2017 Q2 Form 10-Q Financial Statement
#000149523117000049 Filed on May 10, 2017
Income Statement
Concept | 2017 Q2 | 2017 Q1 | 2016 Q1 |
---|---|---|---|
Revenue | $6.980M | $4.835M | $5.466M |
YoY Change | 0.96% | -11.55% | 32.17% |
Cost Of Revenue | $2.715M | $2.337M | $3.101M |
YoY Change | -20.59% | -24.64% | 27.03% |
Gross Profit | $3.538M | $3.007M | $2.365M |
YoY Change | 1.22% | 27.17% | 39.59% |
Gross Profit Margin | 50.69% | 62.2% | 43.26% |
Selling, General & Admin | $4.053M | $4.836M | $4.940M |
YoY Change | -21.11% | -2.1% | 43.51% |
% of Gross Profit | 114.55% | 160.82% | 208.9% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $358.3K | $362.6K | $300.0K |
YoY Change | 19.42% | 20.87% | 66.67% |
% of Gross Profit | 10.13% | 12.06% | 12.69% |
Operating Expenses | $7.126M | $7.535M | $4.940M |
YoY Change | 38.7% | 52.55% | 43.51% |
Operating Profit | -$1.413M | -$2.701M | -$2.575M |
YoY Change | -13.96% | 4.89% | 47.32% |
Interest Expense | $13.27K | $17.08K | $21.34K |
YoY Change | 16.31% | -19.98% | 13.69% |
% of Operating Profit | |||
Other Income/Expense, Net | -$33.65K | -$18.32K | -$17.54K |
YoY Change | -312.77% | 4.47% | -99.3% |
Pretax Income | -$1.450M | -$2.720M | -$2.590M |
YoY Change | -11.04% | 5.02% | -39.34% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$1.447M | -$2.719M | -$2.593M |
YoY Change | -11.05% | 4.88% | -39.3% |
Net Earnings / Revenue | -20.72% | -56.25% | -47.43% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$255.3K | -$485.7K | -$488.7K |
COMMON SHARES | |||
Basic Shares Outstanding | 5.679M shares | 5.671M shares | 5.340M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q2 | 2017 Q1 | 2016 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.560M | $4.360M | $10.06M |
YoY Change | -55.61% | -56.66% | 154.04% |
Cash & Equivalents | $3.564M | $4.355M | $10.06M |
Short-Term Investments | |||
Other Short-Term Assets | $28.72K | $10.60K | $40.03K |
YoY Change | 2588.67% | -73.52% | 232.02% |
Inventory | |||
Prepaid Expenses | $242.5K | $298.4K | $530.5K |
Receivables | $4.124M | $4.455M | $2.976M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $7.959M | $9.119M | $13.61M |
YoY Change | -39.32% | -33.01% | 100.06% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $359.5K | $409.0K | $582.2K |
YoY Change | -37.02% | -29.75% | -2.54% |
Goodwill | $3.605M | $3.605M | $2.468M |
YoY Change | 46.04% | 46.04% | -12.67% |
Intangibles | $1.163M | $1.413M | $1.610M |
YoY Change | -18.14% | -12.28% | -29.1% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $160.0K | $140.0K | $120.0K |
YoY Change | 6.67% | 16.67% | 0.0% |
Total Long-Term Assets | $6.366M | $6.701M | $5.634M |
YoY Change | 15.91% | 18.94% | -10.13% |
TOTAL ASSETS | |||
Total Short-Term Assets | $7.959M | $9.119M | $13.61M |
Total Long-Term Assets | $6.366M | $6.701M | $5.634M |
Total Assets | $14.32M | $15.82M | $19.25M |
YoY Change | -23.02% | -17.8% | 47.21% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.475M | $1.578M | $1.056M |
YoY Change | 19.03% | 49.5% | 26.17% |
Accrued Expenses | $1.558M | $1.854M | $1.119M |
YoY Change | 27.28% | 65.74% | 132.4% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | ||
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $7.204M | $7.599M | $6.482M |
YoY Change | 0.57% | 17.24% | 60.31% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $940.0K | $810.0K | $90.00K |
YoY Change | 1075.0% | 800.0% | -98.99% |
Total Long-Term Liabilities | $940.0K | $810.0K | $90.00K |
YoY Change | 1075.0% | 800.0% | -98.99% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $7.204M | $7.599M | $6.482M |
Total Long-Term Liabilities | $940.0K | $810.0K | $90.00K |
Total Liabilities | $8.143M | $8.405M | $6.569M |
YoY Change | 12.42% | 27.93% | -49.19% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$45.98M | -$44.53M | -$36.84M |
YoY Change | 19.51% | 20.86% | 35.39% |
Common Stock | $569.00 | $567.00 | $534.00 |
YoY Change | 6.16% | 6.18% | -90.75% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $6.182M | $7.415M | $12.68M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $14.32M | $15.82M | $19.25M |
YoY Change | -23.02% | -17.8% | 47.21% |
Cashflow Statement
Concept | 2017 Q2 | 2017 Q1 | 2016 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.447M | -$2.719M | -$2.593M |
YoY Change | -11.05% | 4.88% | -39.3% |
Depreciation, Depletion And Amortization | $358.3K | $362.6K | $300.0K |
YoY Change | 19.42% | 20.87% | 66.67% |
Cash From Operating Activities | -$790.0K | -$1.524M | -$1.405M |
YoY Change | -58.42% | 8.47% | -8.04% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $5.248K | $46.76K |
YoY Change | -100.0% | -88.78% | 61.32% |
Acquisitions | $0.00 | ||
YoY Change | -100.0% | ||
Other Investing Activities | -$20.00K | $20.00K | $0.00 |
YoY Change | -33.33% | -100.0% | |
Cash From Investing Activities | -$20.00K | -$67.85K | -$127.9K |
YoY Change | -87.5% | -46.94% | -87.51% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 10.00K | -$1.926K | -$10.91K |
YoY Change | -50.0% | -82.35% | 16.99% |
NET CHANGE | |||
Cash From Operating Activities | -790.0K | -$1.524M | -$1.405M |
Cash From Investing Activities | -20.00K | -$67.85K | -$127.9K |
Cash From Financing Activities | 10.00K | -$1.926K | -$10.91K |
Net Change In Cash | -800.0K | -$1.594M | -$1.544M |
YoY Change | -60.78% | 3.23% | -39.73% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$790.0K | -$1.524M | -$1.405M |
Capital Expenditures | $0.00 | $5.248K | $46.76K |
Free Cash Flow | -$790.0K | -$1.529M | -$1.452M |
YoY Change | -55.62% | 5.33% | -6.75% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2017Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2017Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2017Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | |
CY2017Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-03-31 | |
CY2017Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2017Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001495231 | |
CY2017Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5679444 | shares |
CY2017Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2017Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2016Q2 | dei |
Entity Public Float
EntityPublicFloat
|
25058698 | USD |
CY2017Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
IZEA, INC. | |
CY2017Q1 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2017Q1 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2016Q4 | izea |
Acquisition Costs Payable Current
AcquisitionCostsPayableCurrent
|
1252885 | USD |
CY2017Q1 | izea |
Acquisition Costs Payable Current
AcquisitionCostsPayableCurrent
|
364171 | USD |
CY2016Q4 | izea |
Acquisition Costs Payable Noncurrent
AcquisitionCostsPayableNoncurrent
|
688191 | USD |
CY2017Q1 | izea |
Acquisition Costs Payable Noncurrent
AcquisitionCostsPayableNoncurrent
|
753991 | USD |
CY2016Q1 | izea |
Acquisitioncostspaidthroughissuanceofcommonstock
Acquisitioncostspaidthroughissuanceofcommonstock
|
848832 | USD |
CY2017Q1 | izea |
Acquisitioncostspaidthroughissuanceofcommonstock
Acquisitioncostspaidthroughissuanceofcommonstock
|
938532 | USD |
CY2017Q1 | izea |
Amortizationperiodofsoftwaredevelopmentcosts
Amortizationperiodofsoftwaredevelopmentcosts
|
P5Y | |
CY2017Q1 | izea |
Fairvalueofcommonstockissuedforfutureservices
Fairvalueofcommonstockissuedforfutureservices
|
0 | USD |
CY2017Q1 | izea |
Bad Debt Expense Percentageof Revenues
BadDebtExpensePercentageofRevenues
|
0.01 | |
CY2017Q1 | izea |
Customerriskpercentagedescription
Customerriskpercentagedescription
|
more than 10% | |
CY2016Q1 | izea |
Entity Wide Revenue Number Of Major Customer
EntityWideRevenueNumberOfMajorCustomer
|
2 | customer |
CY2017Q1 | izea |
Entity Wide Revenue Number Of Major Customer
EntityWideRevenueNumberOfMajorCustomer
|
1 | customer |
CY2017Q1 | izea |
Fairvalueandoutstandingderivativewarrantliability
Fairvalueandoutstandingderivativewarrantliability
|
0 | USD |
CY2016Q1 | izea |
Gainonchangeinvalueofcontingentacquisitioncostspayable.1
Gainonchangeinvalueofcontingentacquisitioncostspayable.1
|
0 | USD |
CY2017Q1 | izea |
Gainonchangeinvalueofcontingentacquisitioncostspayable.1
Gainonchangeinvalueofcontingentacquisitioncostspayable.1
|
39000 | USD |
CY2016Q1 | izea |
Gainonsettlementofacquisitionspayable
Gainonsettlementofacquisitionspayable
|
0 | USD |
CY2017Q1 | izea |
Gainonsettlementofacquisitionspayable
Gainonsettlementofacquisitionspayable
|
10491 | USD |
CY2016Q4 | izea |
Number Of Major Customers Accounting For More Than Ten Percent Of Accounts Receivables
NumberOfMajorCustomersAccountingForMoreThanTenPercentOfAccountsReceivables
|
0 | customer |
CY2017Q1 | izea |
Number Of Major Customers Accounting For More Than Ten Percent Of Accounts Receivables
NumberOfMajorCustomersAccountingForMoreThanTenPercentOfAccountsReceivables
|
0 | customer |
CY2016Q4 | izea |
Percentage Of Accounts Receivable Accounted For By Major Customer
PercentageOfAccountsReceivableAccountedForByMajorCustomer
|
0.10 | |
CY2011Q3 | izea |
Percentageofindividualownershipofcommonstock
Percentageofindividualownershipofcommonstock
|
0.1 | |
CY2016Q1 | izea |
Share Based Compensation Arrangement By Share Based Payment Award Current Average Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardCurrentAverageExpectedForfeitureRate
|
0.1041 | |
CY2017Q1 | izea |
Share Based Compensation Arrangement By Share Based Payment Award Current Average Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardCurrentAverageExpectedForfeitureRate
|
0.1182 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1438389 | USD |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1578416 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3745695 | USD |
CY2017Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4454657 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1242889 | USD |
CY2017Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1854120 | USD |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
616056 | USD |
CY2017Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
669049 | USD |
CY2017Q1 | us-gaap |
Acquired Finite Lived Intangible Assets Weighted Average Useful Life
AcquiredFiniteLivedIntangibleAssetsWeightedAverageUsefulLife
|
P3Y | |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
50797039 | USD |
CY2017Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
51943358 | USD |
CY2017Q1 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
158976 | USD |
CY2017Q1 | us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
1926 | USD |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
237000 | USD |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
198506 | USD |
CY2016Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
235702 | USD |
CY2017Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
303718 | USD |
CY2016Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1376564 | shares |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1521288 | shares |
CY2016Q4 | us-gaap |
Assets
Assets
|
17022617 | USD |
CY2017Q1 | us-gaap |
Assets
Assets
|
15819526 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
10029016 | USD |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
9118729 | USD |
CY2016Q4 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
388706 | USD |
CY2017Q1 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
442518 | USD |
CY2016Q4 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
1492665 | USD |
CY2017Q1 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
1575020 | USD |
CY2016Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
1103959 | USD |
CY2017Q1 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
1132502 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10064454 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11608452 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5949004 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4355072 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1543998 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1593932 | USD |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | USD |
CY2017Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | USD |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5456118 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5670904 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5456118 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5670904 | shares |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
545 | USD |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
567 | USD |
CY2016Q1 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.24 | |
CY2017Q1 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.11 | |
CY2016Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3101369 | USD |
CY2017Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3195526 | USD |
CY2016Q4 | us-gaap |
Deferred Rent Credit Current
DeferredRentCreditCurrent
|
34290 | USD |
CY2017Q1 | us-gaap |
Deferred Rent Credit Current
DeferredRentCreditCurrent
|
36938 | USD |
CY2016Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
62547 | USD |
CY2017Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
51427 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
3315563 | USD |
CY2017Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
3765479 | USD |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
60595 | USD |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
58888 | USD |
CY2016Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2852 | USD |
CY2017Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-618 | USD |
CY2017Q1 | us-gaap |
Derivative Gain On Derivative
DerivativeGainOnDerivative
|
618 | USD |
CY2016Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
0 | USD |
CY2017Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.49 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.49 | |
CY2016Q1 | us-gaap |
Fair Value Option Changes In Fair Value Gain Loss1
FairValueOptionChangesInFairValueGainLoss1
|
2852 | USD |
CY2017Q1 | us-gaap |
Fair Value Option Changes In Fair Value Gain Loss1
FairValueOptionChangesInFairValueGainLoss1
|
-618 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
1595933 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
1845839 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
744722 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
26834 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
84293 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
207349 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
349432 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
3258469 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
3258469 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1412630 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | USD |
CY2017Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1953 | USD |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2580001 | USD |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2809524 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
3604720 | USD |
CY2017Q1 | us-gaap |
Goodwill
Goodwill
|
3604720 | USD |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
2364581 | USD |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
3006980 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
60525 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
140027 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-890603 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
717295 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
225461 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
765849 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
-206290 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
449916 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-3342 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-8472 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
360205 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-25317 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
1797 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
19754 | USD |
CY2016Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1662536 | USD |
CY2017Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1412630 | USD |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
21339 | USD |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
17076 | USD |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
230 | USD |
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
0 | USD |
CY2016Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
31250 | USD |
CY2017Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
60632 | USD |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
8034754 | USD |
CY2017Q1 | us-gaap |
Liabilities
Liabilities
|
8404542 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17022617 | USD |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
15819526 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7284016 | USD |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7599124 | USD |
CY2017Q1 | us-gaap |
Line Of Credit Facility Average Outstanding Amount
LineOfCreditFacilityAverageOutstandingAmount
|
0 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-10913 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1926 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-127884 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-67849 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1405201 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1524157 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2592620 | USD |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2719220 | USD |
CY2016Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-17537 | USD |
CY2016Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2017Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-18321 | USD |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
4939664 | USD |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
5707879 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2575083 | USD |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2700899 | USD |
CY2016Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
11940 | USD |
CY2017Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
10598 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
950 | USD |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-627 | USD |
CY2016Q1 | us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
3622 | USD |
CY2017Q1 | us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
1926 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
46760 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5248 | USD |
CY2016Q1 | us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
82921 | USD |
CY2017Q1 | us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
82355 | USD |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2017Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q1 | us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
ratio of one share for every 20 shares outstanding prior to the effective date of the reverse stock split. All current and historical information contained herein related to the share and per share information for the Company's common stock or stock equivalents reflects the 1-for-20 reverse stock split of the Company's outstanding shares of common stock that became market effective on January 11, 2016. There was no change in the number of the Company's authorized shares of common stock. | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5300520 | shares |
CY2017Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
322377 | USD |
CY2017Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
298402 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
460650 | USD |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
408963 | USD |
CY2016Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
51000 | USD |
CY2017Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
8333 | USD |
CY2016Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
7291 | USD |
CY2017Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-41809721 | USD |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-44528941 | USD |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5465950 | USD |
CY2017Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6202506 | USD |
CY2016Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
161736 | USD |
CY2017Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
141982 | USD |
CY2016Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
2359663 | USD |
CY2017Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
2898355 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
204972 | USD |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
158976 | USD |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
4.20 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
7203 | USD |
CY2016Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
5261 | USD |
CY2017Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
928041 | USD |
CY2017Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
61250 | USD |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
8987863 | USD |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7414984 | USD |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5598200 | shares |
CY2017Q1 | us-gaap |
Advertising Cost Policy Expensed Advertising Cost
AdvertisingCostPolicyExpensedAdvertisingCost
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;text-decoration:underline;">Advertising Costs</font></div><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Advertising costs are charged to expense as they are incurred, including payments to content creators to promote the Company. Advertising costs charged to operations for the </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">three months</font><font style="font-family:inherit;font-size:10pt;"> ended </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">March 31, 2017</font><font style="font-family:inherit;font-size:10pt;"> and </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">2016</font><font style="font-family:inherit;font-size:10pt;"> were approximately </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">$82,000</font><font style="font-family:inherit;font-size:10pt;"> and </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">$111,000</font><font style="font-family:inherit;font-size:10pt;">, respectively. Advertising costs are included in sales and marketing expense in the accompanying unaudited consolidated statements of operations.</font></div></div> | |
CY2017Q1 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Concentrations of credit risk with respect to accounts receivable are typically limited because a large number of geographically diverse customers make up the Company’s customer base, thus spreading the trade credit risk. The Company also controls credit risk through credit approvals, credit limits and monitoring procedures. The Company performs credit evaluations of its customers but generally does not require collateral to support accounts receivable. At </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">March 31, 2017</font><font style="font-family:inherit;font-size:10pt;">, the Company had </font><font style="font-family:Times New Roman;font-size:10pt;color:#000000;text-decoration:none;">no</font><font style="font-family:inherit;font-size:10pt;"> customers which accounted for </font><font style="font-family:inherit;font-size:10pt;">more than 10%</font><font style="font-family:inherit;font-size:10pt;"> of total accounts receivable. At </font><font style="font-family:inherit;font-size:10pt;">December 31, 2016</font><font style="font-family:inherit;font-size:10pt;">, the Company had </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">no</font><font style="font-family:inherit;font-size:10pt;"> customers which accounted for more than </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">10%</font><font style="font-family:inherit;font-size:10pt;"> of total accounts receivable. The Company had </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">one</font><font style="font-family:inherit;font-size:10pt;"> customer that accounted for </font><font style="font-family:inherit;font-size:10pt;">11%</font><font style="font-family:inherit;font-size:10pt;"> of its revenue during the </font><font style="font-family:inherit;font-size:10pt;">three months</font><font style="font-family:inherit;font-size:10pt;"> ended </font><font style="font-family:inherit;font-size:10pt;">March 31, 2017</font><font style="font-family:inherit;font-size:10pt;"> and </font><font style="font-family:inherit;font-size:10pt;">two</font><font style="font-family:inherit;font-size:10pt;"> customers that accounted for </font><font style="font-family:inherit;font-size:10pt;">24%</font><font style="font-family:inherit;font-size:10pt;"> of its revenue during the </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">three months</font><font style="font-family:inherit;font-size:10pt;"> ended </font><font style="font-family:inherit;font-size:10pt;color:#000000;text-decoration:none;">March 31, 2016</font><font style="font-family:inherit;font-size:10pt;">.</font></div></div> | |
CY2017Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;text-decoration:underline;">Use of Estimates</font></div><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</font></div><div style="line-height:120%;text-align:justify;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"></font></div></div> |