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
|
QUARTERLY 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)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Smaller reporting company
x
|
|
Non-accelerated filer
o
|
(Do not check if a smaller reporting company)
|
Emerging growth company
o
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
Assets
|
|
|
|
||||
|
Current:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
2,760,285
|
|
|
$
|
3,906,797
|
|
|
Accounts receivable, net
|
3,288,576
|
|
|
3,647,025
|
|
||
|
Prepaid expenses
|
672,273
|
|
|
389,104
|
|
||
|
Other current assets
|
39,286
|
|
|
9,140
|
|
||
|
Total current assets
|
6,760,420
|
|
|
7,952,066
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net
|
369,345
|
|
|
286,043
|
|
||
|
Goodwill
|
3,604,720
|
|
|
3,604,720
|
|
||
|
Intangible assets, net
|
532,114
|
|
|
667,909
|
|
||
|
Software development costs, net
|
1,013,657
|
|
|
967,927
|
|
||
|
Security deposits
|
148,330
|
|
|
148,638
|
|
||
|
Total assets
|
$
|
12,428,586
|
|
|
$
|
13,627,303
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
1,260,531
|
|
|
$
|
1,756,841
|
|
|
Accrued expenses
|
1,711,105
|
|
|
1,592,356
|
|
||
|
Contract liabilities
|
4,014,829
|
|
|
—
|
|
||
|
Unearned revenue
|
—
|
|
|
3,070,502
|
|
||
|
Line of credit
|
731,179
|
|
|
500,550
|
|
||
|
Current portion of deferred rent
|
47,072
|
|
|
45,127
|
|
||
|
Current portion of acquisition costs payable
|
530,364
|
|
|
741,155
|
|
||
|
Total current liabilities
|
8,295,080
|
|
|
7,706,531
|
|
||
|
|
|
|
|
||||
|
Deferred rent, less current portion
|
4,355
|
|
|
17,419
|
|
||
|
Acquisition costs payable, less current portion
|
433,312
|
|
|
609,768
|
|
||
|
Total liabilities
|
8,732,747
|
|
|
8,333,718
|
|
||
|
|
|
|
|
||||
|
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; 5,819,246 and 5,733,981, respectively, issued and outstanding
|
582
|
|
|
573
|
|
||
|
Additional paid-in capital
|
53,116,619
|
|
|
52,570,432
|
|
||
|
Accumulated deficit
|
(49,421,362
|
)
|
|
(47,277,420
|
)
|
||
|
Total stockholders’ equity
|
3,695,839
|
|
|
5,293,585
|
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
12,428,586
|
|
|
$
|
13,627,303
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
|
||||
|
Revenue
|
|
$
|
3,896,441
|
|
|
$
|
4,834,505
|
|
|
|
|
|
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
||
|
Cost of revenue (exclusive of amortization)
|
|
2,163,142
|
|
|
2,337,060
|
|
||
|
Sales and marketing
|
|
1,755,526
|
|
|
2,388,820
|
|
||
|
General and administrative
|
|
1,615,222
|
|
|
2,446,918
|
|
||
|
Depreciation and amortization
|
|
265,455
|
|
|
362,606
|
|
||
|
Total costs and expenses
|
|
5,799,345
|
|
|
7,535,404
|
|
||
|
|
|
|
|
|
||||
|
Loss from operations
|
|
(1,902,904
|
)
|
|
(2,700,899
|
)
|
||
|
|
|
|
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
||
|
Interest expense
|
|
(21,311
|
)
|
|
(17,076
|
)
|
||
|
Change in fair value of derivatives, net
|
|
(125,595
|
)
|
|
(618
|
)
|
||
|
Other income (expense), net
|
|
4,690
|
|
|
(627
|
)
|
||
|
Total other income (expense), net
|
|
(142,216
|
)
|
|
(18,321
|
)
|
||
|
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(2,045,120
|
)
|
|
$
|
(2,719,220
|
)
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding – basic and diluted
|
|
5,802,099
|
|
|
5,598,200
|
|
||
|
Basic and diluted loss per common share
|
|
$
|
(0.35
|
)
|
|
$
|
(0.49
|
)
|
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Accumulated
|
|
Total
Stockholders’
|
|||||||||||
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Equity
|
|||||||||
|
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
|
)
|
||||
|
Stock issued for payment of services
|
|
30,265
|
|
|
3
|
|
|
124,997
|
|
|
—
|
|
|
125,000
|
|
||||
|
Stock issuance costs
|
|
—
|
|
|
—
|
|
|
(616
|
)
|
|
—
|
|
|
(616
|
)
|
||||
|
Stock-based compensation
|
|
55,000
|
|
|
6
|
|
|
421,806
|
|
|
—
|
|
|
421,812
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,045,120
|
)
|
|
(2,045,120
|
)
|
||||
|
Balance, March 31, 2018
|
|
5,819,246
|
|
|
$
|
582
|
|
|
$
|
53,116,619
|
|
|
$
|
(49,421,362
|
)
|
|
$
|
3,695,839
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(2,045,120
|
)
|
|
$
|
(2,719,220
|
)
|
|
Adjustments to reconcile net loss to net cash used for operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
56,038
|
|
|
58,888
|
|
||
|
Amortization of software development costs and other intangible assets
|
209,417
|
|
|
303,718
|
|
||
|
(Gain) loss on disposal of equipment
|
853
|
|
|
(1,953
|
)
|
||
|
Provision for losses on accounts receivable
|
—
|
|
|
8,333
|
|
||
|
Stock-based compensation
|
146,281
|
|
|
158,976
|
|
||
|
Fair value of stock issued for payment of services
|
28,671
|
|
|
60,632
|
|
||
|
Decrease in fair value of contingent acquisition costs payable
|
(304,163
|
)
|
|
(39,000
|
)
|
||
|
Gain on settlement of acquisition costs payable
|
—
|
|
|
(10,491
|
)
|
||
|
Change in fair value of derivatives, net
|
125,595
|
|
|
618
|
|
||
|
Changes in operating assets and liabilities, net of effects of business acquired:
|
|
|
|
|
|
||
|
Accounts receivable
|
358,449
|
|
|
(717,295
|
)
|
||
|
Prepaid expenses and other current assets
|
(67,050
|
)
|
|
25,317
|
|
||
|
Accounts payable
|
(496,310
|
)
|
|
140,027
|
|
||
|
Accrued expenses
|
35,665
|
|
|
765,849
|
|
||
|
Contract liabilities
|
845,505
|
|
|
—
|
|
||
|
Unearned revenue
|
—
|
|
|
449,916
|
|
||
|
Deferred rent
|
(11,119
|
)
|
|
(8,472
|
)
|
||
|
Net cash used for operating activities
|
(1,117,288
|
)
|
|
(1,524,157
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of equipment
|
(140,193
|
)
|
|
(5,248
|
)
|
||
|
Increase in software development costs
|
(119,352
|
)
|
|
(82,355
|
)
|
||
|
Security deposits
|
308
|
|
|
19,754
|
|
||
|
Net cash used for investing activities
|
(259,237
|
)
|
|
(67,849
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Proceeds from line of credit, net of repayments
|
230,629
|
|
|
—
|
|
||
|
Stock issuance costs
|
(616
|
)
|
|
(1,926
|
)
|
||
|
Net cash provided by (used for) financing activities
|
230,013
|
|
|
(1,926
|
)
|
||
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
(1,146,512
|
)
|
|
(1,593,932
|
)
|
||
|
Cash and cash equivalents, beginning of year
|
3,906,797
|
|
|
5,949,004
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
2,760,285
|
|
|
$
|
4,355,072
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
|
|
||
|
Cash paid during the period for interest
|
$
|
6,939
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Non-cash financing and investing activities:
|
|
|
|
|
|
||
|
Acquisition costs paid through issuance of common stock
|
$
|
—
|
|
|
$
|
938,532
|
|
|
Fair value of common stock issued for future services
|
$
|
299,596
|
|
|
$
|
—
|
|
|
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.
|
|
|
|
Three Months Ended
|
||
|
2011 Equity Incentive Plans Assumptions
|
|
March 31,
2018 |
|
March 31,
2017 |
|
Expected term
|
|
6 years
|
|
6 years
|
|
Weighted average volatility
|
|
60.78%
|
|
43.97%
|
|
Weighted average risk free interest rate
|
|
2.46%
|
|
2.09%
|
|
Expected dividends
|
|
—
|
|
—
|
|
|
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
|
3/31/2018
|
||||||||
|
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
|
|
623,718
|
|
||||
|
Contingent performance payments (c)
|
2,500,000
|
|
230,000
|
|
744,510
|
|
339,958
|
|
||||
|
Total estimated consideration
|
$
|
4,433,565
|
|
$
|
1,796,547
|
|
$
|
1,350,923
|
|
$
|
963,676
|
|
|
|
|
|
|
|
||||||||
|
Current portion of acquisition costs payable
|
|
|
$
|
741,155
|
|
$
|
530,364
|
|
||||
|
Long-term portion of acquisition costs payable
|
|
|
609,768
|
|
433,312
|
|
||||||
|
Total acquisition costs payable
|
|
|
$
|
1,350,923
|
|
$
|
963,676
|
|
||||
|
(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
$11,458
and
$61,458
for the
three months
ended
March 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 in the accompanying consolidated statement of operations was
$5,847
and
$8,022
for the
three months
ended
March 31, 2018
and
2017
.
|
|
(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
|
|
|
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
|
|
|
|
Balance
|
Accumulated Amortization
|
|
Balance
|
Accumulated Amortization
|
|
|
Useful Life (in years)
|
|||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
|
|||||||||||
|
Content provider networks
|
$
|
160,000
|
|
$
|
138,333
|
|
|
$
|
160,000
|
|
$
|
122,083
|
|
|
1
|
|
Trade names
|
52,000
|
|
52,000
|
|
|
52,000
|
|
52,000
|
|
|
1
|
||||
|
Developed technology
|
530,000
|
|
266,667
|
|
|
530,000
|
|
240,167
|
|
|
3
|
||||
|
Self-service content customers
|
210,000
|
|
210,000
|
|
|
210,000
|
|
204,167
|
|
|
5
|
||||
|
Managed content customers
|
2,140,000
|
|
1,984,444
|
|
|
2,140,000
|
|
1,905,555
|
|
|
3
|
||||
|
Domains
|
166,469
|
|
74,911
|
|
|
166,469
|
|
66,588
|
|
|
5
|
||||
|
Total identifiable intangible assets
|
$
|
3,258,469
|
|
$
|
2,726,355
|
|
|
$
|
3,258,469
|
|
$
|
2,590,560
|
|
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
Ebyline Intangible Assets
|
$
|
2,370,000
|
|
|
$
|
2,370,000
|
|
|
ZenContent Intangible Assets
|
722,000
|
|
|
722,000
|
|
||
|
Domains
|
166,469
|
|
|
166,469
|
|
||
|
Total Intangible Assets
|
3,258,469
|
|
|
3,258,469
|
|
||
|
Accumulated amortization
|
(2,726,355
|
)
|
|
(2,590,560
|
)
|
||
|
Intangible Assets, net
|
$
|
532,114
|
|
|
$
|
667,909
|
|
|
Year ending December 31:
|
Amortization Expense
|
||
|
2018 (nine months remaining)
|
$
|
213,638
|
|
|
2019
|
207,349
|
|
|
|
2020
|
84,293
|
|
|
|
2021
|
26,834
|
|
|
|
Total
|
$
|
532,114
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
Software development costs
|
$
|
1,680,703
|
|
|
$
|
1,561,351
|
|
|
Less accumulated depreciation and amortization
|
(667,046
|
)
|
|
(593,424
|
)
|
||
|
Software development costs, net
|
$
|
1,013,657
|
|
|
$
|
967,927
|
|
|
Year ending December 31:
|
Software Amortization Expense
|
||
|
2018 (nine months remaining)
|
$
|
220,866
|
|
|
2019
|
250,809
|
|
|
|
2020
|
217,481
|
|
|
|
2021
|
176,086
|
|
|
|
2022
|
106,761
|
|
|
|
Thereafter
|
41,654
|
|
|
|
|
$
|
1,013,657
|
|
|
Restricted Stock
|
Common Shares
|
Weighted Average
Grant Date Fair Value |
Weighted Average
Remaining Years to Vest |
|||
|
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
|
|
3.75
|
|
Granted
|
85,265
|
|
5.03
|
|
|
|
|
Vested
|
(15,207
|
)
|
3.73
|
|
|
|
|
Forfeited
|
—
|
|
—
|
|
|
|
|
Nonvested at March 31, 2018
|
81,857
|
|
$
|
3.66
|
|
1.8
|
|
Options Outstanding
|
Common Shares
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining Life
(Years)
|
|||
|
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
|
|
Granted
|
14,917
|
|
|
4.33
|
|
|
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
(22,494
|
)
|
|
6.17
|
|
|
|
|
|
Outstanding at March 31, 2018
|
1,041,926
|
|
|
$
|
5.95
|
|
|
5.8
|
|
|
|
|
|
|
|
|||
|
Exercisable at March 31, 2018
|
764,181
|
|
|
$
|
6.24
|
|
|
4.8
|
|
Nonvested Options
|
Common Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|
Weighted Average
Remaining Years
to Vest
|
|||
|
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
|
|
Granted
|
14,917
|
|
|
2.48
|
|
|
|
|
|
Vested
|
(41,585
|
)
|
|
2.96
|
|
|
|
|
|
Forfeited
|
(18,664
|
)
|
|
3.04
|
|
|
|
|
|
Nonvested at March 31, 2018
|
277,745
|
|
|
$
|
2.56
|
|
|
2.7
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
2018 |
|
March 31,
2017 |
||||
|
Net loss
|
|
$
|
(2,045,120
|
)
|
|
$
|
(2,719,220
|
)
|
|
Weighted average shares outstanding - basic and diluted
|
|
5,802,099
|
|
|
5,598,200
|
|
||
|
Basic and diluted loss per common share
|
|
$
|
(0.35
|
)
|
|
$
|
(0.49
|
)
|
|
|
|
Three Months Ended
|
||||
|
|
|
March 31,
2018 |
|
March 31,
2017 |
||
|
Stock options
|
|
1,045,264
|
|
|
963,867
|
|
|
Warrants
|
|
515,950
|
|
|
557,421
|
|
|
Restricted stock units
|
|
—
|
|
|
—
|
|
|
Total excluded shares
|
|
1,561,214
|
|
|
1,521,288
|
|
|
|
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
|
|
|||
|
Unearned revenue
|
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
|
$
|
3,288,576
|
|
$
|
92,922
|
|
$
|
3,381,498
|
|
|
Contract liabilities
|
4,014,829
|
|
(4,014,829
|
)
|
—
|
|
|||
|
Unearned revenue
|
—
|
|
3,810,781
|
|
3,810,781
|
|
|||
|
Accumulated deficit
|
(49,421,362
|
)
|
296,970
|
|
(49,124,392
|
)
|
|||
|
|
|
|
|
||||||
|
Income Statement:
|
|
|
|
||||||
|
Revenue
|
$
|
3,896,441
|
|
198,148
|
|
4,094,589
|
|
||
|
|
Three Months Ended
|
||
|
|
March 31, 2018
|
||
|
Managed Services
|
$
|
3,796,665
|
|
|
Content Workflow, net
|
63,548
|
|
|
|
Service Fees & Other
|
36,228
|
|
|
|
Total Revenue from Customers
|
$
|
3,896,441
|
|
|
|
March 31,
2018 |
|
January 1,
2018 |
||
|
Accounts receivable, net
|
3,288,576
|
|
|
3,739,430
|
|
|
Contract liabilities (unearned revenue)
|
4,014,829
|
|
|
3,261,729
|
|
|
•
|
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 Quarterly Report.
|
|
|
(Unaudited)
|
|
|
|
|||||||||
|
|
Three Months Ended
March 31, |
|
|
||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
% Change
|
|||||||
|
Revenue
|
$
|
3,896,441
|
|
|
$
|
4,834,505
|
|
|
$
|
(938,064
|
)
|
(19
|
)%
|
|
|
|
|
|
|
|
|
|||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|||||||
|
Cost of revenue (exclusive of amortization)
|
2,163,142
|
|
|
2,337,060
|
|
|
(173,918
|
)
|
(7
|
)%
|
|||
|
Sales and marketing
|
1,755,526
|
|
|
2,388,820
|
|
|
(633,294
|
)
|
(27
|
)%
|
|||
|
General and administrative
|
1,615,222
|
|
|
2,446,918
|
|
|
(831,696
|
)
|
(34
|
)%
|
|||
|
Depreciation and amortization
|
265,455
|
|
|
362,606
|
|
|
(97,151
|
)
|
(27
|
)%
|
|||
|
Total costs and expenses
|
5,799,345
|
|
|
7,535,404
|
|
|
(1,736,059
|
)
|
(23
|
)%
|
|||
|
Loss from operations
|
(1,902,904
|
)
|
|
(2,700,899
|
)
|
|
797,995
|
|
(30
|
)%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(21,311
|
)
|
|
(17,076
|
)
|
|
(4,235
|
)
|
25
|
%
|
|||
|
Change in fair value of derivatives, net
|
(125,595
|
)
|
|
(618
|
)
|
|
(124,977
|
)
|
20,223
|
%
|
|||
|
Other income (expense), net
|
4,690
|
|
|
(627
|
)
|
|
5,317
|
|
(848
|
)%
|
|||
|
Total other income (expense), net
|
(142,216
|
)
|
|
(18,321
|
)
|
|
(123,895
|
)
|
676
|
%
|
|||
|
Net loss
|
$
|
(2,045,120
|
)
|
|
$
|
(2,719,220
|
)
|
|
$
|
674,100
|
|
(25
|
)%
|
|
|
Three Months Ended
March 31, |
||||
|
|
2018
|
|
2017
|
||
|
Revenue
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
||
|
Costs and expenses:
|
|
|
|
||
|
Cost of revenue (exclusive of amortization)
|
56
|
%
|
|
48
|
%
|
|
Sales and marketing
|
45
|
%
|
|
49
|
%
|
|
General and administrative
|
41
|
%
|
|
51
|
%
|
|
Depreciation and amortization
|
7
|
%
|
|
8
|
%
|
|
Total costs and expenses
|
149
|
%
|
|
156
|
%
|
|
Loss from operations
|
(49
|
)%
|
|
(56
|
)%
|
|
Other income (expense):
|
|
|
|
||
|
Interest expense
|
(1
|
)%
|
|
—
|
%
|
|
Change in fair value of derivatives, net
|
(3
|
)%
|
|
—
|
%
|
|
Other income (expense), net
|
—
|
%
|
|
—
|
%
|
|
Total other income (expense), net
|
(4
|
)%
|
|
—
|
%
|
|
Net loss
|
(53
|
)%
|
|
(56
|
)%
|
|
|
Three Months Ended
|
|
|
|
|||||||||||||
|
|
March 31, 2018
|
|
March 31, 2017
|
|
$ Change
|
% Change
|
|||||||||||
|
Managed Services
|
$
|
3,796,665
|
|
97
|
%
|
|
$
|
4,684,123
|
|
97
|
%
|
|
$
|
(887,458
|
)
|
(19
|
)%
|
|
Content Workflow, net
|
63,548
|
|
2
|
%
|
|
102,263
|
|
2
|
%
|
|
(38,715
|
)
|
(38
|
)%
|
|||
|
Service Fees & Other
|
36,228
|
|
1
|
%
|
|
48,119
|
|
1
|
%
|
|
(11,891
|
)
|
(25
|
)%
|
|||
|
Total Revenue
|
$
|
3,896,441
|
|
100
|
%
|
|
$
|
4,834,505
|
|
100
|
%
|
|
$
|
(938,064
|
)
|
(19
|
)%
|
|
|
Three Months Ended
March 31, |
|
|
||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
% Change
|
|||||||
|
Revenue
|
$
|
3,896,441
|
|
|
$
|
4,834,505
|
|
|
$
|
(938,064
|
)
|
(19
|
)%
|
|
Plus transaction costs for third-party creators
(1)
|
813,919
|
|
|
1,368,001
|
|
|
(554,082
|
)
|
(41
|
)%
|
|||
|
Gross billings
|
$
|
4,710,360
|
|
|
$
|
6,202,506
|
|
|
$
|
(1,492,146
|
)
|
(24
|
)%
|
|
|
Three Months Ended
|
|
|
|
|||||||||||||
|
|
March 31, 2018
|
|
March 31, 2017
|
|
$ Change
|
% Change
|
|||||||||||
|
Managed Services
|
$
|
3,796,665
|
|
80
|
%
|
|
$
|
4,684,123
|
|
76
|
%
|
|
$
|
(887,458
|
)
|
(19
|
)%
|
|
Content Workflow
|
877,467
|
|
19
|
%
|
|
1,470,264
|
|
23
|
%
|
|
(592,797
|
)
|
(40
|
)%
|
|||
|
Service Fees & Other
|
36,228
|
|
1
|
%
|
|
48,119
|
|
1
|
%
|
|
(11,891
|
)
|
(25
|
)%
|
|||
|
Total gross billings
|
$
|
4,710,360
|
|
100
|
%
|
|
$
|
6,202,506
|
|
100
|
%
|
|
$
|
(1,492,146
|
)
|
(24
|
)%
|
|
•
|
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.
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
2018
|
|
2017
|
||||
|
Total costs and expenses
|
|
$
|
5,799,345
|
|
|
$
|
7,535,404
|
|
|
Less:
|
|
|
|
|
||||
|
Non-cash stock-based compensation
|
|
146,281
|
|
|
158,976
|
|
||
|
Non-cash stock issued for payment of services
|
|
28,671
|
|
|
60,632
|
|
||
|
(Gain) loss on disposal of equipment
|
|
853
|
|
|
(1,953
|
)
|
||
|
(Gain) loss on settlement of acquisition costs payable
|
|
—
|
|
|
(10,491
|
)
|
||
|
Increase (decrease) in value of acquisition costs payable
|
|
(393,094
|
)
|
|
103,792
|
|
||
|
Depreciation and amortization
|
|
265,455
|
|
|
362,606
|
|
||
|
Total excluded expenses
|
|
48,166
|
|
|
673,562
|
|
||
|
|
|
|
|
|
||||
|
Cash Opex
|
|
$
|
5,751,179
|
|
|
$
|
6,861,842
|
|
|
|
|
|
|
|
||||
|
Revenue
|
|
$
|
3,896,441
|
|
|
$
|
4,834,505
|
|
|
Cash Opex / Revenue
|
|
148
|
%
|
|
142
|
%
|
||
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
2018
|
|
2017
|
||||
|
Net loss
|
|
$
|
(2,045,120
|
)
|
|
$
|
(2,719,220
|
)
|
|
Non-cash stock-based compensation
|
|
146,281
|
|
|
158,976
|
|
||
|
Non-cash stock issued for payment of services
|
|
28,671
|
|
|
60,632
|
|
||
|
(Gain) loss on disposal of equipment
|
|
853
|
|
|
(1,953
|
)
|
||
|
(Gain) loss on settlement of acquisition costs payable
|
|
—
|
|
|
(10,491
|
)
|
||
|
Increase (decrease) in value of acquisition costs payable
|
|
(393,094
|
)
|
|
103,792
|
|
||
|
Depreciation and amortization
|
|
265,455
|
|
|
362,606
|
|
||
|
Interest expense
|
|
21,311
|
|
|
17,076
|
|
||
|
Change in fair value of derivatives
|
|
125,595
|
|
|
618
|
|
||
|
Adjusted EBITDA
|
|
$
|
(1,850,048
|
)
|
|
$
|
(2,027,964
|
)
|
|
|
|
|
|
|
||||
|
Revenue
|
|
$
|
3,896,441
|
|
|
$
|
4,834,505
|
|
|
Adjusted EBITDA as a % of Revenue
|
|
(47
|
)%
|
|
(42
|
)%
|
||
|
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, 2017
|
|
141,246
|
|
|
$3.49
|
|
6.0 years
|
|
50.16%
|
|
2.06%
|
|
$1.76
|
|
March 31, 2018
|
|
14,917
|
|
|
$4.33
|
|
6.0 years
|
|
60.78%
|
|
2.46%
|
|
$2.48
|
|
Exhibit Number
|
Description
|
|
|
31.1
|
*
|
|
|
31.2
|
*
|
|
|
32.1
|
* (a)
|
|
|
32.2
|
* (a)
|
|
|
101
|
* (b)
|
The following materials from IZEA, Inc.'s Annual Report on Form 10-Q for the quarter ended March 31, 2018 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Operations, (iii) the Unaudited Consolidated Statement of Stockholders' Equity, (iv) the Unaudited Consolidated Statements of Cash Flow, and (iv) Notes to the Unaudited Consolidated Financial Statements.
|
|
*
|
Filed or furnished herewith.
|
|
(a)
|
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.
|
|
(b)
|
In accordance with Rule 406T of Regulation S-T, the XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q 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 |
|
|
|
|
|
|
May 21, 2018
|
By:
|
/s/ Edward H. Murphy
|
|
|
|
Edward H. Murphy
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
May 21, 2018
|
By:
|
/s/ LeAnn C. Hitchcock
|
|
|
|
LeAnn C. Hitchcock
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
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 |
|---|