal monthly installments of approximately 833 shares over four years following the grant date.
|
|
(3)
|
On March 1, 2013, Mr. Schram received an incentive stock option to purchase 5,000 shares of common stock, vesting in equal installments of approximately 139 shares per month over three years from the grant date. Additionally, on March 1, 2013, Mr. Schram received an incentive stock option to purchase 3,750 shares of common stock. The option fully vested after one year on March 1, 2014. On May 20, 2013, Mr. Schram received an incentive stock option to purchase 10,000 shares, vesting in equal monthly installments of approximately 167 shares over five years following the grant date. On November 3, 2013, Mr. Schram received a non-qualified stock option to purchase 37,500 shares of common stock. The option vested as to 9,375 shares on November 3, 2014 and the remainder vests in equal monthly installments of approximately 781 shares thereafter. Pursuant to his employment agreement, on January 1, 2015, Mr. Schram received an incentive stock option to purchase 6,667 shares of common stock vesting in equal monthly installments of approximately 139 shares over four years following the grant date. As a result of quarterly bonus awards based on Key Performance Indicators, Mr. Schram received incentive stock options on April 1, 2015, July 1, 2015 and October 1, 2015 totaling 2,288 shares. These options vest in equal monthly installments over four years and expire ten years after the grant date as indicated in the chart. Pursuant to his employment agreement, on January 1, 2016, Mr. Schram received an incentive stock option to purchase 6,355 shares of common stock vesting in equal monthly installments of approximately 132 shares over four years following the grant date. As a result of quarterly and annual bonus awards based on Key Performance Indicators, Mr. Schram received incentive stock options on March 30, 2016, May 16, 2016, August 16, 2016 and November 17, 2016 totaling 4,699 shares. These options vest in equal monthly installments over four years and expire ten years after the grant date as indicated in the chart. Pursuant to his employment agreement, on January 1, 2017, Mr. Schram received an incentive stock option to purchase 6,667 shares of common stock vesting in equal monthly installments of approximately 139 shares over four years following the grant date. As a result of quarterly and annual bonus awards based on Key Performance Indicators, Mr. Schram received incentive stock options on March 31, 2017, May 12, 2017 and August 14, 2017 totaling 9,042 shares. These options vest in equal monthly installments over four years and expire ten years after the grant date as indicated in the chart.
|
|
(4)
|
On June 8, 2012, Ms. Hitchcock received a non-qualified stock option to purchase 125 shares of common stock. This option vested as to 31 shares on June 8, 2013 and the remainder vests in equal monthly installments of approximately 3 shares thereafter. On March 1, 2013, Ms. Hitchcock received a non-qualified stock option to purchase 125 shares of common stock. The option fully vested after one year on March 1, 2014. On May 20, 2013, Ms. Hitchcock received a non-qualified stock option to purchase 5,000 shares of common stock, vesting in equal monthly installments of approximately 83 shares over five years. On August 25, 2014, Ms. Hitchcock received an option to purchase 20,000 shares of common stock. The option vests as to 5,000 shares (25%) one year after the issuance date and the remainder in equal monthly installments of approximately 417 shares over the following three years. On December 1, 2015, Ms. Hitchcock received an incentive stock option to purchase 10,000 shares of common stock, vesting in equal monthly installments of approximately 208 shares over four years following the grant date.
|
|
|
|
Stock Awards
|
||||||||||||
|
Name
|
|
Number of Shares or Units of Stock That Have Not Vested (#)
|
|
Market Value of Shares or Units of Stock That Have Not Vested
($)
|
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#)
|
|
Equity Incentive Plan Awards: Market Value or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested
($) |
||||||
|
Edward H. (Ted) Murphy (1)
|
|
—
|
|
|
$
|
—
|
|
|
2,576
|
|
|
$
|
11,643
|
|
|
President and Chief Executive Officer
|
|
—
|
|
|
$
|
—
|
|
|
7,386
|
|
|
$
|
33,385
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Ryan S. Schram (2)
|
|
—
|
|
|
$
|
—
|
|
|
606
|
|
|
$
|
2,739
|
|
|
Chief Operating Officer
|
|
—
|
|
|
$
|
—
|
|
|
1,231
|
|
|
$
|
5,564
|
|
|
(1)
|
We issued 2,812 shares and 7,543 shares of restricted stock on August 14, 2017 and November 9, 2017, respectively, to Mr. Murphy for amounts owed on his second and third quarter performance bonus. The stock was initially valued at $36,411 and vests in equal monthly installments over 48 months from issuance. As of December 31, 2017, 9,962 shares of the 10,355 issued shares of restricted stock are unvested with a total market value of $45,028 based on the closing stock price of $4.52 on December 31, 2017.
|
|
(2)
|
We issued 662 shares and 1,257 shares of restricted stock on August 14, 2017 and November 9, 2017, respectively, to Mr. Schram for amounts owed on his second and third quarter performance bonus. The stock was initially valued at $6,446 and vests in equal monthly installments over 48 months from issuance. As of December 31, 2017, 1,837 shares of the 1,919 issued shares of restricted stock are unvested with a total market value of $8,303 based on the closing stock price of $4.52 on December 31, 2017.
|
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
Weighted-average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
|
||||
|
|
(a)
|
(b)
|
(c)(1)
|
||||
|
Equity compensation plans approved by security holders
|
1,049,503
|
|
$
|
5.97
|
|
417,992
|
|
|
Equity compensation plans not approved by security holders
|
—
|
|
—
|
|
—
|
|
|
|
Total
|
1,049,503
|
|
$
|
5.97
|
|
417,992
|
|
|
Name
|
Fees Earned or Paid in Cash
($)
|
Stock Awards ($)
|
|
Total
($)
|
|||
|
Brian W. Brady (1)
|
26,000
|
|
25,000
|
|
|
51,000
|
|
|
John H. Caron (2)
|
30,000
|
|
25,000
|
|
|
55,000
|
|
|
Lindsay A. Gardner (3)
|
26,000
|
|
25,000
|
|
|
51,000
|
|
|
Jill M. Golder (4)
|
30,000
|
|
25,000
|
|
|
55,000
|
|
|
Daniel R. Rua (5)
|
30,000
|
|
25,000
|
|
|
55,000
|
|
|
(1)
|
On August 7, 2012, we appointed Brian W. Brady to our Board. In 2017, Mr. Brady received 8,354 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as $30,399 based on the closing stock price at the end of each month as the shares vested throughout 2017. Mr. Brady also received cash compensation of $26,000 in accordance with the non-employee director compensation program effected in March 2013.
|
|
(2)
|
On April 13, 2015, we appointed John H. Caron to our Board. In 2017, Mr. Caron received 8,354 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as $30,399 based on the closing stock price at the end of each month as the shares vested throughout 2017. Mr. Caron also received cash compensation of $30,000 in accordance with the non-employee director compensation program effected in March 2013.
|
|
(3)
|
On December 10, 2013, we appointed Lindsay A. Gardner to our Board. In 2017, Mr. Gardner received 8,354 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as $30,399 based on the closing stock price at the end of each month as the shares vested throughout 2017. Mr. Gardner also received cash compensation of $26,000 in accordance with the non-employee director compensation program effected in March 2013.
|
|
(4)
|
On May 26, 2015, we appointed Jill M. Golder to our Board. In 2017, Ms. Golder received 8,354 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as $30,399 based on the closing stock price at the end of each month as the shares vested throughout 2017. Ms. Golder also received cash compensation of $30,000 in accordance with the non-employee director compensation program effected in March 2013.
|
|
(5)
|
On July 31, 2012, we reappointed Daniel R. Rua to our Board. In 2017, Mr. Rua received 8,354 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as $30,399 based on the closing stock price at the end of each month as the shares vested throughout 2017. Mr. Rua also received cash compensation of $30,000 in accordance with the non-employee director compensation program effected in March 2013.
|
|
•
|
An annual board retainer fee of $25,000 to be paid in restricted stock each calendar year earned equally over the year of service.
|
|
•
|
A cash retainer fee of $20,000 per year, payable in cash or restricted stock.
|
|
•
|
Reimbursement of actual and necessary travel and related expenses in connection with attending in-person Board meetings.
|
|
•
|
A $1,000 per meeting fee for all meetings of the Board, subject to a $6,000 annual cap.
|
|
•
|
A $1,000 per Audit Committee meeting fee, subject to a $4,000 annual cap.
|
|
•
|
each person or group of affiliated persons, known to us to beneficially own more than 5% of our outstanding common stock;
|
|
•
|
each of our directors and named executive officers; and,
|
|
•
|
all of our directors and executive officers as a group.
|
|
Name of Beneficial Owner
|
|
Shares Beneficially Owned
|
|
Percentage of Common Stock
Beneficially Owned (1)
|
||
|
Executive Officers and Directors:
|
|
|
|
|
||
|
Edward H. (Ted) Murphy (2)
|
|
484,871
|
|
|
7.7
|
%
|
|
Ryan S. Schram (3)
|
|
87,331
|
|
|
1.5
|
%
|
|
LeAnn C. Hitchcock (4)
|
|
44,474
|
|
|
*
|
|
|
Brian W. Brady (5)
|
|
932,611
|
|
|
16.0
|
%
|
|
John H. Caron (6)
|
|
45,649
|
|
|
*
|
|
|
Lindsay A. Gardner (7)
|
|
88,500
|
|
|
1.5
|
%
|
|
Jill M. Golder (8)
|
|
24,811
|
|
|
*
|
|
|
Daniel R. Rua (9)
|
|
36,948
|
|
|
*
|
|
|
All executive officers and directors as a group (8 persons) (11)
|
|
1,745,195
|
|
|
27.3
|
%
|
|
|
|
|
|
|
||
|
All Other 5% Stockholders:
|
|
|
|
|
||
|
Special Situations Funds, collectively (10)
|
|
543,216
|
|
|
9.3
|
%
|
|
|
|
|
|
|
||
|
(1)
|
Applicable percentage of ownership for each holder is based on
5,819,246
shares outstanding as of
April 13, 2018
.
|
|
(2)
|
Includes 39,512 shares and exercisable stock options to purchase 445,359 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(3)
|
Includes 12,289 shares and exercisable stock options to purchase 75,042 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(4)
|
Includes 13,932 shares and exercisable stock options to purchase 30,542 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(5)
|
Includes 924,163 shares, exercisable stock options to purchase 8,448 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(6)
|
Includes 40,649 shares and exercisable stock options to purchase 5,000 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(7)
|
Includes 82,586 shares, exercisable stock options to purchase 3,414 shares of common stock under our May 2011 Equity Incentive Plan and exercisable stock options to purchase 2,500 shares of common stock under our August 2011 Equity Incentive Plan.
|
|
(8)
|
Includes 22,311 shares, exercisable stock options to purchase 2,500 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(9)
|
Includes 29,226 shares, exercisable stock options to purchase 7,722 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(10)
|
Special Situations Technology Fund II, L.P. (“SSFTechII”) is the registered holder of 291,622 shares, Special Situations Private Equity Fund, L.P. (“SSFPE”) is the registered holder of 200,131 shares, and Special Situations Technology Fund, L.P. (“SSFTech”) is the registered holder of 51,463 shares. SSFTechII, SSFPE and SSFTech (collectively, the “Special Situations Funds”) own 543,216 shares of common stock combined. As a result of the beneficial ownership limitations included in the warrants held by the Special Situations Funds, the warrants may be exercised to the extent that the total number of shares of common stock then beneficially owned does not exceed 19.99% of the outstanding stock. AWM Investment Company, Inc., a Delaware corporation (“AWM”) is the investment adviser to the Special Situations Funds. Austin W. Marxe, David M. Greenhouse and Adam C. Stettner are the controlling principal owners of AWM. Through their control of AWM, Messrs. Marxe, Greenhouse and Stettner share voting and investment control over the portfolio securities of each of the Special Situations funds listed above. The address of the Special Situations Funds is 527 Madison Avenue, Suite 2600, New York, NY 10022.
|
|
(11)
|
For all executive officers and directors as a group, this amount includes 1,164,668 shares and exercisable stock options to purchase 580,527 shares of common stock under our Equity Incentive Plans as further detailed in footnotes (2) through (9) above.
|
|
|
Twelve Months Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Audit Fees
(1)
|
$
|
180,060
|
|
|
$
|
135,160
|
|
|
Audit-Related Fees
(2)
|
—
|
|
|
—
|
|
||
|
Tax Fees
(3)
|
25,623
|
|
|
13,217
|
|
||
|
All Other Fees
(4)
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
205,683
|
|
|
$
|
148,377
|
|
|
(a)
|
The following documents are filed as part of this Annual Report:
|
|
(1)
|
Financial Statements (see “Consolidated Financial Statements and Supplementary Data” at Item 8 and incorporated herein by reference).
|
|
(2)
|
Financial Statement Schedules (Schedules to the Financial Statements have been omitted because the information required to be set forth therein is not applicable or is shown in the accompanying Financial Statements or notes thereto).
|
|
(3)
|
Exhibits
|
|
Exhibit Number
|
Description
|
|
|
2.1
|
|
|
|
2.2
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
3.5
|
|
|
|
3.6
|
|
|
|
3.7
|
|
|
|
3.8
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
10.1
|
(a)
|
|
|
10.2
|
|
|
|
10.3
|
|
|
|
10.4
|
|
|
|
10.5
|
|
|
|
10.6
|
(a)
|
|
|
10.7
|
(a)
|
|
|
10.8
|
(a)
|
|
|
10.9
|
(a)
|
|
|
10.10
|
(a)
|
|
|
10.11
|
|
|
|
21.1
|
*
|
|
|
23.1
|
*
|
|
|
31.1
|
*
|
|
|
31.2
|
*
|
|
|
32.1
|
* (b)
|
|
|
32.2
|
* (b)
|
|
|
101
|
* (c)
|
The following materials from IZEA, Inc.'s Annual Report for the year ended December 31, 2017 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statement of Stockholders' Equity, (iv) the Consolidated Statements of Cash Flow, and (iv) Notes to the Consolidated Financial Statements.
|
|
*
|
Filed or furnished herewith.
|
|
(a)
|
Denotes management contract or compensatory plan or arrangement.
|
|
(b)
|
In accordance with Item 601of Regulation S-K, this Exhibit is hereby furnished to the SEC as an accompanying document and is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933.
|
|
(c)
|
In accordance with Rule 406T of Regulation S-T, the XBRL related information in Exhibit 101 to this Annual Report on Form 10-K shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
|
|
|
IZEA, Inc.
a Nevada corporation |
|
|
|
|
|
|
April 17, 2018
|
By:
|
/s/ Edward H. Murphy
|
|
|
|
Edward H. Murphy
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
April 17, 2018
|
By:
|
/s/ LeAnn C. Hitchcock
|
|
|
|
LeAnn C. Hitchcock
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
/s/ Edward H. Murphy
|
|
April 17, 2018
|
|
Edward H. Murphy
|
|
|
|
President, Chief Executive Officer and Chairman of the Board
|
|
|
|
(Principal Executive Officer)
|
|
|
|
/s/ LeAnn C. Hitchcock
|
|
April 17, 2018
|
|
LeAnn C. Hitchcock
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
/s/ Ryan S. Schram
|
|
April 17, 2018
|
|
Ryan S. Schram
|
|
|
|
Chief Operating Officer and Director
|
|
|
|
/s/ Brian W. Brady
|
|
April 17, 2018
|
|
Brian W. Brady
|
|
|
|
Director
|
|
|
|
/s/ John H. Caron
|
|
April 17, 2018
|
|
John H. Caron
|
|
|
|
Director
|
|
|
|
/s/ Lindsay A. Gardner
|
|
April 17, 2018
|
|
Lindsay A. Gardner
|
|
|
|
Director
|
|
|
|
/s/ Jill M. Golder
|
|
April 17, 2018
|
|
Jill M. Golder
|
|
|
|
Director
|
|
|
|
/s/ Daniel R. Rua
|
|
April 17, 2018
|
|
Daniel R. Rua
|
|
|
|
Director
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|