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
x
|
|
Smaller reporting company
x
|
|
|
|
Emerging growth company
o
|
|
|
Page
|
|
PART I
|
|
|
|
|
|
PART II
|
|
|
|
|
|
PART III
|
|
|
|
|
|
PART IV
|
|
|
|
|
|
•
|
our ability to raise additional funding;
|
|
•
|
our ability to issue shares to settle future acquisition costs payable;
|
|
•
|
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 section 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;
|
|
•
|
maintaining standards, controls, procedures and policies (including effective internal control over financial reporting and disclosure controls and procedures); and
|
|
•
|
expanding controls, procedures and policies to support expansion into new products or geographies.
|
|
•
|
influencer marketing 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.
|
|
•
|
truth-in-advertising;
|
|
•
|
user privacy;
|
|
•
|
taxation;
|
|
•
|
right to access personal information;
|
|
•
|
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.
|
|
|
Twelve Months Ended
December 31, |
|
|
||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
% Change
|
|||||||
|
Revenue
|
$
|
20,099,695
|
|
|
$
|
24,437,649
|
|
|
$
|
(4,337,954
|
)
|
(18
|
)%
|
|
|
|
|
|
|
|
|
|||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|||||||
|
Cost of revenue (exclusive of amortization)
|
9,042,155
|
|
|
11,585,316
|
|
|
(2,543,161
|
)
|
(22
|
)%
|
|||
|
Sales and marketing
|
6,484,320
|
|
|
7,593,197
|
|
|
(1,108,877
|
)
|
(15
|
)%
|
|||
|
General and administrative
|
8,683,911
|
|
|
9,218,565
|
|
|
(534,654
|
)
|
(6
|
)%
|
|||
|
Depreciation and amortization
|
1,298,359
|
|
|
1,516,807
|
|
|
(218,448
|
)
|
(14
|
)%
|
|||
|
Total costs and expenses
|
25,508,745
|
|
|
29,913,885
|
|
|
(4,405,140
|
)
|
(15
|
)%
|
|||
|
Loss from operations
|
(5,409,050
|
)
|
|
(5,476,236
|
)
|
|
67,186
|
|
(1
|
)%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(269,473
|
)
|
|
(64,950
|
)
|
|
(204,523
|
)
|
315
|
%
|
|||
|
Change in fair value of derivatives, net
|
(11,794
|
)
|
|
39,269
|
|
|
(51,063
|
)
|
(130
|
)%
|
|||
|
Other income (expense), net
|
(28,090
|
)
|
|
34,218
|
|
|
(62,308
|
)
|
(182
|
)%
|
|||
|
Total other income (expense), net
|
(309,357
|
)
|
|
8,537
|
|
|
(317,894
|
)
|
(3,724
|
)%
|
|||
|
Net loss
|
$
|
(5,718,407
|
)
|
|
$
|
(5,467,699
|
)
|
|
$
|
(250,708
|
)
|
5
|
%
|
|
|
Twelve Months Ended
December 31, |
|
|
|
|||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
% Change
|
|||||||||||
|
Managed Services Revenue
|
$
|
17,594,124
|
|
88
|
%
|
|
$
|
23,836,236
|
|
98
|
%
|
|
$
|
(6,242,112
|
)
|
(26
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Legacy Workflow Fees
|
216,173
|
|
1
|
%
|
|
350,648
|
|
1
|
%
|
|
(134,475
|
)
|
(38
|
)%
|
|||
|
Marketplace Spend Fees
|
1,080,609
|
|
5
|
%
|
|
—
|
|
—
|
%
|
|
1,080,609
|
|
100
|
%
|
|||
|
License Fees
|
1,151,242
|
|
6
|
%
|
|
67,344
|
|
—
|
%
|
|
1,083,898
|
|
1,609
|
%
|
|||
|
SaaS Services Revenue
|
2,448,024
|
|
12
|
%
|
|
417,992
|
|
1
|
%
|
|
2,030,032
|
|
486
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other Revenue
|
57,547
|
|
—
|
%
|
|
183,421
|
|
1
|
%
|
|
(125,874
|
)
|
(69
|
)%
|
|||
|
Total Revenue
|
$
|
20,099,695
|
|
100
|
%
|
|
$
|
24,437,649
|
|
100
|
%
|
|
$
|
(4,337,954
|
)
|
(18
|
)%
|
|
•
|
Legacy Workflow
revenue represents self-service transactions through the
Ebyline
platform for professional custom content workflow. Revenue from Legacy Workflow represents our net margins received on this business, which averaged approximately
7%
for the
twelve months
ended
December 31, 2018
. This revenue is declining year over year due to the ongoing consolidation and cutbacks in the newspaper industry. Revenue from Legacy Workflow transactions decreased to
$216,173
for the
twelve months
ended
December 31, 2018
, compared to
$350,648
for same period in
2017
. With the addition of TapInfluence and its SaaS revenue model and our modifications to
IZEAx
which now allows marketers to purchase custom content, in addition to sponsored posts, we have shifted our focus away from this platform and its content generated primarily for newspapers and traditional publishers, and expect Legacy Workflow revenue to continue to decline going forward.
|
|
•
|
Marketplace Spend Fees
revenue primarily results from marketers and partners using the
IZEAx
, and beginning in July 2018, the
TapInfluence
platforms on a SaaS basis to distribute content for marketing and influencer marketing campaigns. We added revenue from Marketplace Spend Fees of $
1,080,609
for the
twelve months
ended
December 31, 2018
, primarily as a result of our merger with TapInfluence, which accounted for approximately $1,043,000 of the consolidated Marketplace Spend Fees revenue for the period. Revenue from Marketplace Spend Fees represents our net margins received on this business, which averaged approximately
13%
for the
twelve months
ended
December 31, 2018
.
|
|
•
|
License and Support Fees
revenue are generated primarily through the granting of limited, non-exclusive, non-transferable licenses to customers for the use of the
IZEAx
and
TapInfluence
technology platforms for an agreed-upon subscription period. Customers license the platforms to manage their own influencer marketing campaigns. Fees for subscription or licensing services are recognized straight-line over the term of the service. License Fees revenue increased significantly during the
twelve months
ended
December 31, 2018
to $
1,151,242
, primarily as a result of the merger with TapInfluence, compared to $
67,344
in the same period of the prior year.
|
|
|
Twelve Months Ended
December 31, |
|
|
|
|||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
% Change
|
|||||||||||
|
Managed Services Revenue
|
$
|
17,594,124
|
|
59
|
%
|
|
$
|
23,836,236
|
|
82
|
%
|
|
$
|
(6,242,112
|
)
|
(26
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Legacy Workflow
|
3,048,503
|
|
10
|
%
|
|
5,094,973
|
|
17
|
%
|
|
(2,046,470
|
)
|
(40
|
)%
|
|||
|
Marketplace Spend
|
8,127,774
|
|
27
|
%
|
|
—
|
|
—
|
%
|
|
8,127,774
|
|
100
|
%
|
|||
|
License Fees
|
1,151,242
|
|
4
|
%
|
|
67,344
|
|
—
|
%
|
|
1,083,898
|
|
1,609
|
%
|
|||
|
SaaS Services Gross Billings
|
12,327,519
|
|
41
|
%
|
|
5,162,317
|
|
17
|
%
|
|
7,165,202
|
|
139
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other Revenue
|
57,547
|
|
—
|
%
|
|
183,421
|
|
1
|
%
|
|
(125,874
|
)
|
(69
|
)%
|
|||
|
Total Gross Billings
|
$
|
29,979,190
|
|
100
|
%
|
|
$
|
29,181,974
|
|
100
|
%
|
|
$
|
797,216
|
|
3
|
%
|
|
|
Twelve Months Ended
December 31, |
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
% Change
|
|||||||
|
Revenue
|
$
|
20,099,695
|
|
|
$
|
24,437,649
|
|
|
$
|
(4,337,954
|
)
|
(18
|
)%
|
|
Plus payments made to third-party creators
(1)
|
9,879,495
|
|
|
4,744,325
|
|
|
5,135,170
|
|
108
|
%
|
|||
|
Gross billings
|
$
|
29,979,190
|
|
|
$
|
29,181,974
|
|
|
$
|
797,216
|
|
3
|
%
|
|
•
|
does not include stock-based compensation expense, which is a non-cash expense, but 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;
|
|
•
|
does 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 directors, vendors and other parties who provide us with services;
|
|
•
|
does 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;
|
|
•
|
does 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. This 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;
|
|
•
|
does not include unusual or expected non-recurring items such as large litigation reserves;
|
|
•
|
does 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; and
|
|
•
|
does not include changes in fair value of derivatives, interest expense and other gains, losses, and expenses that we believe are not indicative of our ongoing core operating results, but these items may represent a reduction or increase in cash available to us.
|
|
|
Twelve Months Ended
December 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net loss
|
$
|
(5,718,407
|
)
|
|
$
|
(5,467,699
|
)
|
|
Non-cash stock-based compensation
|
580,693
|
|
|
635,427
|
|
||
|
Non-cash stock issued for payment of services
|
125,000
|
|
|
181,995
|
|
||
|
(Gain) loss on disposal of equipment
|
156
|
|
|
(8,757
|
)
|
||
|
(Gain) loss on settlement of acquisition costs payable
|
(84,938
|
)
|
|
(10,491
|
)
|
||
|
Increase (decrease) in value of acquisition costs payable
|
(615,845
|
)
|
|
583,010
|
|
||
|
Depreciation and amortization
|
1,298,359
|
|
|
1,516,807
|
|
||
|
Legal expense accrual
|
500,000
|
|
|
—
|
|
||
|
Interest expense
|
269,473
|
|
|
64,950
|
|
||
|
Change in fair value of derivatives
|
11,794
|
|
|
(39,269
|
)
|
||
|
Adjusted EBITDA
|
$
|
(3,633,715
|
)
|
|
$
|
(2,544,027
|
)
|
|
|
|
|
|
||||
|
Revenue
|
$
|
20,099,695
|
|
|
$
|
24,437,649
|
|
|
Adjusted EBITDA as a % of Revenue
|
(18
|
)%
|
|
(10
|
)%
|
||
|
•
|
The estimates involve matters that are highly uncertain at the time the accounting estimate is made; and
|
|
•
|
different estimates or changes to estimates could have a material impact on the reported financial position, changes in financial position, or results of operations.
|
|
Twelve Months 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, 2017
|
|
141,246
|
|
|
$3.49
|
|
6.0 years
|
|
50.16%
|
|
2.06%
|
|
$1.76
|
|
December 31, 2018
|
|
156,084
|
|
|
$1.60
|
|
6.0 years
|
|
108.49%
|
|
2.71%
|
|
$0.96
|
|
Twelve Months Ended
|
|
Total Restricted Stock Units 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, 2017
|
|
—
|
|
|
n/a
|
|
—
|
|
—%
|
|
—%
|
|
$—
|
|
December 31, 2018
|
|
160,000
|
|
|
n/a
|
|
1 year
|
|
151.41%
|
|
2.62%
|
|
$1.04
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
|
Assets
|
|
|
|
||||
|
Current:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
1,968,403
|
|
|
$
|
3,906,797
|
|
|
Accounts receivable, net
|
7,071,815
|
|
|
3,647,025
|
|
||
|
Prepaid expenses
|
527,968
|
|
|
389,104
|
|
||
|
Other current assets
|
39,203
|
|
|
9,140
|
|
||
|
Total current assets
|
9,607,389
|
|
|
7,952,066
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net
|
272,239
|
|
|
286,043
|
|
||
|
Goodwill
|
8,316,722
|
|
|
3,604,720
|
|
||
|
Intangible assets, net
|
3,149,949
|
|
|
667,909
|
|
||
|
Software development costs, net
|
1,428,604
|
|
|
967,927
|
|
||
|
Security deposits
|
143,174
|
|
|
148,638
|
|
||
|
Total assets
|
$
|
22,918,077
|
|
|
$
|
13,627,303
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
2,618,103
|
|
|
$
|
1,756,841
|
|
|
Accrued expenses
|
1,968,589
|
|
|
1,592,356
|
|
||
|
Contract liabilities
|
4,957,869
|
|
|
3,070,502
|
|
||
|
Line of credit
|
1,526,288
|
|
|
500,550
|
|
||
|
Current portion of deferred rent
|
17,420
|
|
|
45,127
|
|
||
|
Current portion of acquisition costs payable
|
4,611,493
|
|
|
741,155
|
|
||
|
Total current liabilities
|
15,699,762
|
|
|
7,706,531
|
|
||
|
|
|
|
|
||||
|
Deferred rent, less current portion
|
—
|
|
|
17,419
|
|
||
|
Acquisition costs payable, less current portion
|
—
|
|
|
609,768
|
|
||
|
Total liabilities
|
15,699,762
|
|
|
8,333,718
|
|
||
|
|
|
|
|
||||
|
Commitments and Contingencies (Note 6)
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
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; 12,075,708 and 5,733,981, respectively, issued and outstanding
|
1,208
|
|
|
573
|
|
||
|
Additional paid-in capital
|
60,311,756
|
|
|
52,570,432
|
|
||
|
Accumulated deficit
|
(53,094,649
|
)
|
|
(47,277,420
|
)
|
||
|
Total stockholders’ equity
|
7,218,315
|
|
|
5,293,585
|
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
22,918,077
|
|
|
$
|
13,627,303
|
|
|
|
Twelve Months Ended
December 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Revenue
|
$
|
20,099,695
|
|
|
$
|
24,437,649
|
|
|
|
|
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
||
|
Cost of revenue (exclusive of amortization)
|
9,042,155
|
|
|
11,585,316
|
|
||
|
Sales and marketing
|
6,484,320
|
|
|
7,593,197
|
|
||
|
General and administrative
|
8,683,911
|
|
|
9,218,565
|
|
||
|
Depreciation and amortization
|
1,298,359
|
|
|
1,516,807
|
|
||
|
Total costs and expenses
|
25,508,745
|
|
|
29,913,885
|
|
||
|
|
|
|
|
||||
|
Loss from operations
|
(5,409,050
|
)
|
|
(5,476,236
|
)
|
||
|
|
|
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
||
|
Interest expense
|
(269,473
|
)
|
|
(64,950
|
)
|
||
|
Change in fair value of derivatives, net
|
(11,794
|
)
|
|
39,269
|
|
||
|
Other income (expense), net
|
(28,090
|
)
|
|
34,218
|
|
||
|
Total other income (expense), net
|
(309,357
|
)
|
|
8,537
|
|
||
|
|
|
|
|
||||
|
Net loss
|
$
|
(5,718,407
|
)
|
|
$
|
(5,467,699
|
)
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding – basic and diluted
|
8,541,725
|
|
|
5,674,901
|
|
||
|
Basic and diluted loss per common share
|
$
|
(0.67
|
)
|
|
$
|
(0.96
|
)
|
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Accumulated
|
|
Total
Stockholders’
|
|||||||||||
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Equity
|
|||||||||
|
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
|
|
|
Cumulative effect of change in accounting policy to ASC 606
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(98,822
|
)
|
|
(98,822
|
)
|
||||
|
Sale of securities
|
|
4,963,333
|
|
|
497
|
|
|
5,666,503
|
|
|
—
|
|
|
5,667,000
|
|
||||
|
Stock issued for payment of acquisition liability
|
|
1,248,765
|
|
|
125
|
|
|
1,896,658
|
|
|
—
|
|
|
1,896,783
|
|
||||
|
Stock purchase plan issuances
|
|
21,366
|
|
|
2
|
|
|
17,251
|
|
|
—
|
|
|
17,253
|
|
||||
|
Stock issued for payment of services
|
|
30,265
|
|
|
3
|
|
|
124,997
|
|
|
—
|
|
|
125,000
|
|
||||
|
Stock issuance costs
|
|
—
|
|
|
—
|
|
|
(712,345
|
)
|
|
—
|
|
|
(712,345
|
)
|
||||
|
Stock-based compensation
|
|
77,998
|
|
|
8
|
|
|
748,260
|
|
|
—
|
|
|
748,268
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,718,407
|
)
|
|
(5,718,407
|
)
|
||||
|
Balance, December 31, 2018
|
|
12,075,708
|
|
|
$
|
1,208
|
|
|
$
|
60,311,756
|
|
|
$
|
(53,094,649
|
)
|
|
$
|
7,218,315
|
|
|
|
Twelve Months Ended
December 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(5,718,407
|
)
|
|
$
|
(5,467,699
|
)
|
|
Adjustments to reconcile net loss to net cash used for operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
222,912
|
|
|
211,769
|
|
||
|
Amortization of software development costs and other intangible assets
|
1,075,447
|
|
|
1,305,038
|
|
||
|
(Gain) loss on disposal of equipment
|
156
|
|
|
(8,757
|
)
|
||
|
Provision for losses on accounts receivable
|
93,378
|
|
|
40,302
|
|
||
|
Stock-based compensation
|
580,693
|
|
|
635,427
|
|
||
|
Fair value of stock issued for payment of services
|
125,000
|
|
|
181,995
|
|
||
|
(Decrease)/increase in fair value of contingent acquisition costs payable
|
(485,747
|
)
|
|
234,565
|
|
||
|
Gain on settlement of acquisition costs payable
|
(84,938
|
)
|
|
(10,491
|
)
|
||
|
Change in fair value of derivatives, net
|
11,794
|
|
|
(39,269
|
)
|
||
|
Changes in operating assets and liabilities, net of effects of business acquired:
|
|
|
|
|
|
||
|
Accounts receivable
|
(280,420
|
)
|
|
58,368
|
|
||
|
Prepaid expenses and other current assets
|
14,784
|
|
|
(10,596
|
)
|
||
|
Accounts payable
|
710,446
|
|
|
318,452
|
|
||
|
Accrued expenses
|
(1,784,084
|
)
|
|
730,179
|
|
||
|
Contract liabilities
|
(18,368
|
)
|
|
(245,061
|
)
|
||
|
Deferred rent
|
(45,126
|
)
|
|
(34,291
|
)
|
||
|
Net cash used for operating activities
|
(5,582,480
|
)
|
|
(2,100,069
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of equipment
|
(170,175
|
)
|
|
(28,405
|
)
|
||
|
Software development costs
|
(755,164
|
)
|
|
(174,379
|
)
|
||
|
Merger with TapInfluence, Inc. net of cash acquired
|
11,266
|
|
|
—
|
|
||
|
Security deposits
|
5,464
|
|
|
13,098
|
|
||
|
Net cash used for investing activities
|
(908,609
|
)
|
|
(189,686
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Payments on acquisition liabilities
|
(120,930
|
)
|
|
(266,898
|
)
|
||
|
Proceeds from sale of securities
|
5,667,000
|
|
|
—
|
|
||
|
Proceeds from line of credit, net of repayments
|
(298,283
|
)
|
|
500,550
|
|
||
|
Proceeds from stock purchase plan issuances
|
17,253
|
|
|
26,249
|
|
||
|
Stock issuance costs
|
(712,345
|
)
|
|
(12,353
|
)
|
||
|
Net cash from financing activities
|
4,552,695
|
|
|
247,548
|
|
||
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
(1,938,394
|
)
|
|
(2,042,207
|
)
|
||
|
Cash and cash equivalents, beginning of year
|
3,906,797
|
|
|
5,949,004
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
1,968,403
|
|
|
$
|
3,906,797
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
|
|
||
|
Cash paid for interest
|
$
|
150,900
|
|
|
$
|
37,898
|
|
|
|
|
|
|
||||
|
Non-cash financing and investing activities:
|
|
|
|
|
|
||
|
Common stock issued for payment of acquisition liability
|
$
|
1,896,783
|
|
|
$
|
928,041
|
|
|
Fair value of common stock issued for future services, net
|
$
|
449,925
|
|
|
$
|
155,000
|
|
|
Acquisition costs payable for assets acquired
|
$
|
4,384,584
|
|
|
$
|
—
|
|
|
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,
2018 |
|
December 31,
2017 |
|
Expected term
|
6 years
|
|
6 years
|
|
Weighted average volatility
|
108.49%
|
|
50.16%
|
|
Weighted average risk-free interest rate
|
2.71%
|
|
2.06%
|
|
Expected dividends
|
—
|
|
—
|
|
|
Twelve Months Ended
|
||
|
2011 Equity Incentive Plans Assumptions
|
December 31,
2018 |
|
December 31,
2017 |
|
Expected term
|
1 year
|
|
0
|
|
Weighted average volatility
|
151.41%
|
|
—%
|
|
Weighted average risk-free interest rate
|
2.62%
|
|
—%
|
|
Expected dividends
|
—
|
|
—
|
|
|
Estimated Gross Purchase Consideration
|
Estimated Initial Present and Fair Value
|
Estimated Remaining Present and Fair Value
|
||||||
|
|
7/26/2018
|
7/26/2018
|
12/31/2018
|
||||||
|
Cash paid at closing (a)
|
$
|
1,500,000
|
|
$
|
1,500,000
|
|
$
|
—
|
|
|
Stock paid at closing (a)
|
1,759,500
|
|
1,759,500
|
|
—
|
|
|||
|
Purchase price adjustment (b)
|
(439,610
|
)
|
(555,026
|
)
|
(115,416
|
)
|
|||
|
First deferred purchase price installment (c)
|
1,000,000
|
|
970,576
|
|
995,097
|
|
|||
|
Second deferred purchase price installment (c)
|
3,500,000
|
|
3,271,028
|
|
3,366,433
|
|
|||
|
Total estimated consideration
|
$
|
7,319,890
|
|
$
|
6,946,078
|
|
$
|
4,246,114
|
|
|
|
|
|
|
||||||
|
Current portion of acquisition costs payable
|
|
|
$
|
4,246,114
|
|
||||
|
Long-term portion of acquisition costs payable
|
|
|
—
|
|
|||||
|
Total acquisition costs payable
|
|
|
$
|
4,246,114
|
|
||||
|
(a)
|
The aggregate consideration paid at closing for the acquisition of TapInfluence consisted of a cash payment of
$1,500,000
and the issuance of
1,150,000
shares of IZEA common stock valued at
$1,759,500
, or
$1.53
per share.
|
|
(b)
|
Per the terms of the Merger Agreement, the initial cash payment due at closing of
$1,500,000
was to be adjusted as follows: reduced for seller transaction expenses and closing date indebtedness, increased by closing date cash and cash equivalents of TapInfluence, and reduced or increased by an estimated working capital amount. These adjustments resulted in a net reduction in the purchase price of
$439,610
, which included a negative estimated working capital adjustment of
$181,633
.
|
|
(c)
|
Aggregate post-acquisition date consideration consists of additional payments totaling
$4,500,000
, less any remaining adjustment related to the final working capital adjustment calculation. The payments will be made in the form of cash, common stock or a combination thereof, at IZEA’s option, in two installments -
$1,000,000
six months after the closing date of the merger and
$3,500,000
twelve months after the closing date of the merger. Stock issuances, if any, will be determined based on the 30-trading day volume-weighted average price per share of IZEA's common stock prior to the payment date. Future cash payments and stock issuances may be withheld from the six month or twelve month payment for post closing working capital adjustments and to satisfy indemnifiable claims made by IZEA with respect to any misrepresentations or breaches of warranty under the Merger Agreement by TapInfluence or the stockholders of TapInfluence within 12 months after the closing date of the merger. Post closing, IZEA calculated the final working capital as of the closing date as a negative
$297,049
, which was
$115,416
lower than the original estimate of negative
$181,633
. Therefore, the purchase price was reduced by an additional
$115,416
, which was deducted from the six-month installment payment paid in January 2019.
|
|
|
Estimated Approximate Fair Value
|
||
|
|
7/26/2018
|
||
|
Current assets
|
$
|
4,337,334
|
|
|
Property and equipment
|
39,089
|
|
|
|
Identifiable intangible assets
|
3,263,000
|
|
|
|
Goodwill
|
4,712,002
|
|
|
|
Current liabilities
|
(4,071,730
|
)
|
|
|
Long-term debt
|
(1,333,617
|
)
|
|
|
Total net assets acquired
|
6,946,078
|
|
|
|
Less: cash acquired
|
(1,071,656
|
)
|
|
|
Net purchase consideration
|
$
|
5,874,422
|
|
|
|
Pro Forma
|
|||||
|
|
Twelve Months Ended
December 31, |
|||||
|
|
12/31/2018
|
12/31/2017
|
||||
|
Pro forma revenue
|
$
|
22,645,356
|
|
$
|
30,316,579
|
|
|
Pro forma cost of revenue
|
$
|
9,418,297
|
|
$
|
12,187,631
|
|
|
Pro forma gross profit
|
$
|
32,063,653
|
|
$
|
42,504,210
|
|
|
|
|
|
||||
|
Pro forma net loss prior to adjustments
|
$
|
(7,070,224
|
)
|
$
|
(9,035,903
|
)
|
|
Pro forma adjustment to net loss:
|
|
|
||||
|
Difference in amortization of acquired identifiable intangible assets
|
(569,139
|
)
|
(1,035,667
|
)
|
||
|
Difference in depreciation of acquired property and equipment
|
8,835
|
|
127,308
|
|
||
|
Acquisition-related expenses
|
158,795
|
|
(158,795
|
)
|
||
|
Pro forma net loss combined
|
$
|
(7,471,733
|
)
|
$
|
(10,103,057
|
)
|
|
|
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
|
12/31/2017
|
12/31/2018
|
||||||||
|
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
|
|
606,413
|
|
321,740
|
|
||||
|
Contingent performance payments (c)
|
2,500,000
|
|
230,000
|
|
744,510
|
|
43,639
|
|
||||
|
Total estimated consideration
|
$
|
4,433,565
|
|
$
|
1,796,547
|
|
$
|
1,350,923
|
|
$
|
365,379
|
|
|
|
|
|
|
|
||||||||
|
Current portion of acquisition costs payable
|
|
|
$
|
741,155
|
|
$
|
365,379
|
|
||||
|
Long-term portion of acquisition costs payable
|
|
|
609,768
|
|
—
|
|
||||||
|
Total acquisition costs payable
|
|
|
$
|
1,350,923
|
|
$
|
365,379
|
|
||||
|
(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 post-acquisition date 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 consecutive 12-month periods following the closing. These payments are also subject to a downward adjustment up to
30%
if ZenContent’s co-founder was terminated by IZEA for cause or if she terminated 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
$30,208
and
$162,500
for the
twelve months
ended December 31, 2018 and
2017
, 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
|
|
(c)
|
The contingent performance payments were 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 was to be in the form of cash and the remainder of such payment was to be in the form of either cash or additional shares of IZEA common stock, at the Company's option. The value of the Company's common stock would be valued using a thirty (30) trading day volume-weighted average closing price as reported by the Nasdaq Capital Market. These contingent performance payments were subject to downward adjustment of up to
30%
if ZenContent's co-founder was terminated by IZEA for cause or she terminated her employment without good reason. On July 31, 2016, 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 was required to be revalued each quarter and was 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 was considered appropriate for the valuation. The Company started with a risk-adjusted measure of forecasted revenue (using a risk-adjusted discount rate of
17%
) and assumed it would follow geometric Brownian motion to simulate the revenue at future dates. Once the initial revenue was estimated based off of projections, payout was calculated for each year and present valued to incorporate the credit risk associated with these payments. The Company's fair value conclusion was based on the average payment from
250,000
simulation trials. The volatility used for the simulation was
45%
. The interest rate used for the simulation was the Company's current borrowing rate of prime plus
2%
at the time of valuation. The Company revised its estimate of the contingent performance payments, based on the fixed payments agreed upon in the second amendment to the ZenContent Stock Purchase Agreement, and determined that current fair value of the remaining contingent performance payments as of December 31, 2018 was
$43,639
compared to
$744,510
as of
December 31, 2017
. The change in the estimated fair value of contingent performance payable resulted in a
$646,053
decrease in general and administrative expense in the Company's consolidated statement of operations during the
twelve months
ended December 31, 2018. Of this amount,
$160,306
was allocated to reduce compensation expense and a gain of
$485,747
was allocated as a change in the fair value of the contingent performance payments. The Company revalued its estimate of the contingent performance payment as of
December 31, 2017
based on actual results and projections at the time and determined that current fair value of the contingent performance payments was
$744,510
as of
December 31, 2017
compared to
$324,000
as of
December 31, 2016
. The 2017 change in the estimated fair value of contingent performance payable resulted in a
$420,510
increase to general and administrative expense in the Company's consolidated statement of operations during the
twelve months
ended
December 31, 2017
. Of this amount,
$185,945
was allocated to increase compensation expense and an expense of
$234,565
was allocated as a change in the fair value of the contingent performance payments.
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
Furniture and fixtures
|
$
|
293,777
|
|
|
$
|
254,099
|
|
|
Office equipment
|
77,194
|
|
|
74,627
|
|
||
|
Computer equipment
|
561,812
|
|
|
415,928
|
|
||
|
Leasehold improvements
|
338,018
|
|
|
331,418
|
|
||
|
Total
|
1,270,801
|
|
|
1,076,072
|
|
||
|
Less accumulated depreciation and amortization
|
(998,562
|
)
|
|
(790,029
|
)
|
||
|
Property and equipment, net
|
$
|
272,239
|
|
|
$
|
286,043
|
|
|
|
Balance
|
Accumulated Amortization
|
|
Balance
|
Accumulated Amortization
|
|
Useful Life (in years)
|
|||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|||||||||||
|
Content provider networks
|
$
|
160,000
|
|
$
|
160,000
|
|
|
$
|
160,000
|
|
$
|
122,083
|
|
2
|
|
Trade names
|
87,000
|
|
66,583
|
|
|
52,000
|
|
52,000
|
|
1
|
||||
|
Developed technology
|
1,130,000
|
|
396,167
|
|
|
530,000
|
|
240,167
|
|
5
|
||||
|
Self-service content customers
|
2,810,000
|
|
571,111
|
|
|
210,000
|
|
204,167
|
|
3
|
||||
|
Managed content customers
|
2,140,000
|
|
2,071,945
|
|
|
2,140,000
|
|
1,905,555
|
|
3
|
||||
|
Domains
|
166,469
|
|
99,881
|
|
|
166,469
|
|
66,588
|
|
5
|
||||
|
Embedded non-compete provision
|
28,000
|
|
5,833
|
|
|
—
|
|
—
|
|
2
|
||||
|
Total identifiable intangible assets
|
$
|
6,521,469
|
|
$
|
3,371,520
|
|
|
$
|
3,258,469
|
|
$
|
2,590,560
|
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
|
Ebyline Intangible Assets
|
$
|
2,370,000
|
|
|
$
|
2,370,000
|
|
|
ZenContent Intangible Assets
|
722,000
|
|
|
722,000
|
|
||
|
TapInfluence Intangible Assets
|
3,263,000
|
|
|
—
|
|
||
|
Domains
|
166,469
|
|
|
166,469
|
|
||
|
Total Intangible Assets
|
6,521,469
|
|
|
3,258,469
|
|
||
|
Accumulated amortization
|
(3,371,520
|
)
|
|
(2,590,560
|
)
|
||
|
Intangible Assets, net
|
$
|
3,149,949
|
|
|
$
|
667,909
|
|
|
Year ending December 31:
|
Amortization Expense
|
||
|
2019
|
$
|
1,228,433
|
|
|
2020
|
1,079,127
|
|
|
|
2021
|
652,389
|
|
|
|
2022
|
120,000
|
|
|
|
2023
|
70,000
|
|
|
|
Total
|
$
|
3,149,949
|
|
|
|
Amount
|
||
|
Balance on January 1, 2017 and December 31, 2017
|
$
|
3,604,720
|
|
|
Acquired during 2018
|
4,712,002
|
|
|
|
Balance on December 31, 2018
|
$
|
8,316,722
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
|
Software development costs
|
$
|
2,316,515
|
|
|
$
|
1,561,351
|
|
|
Less accumulated depreciation and amortization
|
(887,911
|
)
|
|
(593,424
|
)
|
||
|
Software development costs, net
|
$
|
1,428,604
|
|
|
$
|
967,927
|
|
|
Year ending December 31:
|
Software Amortization Expense
|
||
|
2019
|
$
|
377,972
|
|
|
2020
|
344,644
|
|
|
|
2021
|
303,248
|
|
|
|
2022
|
233,924
|
|
|
|
Thereafter
|
168,816
|
|
|
|
|
$
|
1,428,604
|
|
|
Year ending December 31:
|
Operating Leases
|
||
|
2019
|
248,236
|
|
|
|
Total minimum lease payments
|
$
|
248,236
|
|
|
Restricted Stock
|
Common Shares
|
Weighted Average
Grant Date Fair Value |
Weighted Average
Remaining Years to Vest |
|||
|
Nonvested at January 1, 2017
|
—
|
|
$
|
—
|
|
|
|
Granted
|
61,153
|
|
3.24
|
|
|
|
|
Vested
|
(49,354
|
)
|
3.72
|
|
|
|
|
Forfeited
|
—
|
|
—
|
|
|
|
|
Nonvested at December 31, 2017
|
11,799
|
|
$
|
4.52
|
|
3.8
|
|
Granted
|
115,763
|
|
4.24
|
|
|
|
|
Vested
|
(62,078
|
)
|
4.51
|
|
|
|
|
Forfeited
|
(7,500
|
)
|
5.52
|
|
|
|
|
Nonvested at December 31, 2018
|
57,984
|
|
$
|
3.70
|
|
1.4
|
|
Restricted Stock Units
|
Common Shares
|
Weighted Average
Grant Date Fair Value |
Weighted Average
Remaining Years to Vest |
|||
|
Nonvested at December 31, 2017
|
—
|
|
|
|
||
|
Granted
|
160,000
|
|
|
|
||
|
Vested
|
—
|
|
|
|
||
|
Forfeited
|
—
|
|
|
|
||
|
Nonvested at December 31, 2018
|
160,000
|
|
$
|
1.04
|
|
1.0
|
|
Options Outstanding
|
Common Shares
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining Life
(Years)
|
|||
|
Outstanding at January 1, 2017
|
959,864
|
|
|
$
|
8.11
|
|
|
6.4
|
|
Granted
|
141,246
|
|
|
3.49
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Expired
|
(15,590
|
)
|
|
112.44
|
|
|
|
|
|
Forfeited
|
(36,017
|
)
|
|
7.02
|
|
|
|
|
|
Outstanding at December 31, 2017
|
1,049,503
|
|
|
$
|
5.97
|
|
|
6.0
|
|
Granted
|
156,084
|
|
|
1.60
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Expired
|
(63,013
|
)
|
|
6.29
|
|
|
|
|
|
Forfeited
|
(102,097
|
)
|
|
6.66
|
|
|
|
|
|
Outstanding at December 31, 2018
|
1,040,477
|
|
|
$
|
5.23
|
|
|
6.5
|
|
|
|
|
|
|
|
|||
|
Exercisable at December 31, 2018
|
739,967
|
|
|
$
|
6.08
|
|
|
4.8
|
|
Nonvested Options
|
Common Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|
Weighted Average
Remaining Years
to Vest
|
|||
|
Nonvested at January 1, 2017
|
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
|
|
Granted
|
156,084
|
|
|
0.96
|
|
|
|
|
|
Vested
|
(137,206
|
)
|
|
2.80
|
|
|
|
|
|
Forfeited
|
(41,445
|
)
|
|
2.88
|
|
|
|
|
|
Nonvested at December 31, 2018
|
300,510
|
|
|
$
|
0.80
|
|
|
2.4
|
|
|
Twelve Months Ended
|
||||||
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
|
Net loss
|
$
|
(5,718,407
|
)
|
|
$
|
(5,467,699
|
)
|
|
Weighted average shares outstanding - basic and diluted
|
8,541,725
|
|
|
5,674,901
|
|
||
|
Basic and diluted loss per common share
|
$
|
(0.67
|
)
|
|
$
|
(0.96
|
)
|
|
|
Twelve Months Ended
|
||||
|
|
December 31,
2018 |
|
December 31,
2017 |
||
|
Stock options
|
1,042,644
|
|
|
990,152
|
|
|
Restricted stock units
|
5,260
|
|
|
—
|
|
|
Warrants
|
480,886
|
|
|
531,969
|
|
|
Total excluded shares
|
1,528,790
|
|
|
1,522,121
|
|
|
|
As Reported 12/31/17
|
Adjustments
|
As Adjusted 1/1/2018
|
||||||
|
Assets
|
|
|
|
||||||
|
Current:
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
3,906,797
|
|
|
$
|
3,906,797
|
|
||
|
Accounts receivable, net
|
3,647,025
|
|
92,405
|
|
3,739,430
|
|
|||
|
Prepaid expenses
|
389,104
|
|
|
389,104
|
|
||||
|
Other current assets
|
9,140
|
|
|
9,140
|
|
||||
|
Total current assets
|
7,952,066
|
|
92,405
|
|
8,044,471
|
|
|||
|
|
|
|
|
||||||
|
Property and equipment, net
|
286,043
|
|
|
286,043
|
|
||||
|
Goodwill
|
3,604,720
|
|
|
3,604,720
|
|
||||
|
Intangible assets, net
|
667,909
|
|
|
667,909
|
|
||||
|
Software development costs, net
|
967,927
|
|
|
967,927
|
|
||||
|
Security deposits
|
148,638
|
|
|
148,638
|
|
||||
|
Total assets
|
$
|
13,627,303
|
|
$
|
92,405
|
|
$
|
13,719,708
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
||||||
|
Accounts payable
|
$
|
1,756,841
|
|
|
$
|
1,756,841
|
|
||
|
Accrued expenses
|
1,592,356
|
|
|
1,592,356
|
|
||||
|
Contract liabilities
|
3,070,502
|
|
191,227
|
|
3,261,729
|
|
|||
|
Line of credit
|
500,550
|
|
|
500,550
|
|
||||
|
Current portion of deferred rent
|
45,127
|
|
|
45,127
|
|
||||
|
Current portion of acquisition costs payable
|
741,155
|
|
|
741,155
|
|
||||
|
Total current liabilities
|
7,706,531
|
|
191,227
|
|
7,897,758
|
|
|||
|
|
|
|
|
||||||
|
Deferred rent, less current portion
|
17,419
|
|
|
17,419
|
|
||||
|
Acquisition costs payable, less current portion
|
609,768
|
|
|
609,768
|
|
||||
|
Total liabilities
|
8,333,718
|
|
191,227
|
|
8,524,945
|
|
|||
|
|
|
|
|
||||||
|
Stockholders’ equity:
|
|
|
|
|
|||||
|
Common stock, $.0001 par value; 200,000,000 shares authorized; 5,733,981 issued and outstanding
|
573
|
|
|
573
|
|
||||
|
Additional paid-in capital
|
52,570,432
|
|
|
52,570,432
|
|
||||
|
Accumulated deficit
|
(47,277,420
|
)
|
(98,822
|
)
|
(47,376,242
|
)
|
|||
|
Total stockholders’ equity
|
5,293,585
|
|
(98,822
|
)
|
5,194,763
|
|
|||
|
|
|
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
13,627,303
|
|
$
|
92,405
|
|
$
|
13,719,708
|
|
|
|
As Reported (ASC 606)
|
Adjustments
|
Previous GAAP
(ASC 605)
|
||||||
|
Balance Sheet:
|
|
|
|
||||||
|
Accounts receivable, net
|
$
|
7,071,815
|
|
$
|
220,842
|
|
$
|
7,292,657
|
|
|
Contract liabilities
|
4,957,869
|
|
(4,957,869
|
)
|
—
|
|
|||
|
Unearned revenue
|
—
|
|
4,792,317
|
|
4,792,317
|
|
|||
|
Accumulated deficit
|
(53,094,649
|
)
|
386,394
|
|
(52,708,255
|
)
|
|||
|
|
|
|
|
||||||
|
Statements of Operations:
|
|
|
|
||||||
|
Revenue:
|
|
|
|
||||||
|
Twelve months ended December 31, 2018
|
$
|
20,099,695
|
|
287,572
|
|
20,387,267
|
|
||
|
|
Twelve Months Ended
December 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Managed Services Revenue
|
$
|
17,594,124
|
|
|
$
|
23,836,236
|
|
|
|
|
|
|
||||
|
Legacy Workflow Fees
|
216,173
|
|
|
350,648
|
|
||
|
Marketplace Spend Fees
|
1,080,609
|
|
|
—
|
|
||
|
License Fees
|
1,151,242
|
|
|
67,344
|
|
||
|
SaaS Services Revenue
|
2,448,024
|
|
|
417,992
|
|
||
|
|
|
|
|
||||
|
Other Revenue
|
57,547
|
|
|
183,421
|
|
||
|
Total Revenue
|
$
|
20,099,695
|
|
|
$
|
24,437,649
|
|
|
|
December 31,
2018 |
|
January 1,
2018 |
||||
|
Accounts receivable, net
|
$
|
7,071,815
|
|
|
$
|
3,739,430
|
|
|
Contract liabilities (unearned revenue)
|
$
|
4,957,869
|
|
|
$
|
3,261,729
|
|
|
•
|
Managed Services
, which includes services to marketers to provide custom content, influencer marketing, amplification or other consulting services using the Company's internal resources, its network of creators and/or its technology platforms.
|
|
•
|
SaaS Services
, which includes services generated by the self-service use of the Company's technology platforms by marketers to manage their own influencer marketing campaigns, as well as license subscriptions to access the
IZEAx
and
TapInfluence
platforms. SaaS Services are associated with the following revenue types:
|
|
◦
|
Marketplace Spend Fees
|
|
◦
|
License Fees
|
|
◦
|
Legacy Workflow Fees
|
|
|
Twelve Months Ended
|
||||||
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
|
Managed Services Segment Revenue
|
$
|
17,594,124
|
|
|
$
|
23,836,236
|
|
|
SaaS Services Segment Revenue
|
2,448,024
|
|
|
417,992
|
|
||
|
Other Revenue
|
57,547
|
|
|
183,421
|
|
||
|
Total
|
$
|
20,099,695
|
|
|
$
|
24,437,649
|
|
|
|
Twelve Months Ended
|
||||
|
|
December 31,
2018 |
|
December 31,
2017 |
||
|
United States
|
18,082,218
|
|
|
22,403,721
|
|
|
Canada
|
2,017,477
|
|
|
2,033,928
|
|
|
Total
|
20,099,695
|
|
|
24,437,649
|
|
|
|
December 31,
2018 |
December 31,
2017 |
||||
|
Deferred tax assets:
|
|
|
||||
|
Net operating loss carry forwards
|
$
|
19,731,000
|
|
$
|
19,362,000
|
|
|
Change in federal tax rate
|
—
|
|
(6,329,000
|
)
|
||
|
Accrued expenses
|
292,000
|
|
270,000
|
|
||
|
Stock option and warrant expenses
|
479,000
|
|
698,000
|
|
||
|
Accounts receivable
|
73,000
|
|
67,000
|
|
||
|
Deferred rent
|
6,000
|
|
24,000
|
|
||
|
Other
|
—
|
|
1,000
|
|
||
|
Total deferred tax assets
|
20,581,000
|
|
14,093,000
|
|
||
|
Valuation allowance
|
(19,749,000
|
)
|
(13,860,000
|
)
|
||
|
Net deferred tax assets
|
832,000
|
|
233,000
|
|
||
|
|
|
|
||||
|
Deferred tax liabilities:
|
|
|
||||
|
Fixed and tangible assets
|
(832,000
|
)
|
(233,000
|
)
|
||
|
Total deferred tax liabilities
|
(832,000
|
)
|
(233,000
|
)
|
||
|
|
|
|
||||
|
Total deferred tax assets (liabilities)
|
$
|
—
|
|
$
|
—
|
|
|
|
Twelve Months Ended
December 31, |
|||
|
|
2018
|
2017
|
||
|
Federal income tax at statutory rates
|
(21.0
|
)%
|
(34.0
|
)%
|
|
Change in deferred tax asset valuation allowance
|
19.1
|
%
|
(81.7
|
)%
|
|
Deferred state taxes
|
(2.1
|
)%
|
(3.3
|
)%
|
|
Non-deductible expenses:
|
|
|
||
|
Change in value of acquisition liability
|
1.8
|
%
|
3.7
|
%
|
|
Change in fair value of warrants
|
—
|
%
|
—
|
%
|
|
ISO stock compensation
|
1.7
|
%
|
1.6
|
%
|
|
Change in state & federal deferred rate
|
—
|
%
|
112.1
|
%
|
|
Other
|
0.5
|
%
|
1.6
|
%
|
|
Income taxes (benefit) at effective rates
|
—
|
%
|
—
|
%
|
|
Name
|
|
Age
|
|
Position
|
|
Edward H. (Ted) Murphy
|
|
42
|
|
Founder, Chairman of the Board, President and Chief Executive Officer
|
|
Ryan S. Schram
|
|
38
|
|
Chief Operating Officer and Director
|
|
Troy J. Vanke
|
|
47
|
|
Chief Financial Officer
|
|
Brian W. Brady
|
|
60
|
|
Director
|
|
John H. Caron
|
|
61
|
|
Director
|
|
Lindsay A. Gardner
|
|
58
|
|
Director, Compensation Committee Chairman
|
|
Jill M. Golder
|
|
57
|
|
Director, Audit Committee Chairman
|
|
Daniel R. Rua
|
|
50
|
|
Director
|
|
Patrick J. Venetucci
|
|
50
|
|
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
($)
|
|||||||
|
Edward H. (Ted) Murphy
|
2018
|
242,261
|
|
—
|
|
46,715
|
|
62,975
|
|
126,521
|
|
814
|
|
479,286
|
|
|
President and Chief Executive Officer
|
2017
|
233,010
|
|
—
|
|
36,411
|
|
175,250
|
|
91,002
|
|
814
|
|
536,487
|
|
|
Ryan S. Schram
|
2018
|
258,412
|
|
—
|
|
35,960
|
|
22,498
|
|
165,134
|
|
305
|
|
482,309
|
|
|
Chief Operating Officer
|
2017
|
248,544
|
|
1,000
|
|
6,446
|
|
42,126
|
|
228,512
|
|
305
|
|
526,933
|
|
|
LeAnn C. Hitchcock (3)
|
2018
|
147,752
|
|
—
|
|
13,800
|
|
—
|
|
5,153
|
|
407
|
|
167,112
|
|
|
Former Chief Financial Officer
|
2017
|
196,154
|
|
1,000
|
|
—
|
|
—
|
|
25,684
|
|
376
|
|
223,214
|
|
|
Michael Heald (4)
|
2018
|
76,188
|
|
—
|
|
—
|
|
13,305
|
|
2,103
|
|
—
|
|
91,596
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
||||||
|
(2)
|
Represents insurance premiums paid by IZEA with respect to life insurance for the benefit of the Named Executive Officer.
|
|
(3)
|
LeAnn C. Hitchcock served as our Chief Financial Officer until her resignation date effective as of August 15, 2018.
|
|
(4)
|
Michael Heald was appointed as our Chief Financial Officer as of August 15, 2018, and served as our Chief Financial Officer until his resignation date effective as of January 31, 2019.
|
|
|
|
Option Awards
|
||||||||||
|
Name
|
|
Number of Securities Underlying Unexercised Options:
Exercisable
(#)
|
|
Number of Securities Underlying Unexercised Options:
Unexercisable (#)
|
|
Option Exercise Price
($) (1)
|
|
Option Expiration Date
|
||||
|
Edward H. (Ted) Murphy
|
|
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
|
|
|
|
70,858
|
|
|
—
|
|
|
$
|
7.30
|
|
|
9/9/2019
|
|
|
|
40,000
|
|
|
—
|
|
|
$
|
5.20
|
|
|
12/26/2024
|
|
|
|
6,844
|
|
|
456
|
|
(3)
|
$
|
7.80
|
|
|
4/1/2025
|
|
|
|
2,720
|
|
|
388
|
|
(3)
|
$
|
8.40
|
|
|
7/1/2025
|
|
|
|
2,687
|
|
|
620
|
|
(3)
|
$
|
8.00
|
|
|
10/1/2025
|
|
|
|
28,820
|
|
|
8,568
|
|
(4)
|
$
|
7.80
|
|
|
11/30/2025
|
|
|
|
5,704
|
|
|
2,593
|
|
(3)
|
$
|
6.91
|
|
|
3/30/2026
|
|
|
|
3,577
|
|
|
1,962
|
|
(3)
|
$
|
5.75
|
|
|
5/16/2026
|
|
|
|
4,701
|
|
|
3,357
|
|
(3)
|
$
|
7.22
|
|
|
8/16/2026
|
|
|
|
3,281
|
|
|
3,018
|
|
(3)
|
$
|
4.72
|
|
|
11/17/2026
|
|
|
|
20,833
|
|
|
19,167
|
|
(4)
|
$
|
4.75
|
|
|
11/30/2026
|
|
|
|
6,234
|
|
|
8,015
|
|
(5)
|
$
|
4.20
|
|
|
3/31/2027
|
|
|
|
4,706
|
|
|
7,181
|
|
(5)
|
$
|
2.75
|
|
|
5/12/2027
|
|
|
|
9,371
|
|
|
18,742
|
|
(3)
|
$
|
1.95
|
|
|
8/14/2027
|
|
|
|
10,833
|
|
|
29,167
|
|
(4)
|
$
|
4.65
|
|
|
11/30/2027
|
|
|
|
1,578
|
|
|
11,042
|
|
(3)
|
$
|
1.34
|
|
|
6/5/2028
|
|
|
|
1,565
|
|
|
17,214
|
|
(3)
|
$
|
1.10
|
|
|
8/16/2028
|
|
|
|
179
|
|
|
8,422
|
|
(3)
|
$
|
1.46
|
|
|
11/16/2028
|
|
|
|
833
|
|
|
39,167
|
|
(4)
|
$
|
1.33
|
|
|
11/30/2028
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ryan S. Schram
|
|
5,000
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
Chief Operating Officer
|
|
3,750
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
|
|
10,000
|
|
|
—
|
|
|
$
|
5.40
|
|
|
5/20/2019
|
|
|
|
6,667
|
|
|
—
|
|
|
$
|
5.60
|
|
|
1/2/2025
|
|
|
|
1,141
|
|
|
76
|
|
(3)
|
$
|
7.80
|
|
|
4/1/2025
|
|
|
|
447
|
|
|
64
|
|
(3)
|
$
|
8.40
|
|
|
7/1/2025
|
|
|
|
455
|
|
|
105
|
|
(3)
|
$
|
8.00
|
|
|
10/1/2025
|
|
|
|
4,766
|
|
|
1,589
|
|
(4)
|
$
|
7.60
|
|
|
1/1/2026
|
|
|
|
951
|
|
|
432
|
|
(3)
|
$
|
6.91
|
|
|
3/30/2026
|
|
|
|
596
|
|
|
327
|
|
(3)
|
$
|
5.75
|
|
|
5/16/2026
|
|
|
|
783
|
|
|
560
|
|
(3)
|
$
|
7.22
|
|
|
8/16/2026
|
|
|
|
547
|
|
|
503
|
|
(3)
|
$
|
4.72
|
|
|
11/17/2026
|
|
|
|
3,334
|
|
|
3,333
|
|
(4)
|
$
|
4.51
|
|
|
1/1/2027
|
|
|
|
1,039
|
|
|
1,336
|
|
(3)
|
$
|
4.20
|
|
|
3/31/2027
|
|
|
|
955
|
|
|
1,457
|
|
(3)
|
$
|
2.75
|
|
|
5/12/2027
|
|
|
|
1,418
|
|
|
2,837
|
|
(3)
|
$
|
1.95
|
|
|
8/14/2027
|
|
|
|
1,667
|
|
|
5,000
|
|
(4)
|
$
|
4.52
|
|
|
1/1/2028
|
|
|
|
350
|
|
|
2,452
|
|
(3)
|
$
|
1.34
|
|
|
6/5/2028
|
|
|
|
270
|
|
|
2,971
|
|
(3)
|
$
|
1.10
|
|
|
8/16/2028
|
|
|
|
13
|
|
|
611
|
|
(3)
|
$
|
1.46
|
|
|
11/16/2028
|
|
|
|
|
|
|
|
|
|
|
||||
|
Michael R. Heald
|
|
—
|
|
|
20,000
|
|
|
$
|
1.08
|
|
|
8/15/2028
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
LeAnn C. Hitchcock (2)
|
|
125
|
|
|
—
|
|
|
$
|
5.00
|
|
|
3/1/2023
|
|
Former Chief Financial Officer
|
|
5,000
|
|
|
—
|
|
|
$
|
5.40
|
|
|
5/20/2019
|
|
(1)
|
Unless otherwise indicated, the option exercise price represents the closing price of our common stock on the date of grant.
|
|
(2)
|
Ms. Hitchcock served as our Chief Financial Officer until her resignation date effective as of August 15, 2018. Therefore, all of her unvested awards and awards related to her service as our Chief Financial Officer were forfeited prior to December 31, 2018.
|
|
(3)
|
Represents the unvested portion of annual or quarterly bonus awards based on Key Performance Indicators, vesting in equal monthly installments over four years subsequent to the grant date. Each of these grants has a ten-year term, indicating that the grant date was 10 years prior to the indicated Option Expiration Date.
|
|
(4)
|
Represents the unvested portion of non-qualified stock options granted pursuant to an employment agreement and vesting in equal monthly installments over four years subsequent to the grant date.
|
|
(5)
|
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 vested as to 1,139 shares on June 30, 2017. The remainder of the incentive stock options granted on March 31, 2017 vest over 45 equal monthly installments of approximately 297 shares thereafter, and the remainder of the incentive stock options granted on May 12, 2017 vest over 27 equal monthly installments of approximately 248 shares thereafter.
|
|
|
|
Stock Awards
|
|||||
|
Name
|
|
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)
|
|
1,875
|
|
|
$
|
1,838
|
|
|
President and Chief Executive Officer
|
|
5,501
|
|
|
$
|
5,391
|
|
|
|
|
18,023
|
|
|
$
|
17,663
|
|
|
|
|
|
|
|
|||
|
Ryan S. Schram (2)
|
|
442
|
|
|
$
|
433
|
|
|
Chief Operating Officer
|
|
918
|
|
|
$
|
900
|
|
|
|
|
2,500
|
|
|
$
|
2,450
|
|
|
|
|
3,225
|
|
|
$
|
3,161
|
|
|
|
|
|
|
|
|||
|
Michael R. Heald
|
|
—
|
|
|
$
|
—
|
|
|
Chief Financial Officer
|
|
|
|
|
|||
|
|
|
|
|
|
|||
|
LeAnn C. Hitchcock (3)
|
|
—
|
|
|
$
|
—
|
|
|
Former Chief Financial Officer
|
|
|
|
|
|||
|
(1)
|
We issued 2,812 shares and 7,543 shares of restricted stock to Mr. Murphy for stock amounts owed on his second and third quarter 2017 performance bonus on August 14, 2017 and November 9, 2017, respectively. The stock was initially valued at $36,411 and vests in equal monthly installments over 48 months from issuance. We issued 21,628 shares of restricted stock to Mr. Murphy for stock amounts owed on his annual 2017 performance bonus on May 3, 2018. The stock was initially valued at $46,715 and vests in equal monthly installments over 48 months from issuance. As of December 31, 2018, 25,399 shares of the 31,983 issued shares of restricted stock are unvested with a total market value of $24,891 based on the closing stock price of $$0.98 on December 31, 2018.
|
|
(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 stock amounts owed on his second and third quarter 2017 performance bonus. The stock was initially valued at $6,446 and vests in equal monthly installments over 48 months from issuance. We issued 5,000 shares of restricted stock to Mr. Schram as an incentive award on January 11, 2018. The stock was initially valued at $27,600 and vests in equal quarterly installments over two years beginning with the initial vesting on March 31, 2018. We issued 3,870 shares of restricted stock to Mr. Schram for stock amounts owed on his annual 2017 performance bonus on May 3, 2018. The stock was initially valued at $8,360 and vests in equal monthly installments over 48 months from issuance. As of December 31, 2018, 7,085 shares of the 10,789 issued shares of restricted stock are unvested with a total market value of $6,943 based on the closing stock price of $0.98 on December 31, 2018.
|
|
(3)
|
We issued 10,000 shares of restricted stock to Ms. Hitchcock as an incentive award on January 11, 2018. The stock was initially valued at $55,200 and vests in equal quarterly installments over two years beginning with the initial vesting on March 31, 2018. Ms. Hitchcock forfeited 7,500 shares of unvested restricted common stock with an initial value of $41,400 in the fourth quarter of 2018.
|
|
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
|
1,040,477
|
|
$
|
5.23
|
|
1,722,389
|
|
|
Equity compensation plans not approved by security holders
|
—
|
|
—
|
|
—
|
|
|
|
Total
|
1,040,477
|
|
$
|
5.23
|
|
1,722,389
|
|
|
Name
|
Fees Earned or Paid in Cash
($)
|
Stock Awards ($)
|
Option 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
|
|
|
Patrick J. Venetucci (6)
|
—
|
|
—
|
|
1,714
|
|
1,714
|
|
|
(1)
|
On August 7, 2012, we appointed Brian W. Brady to our Board. In 2018, Mr. Brady received 6,053 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as the shares vested in equal monthly installments from January through December 2018. 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 6,053 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as the shares vested in
|
|
(3)
|
On December 10, 2013, we appointed Lindsay A. Gardner to our Board. In 2017, Mr. Gardner received 6,053 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as the shares vested in equal monthly installments from January through December 2018. 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 6,053 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as the shares vested in equal monthly installments from January through December 2018. 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 6,053 shares of restricted stock originally valued at $25,000 upon issuance. The value of these shares was expensed as the shares vested in equal monthly installments from January through December 2018. Mr. Rua also received cash compensation of $30,000 in accordance with the non-employee director compensation program effected in March 2013.
|
|
(6)
|
On December 18, 2018, we appointed Patrick J. Venetucci to our Board. On the date of his appointment, Mr. Venetucci received options exercisable for 2,500 shares of common stock originally valued at $1,714 upon issuance, which vest in 12 equal monthly installments.
|
|
•
|
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)
|
|
673,236
|
|
|
5.1
|
%
|
|
Ryan S. Schram (3)
|
|
67,088
|
|
|
*
|
|
|
Michael R. Heald (4)
|
|
—
|
|
|
*
|
|
|
LeAnn C. Hitchcock (5)
|
|
13,557
|
|
|
*
|
|
|
Brian W. Brady (6)
|
|
1,449,463
|
|
|
11.3
|
%
|
|
John H. Caron (7)
|
|
57,942
|
|
|
*
|
|
|
Lindsay A. Gardner (8)
|
|
118,533
|
|
|
*
|
|
|
Jill M. Golder (9)
|
|
39,604
|
|
|
*
|
|
|
Daniel R. Rua (10)
|
|
53,609
|
|
|
*
|
|
|
Patrick J. Venetucci (11)
|
|
18,335
|
|
|
—
|
%
|
|
All executive officers and directors as a group (11 persons) (12)
|
|
2,491,367
|
|
|
18.6
|
%
|
|
(1)
|
Applicable percentage of ownership for each holder is based on
12,824,602
shares outstanding as of
March 26, 2019
.
|
|
(2)
|
Includes 164,140 shares and exercisable stock options to purchase 506,706 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(3)
|
Includes 18,159 shares and exercisable stock options to purchase 48,596 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(4)
|
Michael R. Heald was appointed as our Chief Financial Officer as of August 15, 2018, and served as our Chief Financial Officer until his resignation date effective as of January 31, 2019.
|
|
(5)
|
LeAnn C. Hitchcock resigned as our Chief Financial Officer on August 15, 2018. Includes 8,432 shares and exercisable stock options to purchase 5,125 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(6)
|
Includes 1,438,956 shares, exercisable stock options to purchase 10,507 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(7)
|
Includes 55,442 shares and exercisable stock options to purchase 2,500shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(8)
|
Includes 117,379 shares, exercisable stock options to purchase 1,154 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(9)
|
Includes 37,104 shares, exercisable stock options to purchase 2,500 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(10)
|
Includes 44,019 shares, exercisable stock options to purchase 9,590 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(11)
|
Includes 14,793 shares, exercisable stock options to purchase 3,333 shares of common stock under our May 2011 Equity Incentive Plan.
|
|
(12)
|
For all executive officers and directors as a group, this amount includes 1,164,668 shares and exercisable stock options to purchase 590,011 shares of common stock under our Equity Incentive Plans as further detailed in footnotes (2) through (12) above.
|
|
|
Twelve Months Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Audit Fees
(1)
|
$
|
301,220
|
|
|
$
|
158,036
|
|
|
Audit-Related Fees
(2)
|
33,000
|
|
|
33,161
|
|
||
|
Tax Fees
(3)
|
25,414
|
|
|
25,623
|
|
||
|
All Other Fees
(4)
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
359,634
|
|
|
$
|
216,820
|
|
|
(1)
|
“Audit Fees” means the aggregate fees billed by the principal accountant for each of the last two fiscal years for professional services rendered for the audit and review of financial statements.
|
|
(2)
|
“Audit-Related Fees” means the aggregate fees billed by the principal accountant in each of the last two fiscal years for assurance and related services reasonably related to the performance of the audit or review of financial statements.
|
|
(3)
|
“Tax Fees” means the aggregate fees billed by the principal accountant in each of the last two fiscal years for professional services for tax compliance. No tax advice or tax planning services were rendered by the principal accountant.
|
|
(4)
|
“All Other Fees” means the aggregate fees billed by the principal accountant in each of the last two fiscal years for products and services other than those reported above.
|
|
(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
|
|
|
|
2.3
|
|
|
|
2.4
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
3.5
|
|
|
|
3.6
|
|
|
|
3.7
|
|
|
|
3.8
|
|
|
|
3.9
|
|
|
|
10.1
|
(a)
|
|
|
10.2
|
|
|
|
10.3
|
(a)
|
|
|
10.4
|
(a)
|
|
|
10.5
|
(a)
|
|
|
10.6
|
(a)
|
|
|
10.7
|
|
|
|
10.8
|
|
|
|
10.9
|
|
|
|
10.10
|
(a)
|
|
|
10.11
|
|
|
|
10.12
|
(a)
|
|
|
21.1
|
*
|
|
|
23.1
|
*
|
|
|
31.1
|
*
|
|
|
31.2
|
*
|
|
|
32.1
|
* (b)
|
|
|
32.2
|
* (b)
|
|
|
101
|
* (c)
|
The following materials from IZEA Worldwide, Inc.'s Annual Report for the year ended December 31, 2018 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
|
|
|
IZEA Worldwide, Inc.
a Nevada corporation |
|
|
|
|
|
|
March 28, 2019
|
By:
|
/s/ Edward H. Murphy
|
|
|
|
Edward H. Murphy
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
March 28, 2019
|
By:
|
/s/ Troy J. Vanke
|
|
|
|
Troy J. Vanke
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
/s/ Edward H. Murphy
|
|
March 28, 2019
|
|
Edward H. Murphy
|
|
|
|
President, Chief Executive Officer and Chairman of the Board
|
|
|
|
(Principal Executive Officer)
|
|
|
|
/s/ Troy J. Vanke
|
|
March 28, 2019
|
|
Troy J. Vanke
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
/s/ Ryan S. Schram
|
|
March 28, 2019
|
|
Ryan S. Schram
|
|
|
|
Chief Operating Officer and Director
|
|
|
|
/s/ Brian W. Brady
|
|
March 28, 2019
|
|
Brian W. Brady
|
|
|
|
Director
|
|
|
|
/s/ John H. Caron
|
|
March 28, 2019
|
|
John H. Caron
|
|
|
|
Director
|
|
|
|
/s/ Lindsay A. Gardner
|
|
March 28, 2019
|
|
Lindsay A. Gardner
|
|
|
|
Director
|
|
|
|
/s/ Jill M. Golder
|
|
March 28, 2019
|
|
Jill M. Golder
|
|
|
|
Director
|
|
|
|
/s/ Daniel R. Rua
|
|
March 28, 2019
|
|
Daniel R. Rua
|
|
|
|
Director
|
|
|
|
/s/ Patrick J. Venetucci
|
|
March 28, 2019
|
|
Patrick J. Venetucci
|
|
|
|
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 |
|---|