Summary of correction of errors in previously reported | June 30, 2017 Previously As Reported Adjustments Revised Assets Current assets Cash and cash equivalents $ 3,176,550 $ - $ 3,176,550 Accounts receivable, net 9,980,386 - 9,980,386 Other prepaid expenses 540,183 - 540,183 Assets from discontinued operations 14,390 - 14,390 Total current assets 13,711,509 - 13,711,509 Property and equipment, net 500,581 - 500,581 Other assets Capitalized software development costs, net 1,852,959 - 1,852,959 Intangible assets: Patents 1,315,302 - 1,315,302 Other intangible assets, net 1,303,507 - 1,303,507 Goodwill 6,444,225 - 6,444,225 Other assets 112,815 - 112,815 Total other assets 11,028,808 - 11,028,808 Total assets $ 25,240,898 $ - $ 25,240,898 Liabilities and Stockholders' Equity Current liabilities Accounts payable $ 6,109,088 $ - $ 6,109,088 Accrued expenses 1,935,235 - 1,935,235 Deferred revenue 408,225 (337,500 ) 70,725 Other current liabilities, including security deposit 7,500 - 7,500 Current obligations under capital lease 3,576 - 3,576 Note payable, net - current portion 4,399,981 - 4,399,981 Warrant liability - - - Liabilities from discontinued operations 266,011 - 266,011 Total current liabilities 13,129,616 (337,500 ) 12,792,116 Long-term liabilities Obligations under capital lease 936 - 936 Deferred revenue, noncurrent portion 985,685 (985,685 ) - Total long-term liabilities 986,621 (985,685 ) 936 Total liabilities 14,116,237 (1,323,185 ) 12,793,052 Preferred stock - - - Common stock 20,715 - 20,715 Additional paid-in capital 158,428,152 - 158,428,152 Accumulated deficit (147,324,206 ) 1,323,185 (146,001,021 ) Total stockholders' equity 11,124,661 1,323,185 12,447,846 Total liabilities and stockholders' equity $ 25,240,898 $ - $ 25,240,898 Three Months Ended June 30, 2017 Previously As Reported Adjustments Revised Revenue Media placement $ 10,725,454 $ - $ 10,725,454 License and royalties 78,667 (49,356 ) 29,311 Total revenue 10,804,121 (49,356 ) 10,754,765 Cost of Revenue Cost of revenue 5,626,862 - 5,626,862 Gross profit 5,177,259 (49,356 ) 5,127,903 Operating expenses Sales and marketing 3,735,131 - 3,735,131 General and administrative 4,087,978 - 4,087,978 Legal settlement - - - Depreciation and amortization 120,923 - 120,923 Total operating expenses 7,944,032 - 7,944,032 (Loss) from operations (2,766,773 ) (49,356 ) (2,816,129 ) Other Income (Expense) Earnings from joint venture - 1,372,541 1,372,541 (Loss) on revaluation of warrant liability - - - Interest expense, net of interest income (352,147 ) - (352,147 ) Net (loss) before income taxes (3,118,920 ) 1,323,185 (1,795,735 ) Income tax benefit (expense) - - - Net (loss) from continuing operations (3,118,920 ) 1,323,185 (1,795,735 ) Discontinued Operations (Loss) from operations of discontinued component (367,008 ) - (367,008 ) Net (loss) income from discontinued operations (367,008 ) - (367,008 ) Net (loss) income $ (3,485,928 ) $ 1,323,185 $ (2,162,743 ) Basic net income (loss) per share Continuing operations (0.15 ) 0.06 (0.09 ) Discontinued operations (0.02 ) - (0.02 ) Basic net loss per share $ (0.17 ) $ 0.06 $ (0.10 ) Basic weighted average shares outstanding 20,693,809 20,693,809 20,693,809 Six Months Ended June 30, 2017 Previously As Reported Adjustments Revised Revenue Media placement $ 17,247,586 $ - $ 17,247,586 License and royalties 201,496 (141,569 ) 59,927 Total revenue 17,449,082 (141,569 ) 17,307,513 Cost of Revenue Cost of revenue 9,021,923 - 9,021,923 Gross profit 8,427,159 (141,569 ) 8,285,590 Operating expenses Sales and marketing 7,212,042 - 7,212,042 General and administrative 6,418,432 - 6,418,432 Legal settlement - - - Depreciation and amortization 282,687 - 282,687 Total operating expenses 13,913,161 - 13,913,161 (Loss) from operations (5,486,002 ) (141,569 ) (5,627,571 ) Other Income (Expense) Earnings from joint venture - 1,464,754 1,464,754 (Loss) on revaluation of warrant liability - - - Interest expense, net of interest income (743,761 ) - (743,761 ) Net (loss) before income taxes (6,229,763 ) 1,323,185 (4,906,578 ) Income tax benefit (expense) - - - Net (loss) from continuing operations (6,229,763 ) 1,323,185 (4,906,578 ) Discontinued Operations (Loss) from operations of discontinued component (315,632 ) - (315,632 ) Net (loss) income from discontinued operations (315,632 ) - (315,632 ) Net (loss) income $ (6,545,395 ) $ 1,323,185 $ (5,222,210 ) Basic net income (loss) per share Continuing operations (0.30 ) 0.06 (0.24 ) Discontinued operations (0.02 ) - (0.02 ) Basic net loss per share $ (0.32 ) $ 0.06 $ (0.25 ) Basic weighted average shares outstanding 20,687,463 20,687,463 20,687,463 Six Months Ended June 30, 2017 Previously As Reported Adjustments Revised Net (loss) $ (6,545,395 ) $ 1,323,185 $ (5,222,210 ) Less: (loss) income from discontinued operations, net of tax (315,632 ) - (315,632 ) (Loss) from continuing operations (6,229,763 ) (4,906,578 ) Adjustments to reconcile net (loss) to net cash (used in) operating activities: (Gain) loss on revaluation of derivative warrant liability - - - Increase (decrease) in deferred revenue 1,148,503 (1,323,185 ) (174,682 ) Net cash (used in) operating activities - continuing operations (2,061,618 ) - (2,061,618 ) Net cash provided by operating activities - discontinued operations 237,374 (350,356 ) (112,982 ) Net cash (used in) provided by operating activities (1,824,244 ) (350,356 ) (2,174,600 ) Adjustments to reconcile net (loss) to net cash (used in) investing activities: Net cash (used in) investing activities - continuing operations (834,652 ) - (834,652 ) Net cash (used in) investing activities - discontinued operations (37,409 ) 350,356 312,947 Net cash (used in) provided by investing activities (872,061 ) 350,356 (521,705 ) Adjustments to reconcile net (loss) to net cash (used in) financing activities: Stock issuance costs - - - Net cash (used in) financing activities - continuing operations (2,871,690 ) - (2,871,690 ) Net cash (used in) financing activities - discontinued operations - - - Net cash (used in) provided by investing activities (2,871,690 ) - (2,871,690 ) Net decrease in cash and cash equivalents (5,567,995 ) - (5,567,995 ) Cash and cash equivalents - beginning of period $ 8,744,545 $ - $ 8,744,545 Cash and cash equivalents - ending of period $ 3,176,550 $ - $ 3,176,550 September 30, 2017 Previously As Reported Adjustments Revised Assets Current assets Cash and cash equivalents $ 2,585,453 $ - $ 2,585,453 Accounts receivable, net 12,975,448 - 12,975,448 Other prepaid expenses 1,410,624 - 1,410,624 Assets from discontinued operations 14,861 - 14,861 Total current assets 16,986,386 - 16,986,386 Property and equipment, net 468,308 - 468,308 Other assets Capitalized software development costs, net 1,666,814 - 1,666,814 Intangible assets: Patents 746,075 - 746,075 Other intangible assets, net 1,235,757 - 1,235,757 Goodwill 6,444,225 - 6,444,225 Other assets 92,420 - 92,420 Total other assets 10,185,291 - 10,185,291 Total assets $ 27,639,985 $ - $ 27,639,985 Liabilities and Stockholders' Equity Current liabilities Accounts payable $ 6,261,331 $ - $ 6,261,331 Accrued expenses 3,282,101 - 3,282,101 Deferred revenue 1,840,039 (252,431 ) 1,587,608 Other current liabilities, including security deposit - - - Current obligations under capital lease 3,642 - 3,642 Note payable, net - current portion - - - Warrant liability - 1,698,034 1,698,034 Liabilities from discontinued operations 170,225 - 170,225 Total current liabilities 11,557,338 1,445,603 13,002,941 Long-term liabilities Obligations under capital lease - - - Deferred revenue, noncurrent portion 900,616 (900,616 ) - Total long-term liabilities 900,616 (900,616 ) - Total liabilities 12,457,954 544,987 13,002,941 Preferred stock - - - Common stock 21,949 - 21,949 Additional paid-in capital 165,149,086 (1,377,509 ) 163,771,577 Accumulated deficit (149,989,004 ) 832,522 (149,156,482 ) Total stockholders' equity 15,182,031 (544,987 ) 14,637,044 Total liabilities and stockholders' equity $ 27,639,985 $ - $ 27,639,985 Three Months Ended September 30, 2017 Previously As Reported Adjustments Revised Revenue Media placement $ 10,916,126 $ - $ 10,916,126 License and royalties 155,795 (85,069 ) 70,726 Total revenue 11,071,921 (85,069 ) 10,986,852 Cost of Revenue Cost of revenue 5,342,189 - 5,342,189 Gross profit 5,729,732 (85,069 ) 5,644,663 Operating expenses Sales and marketing 3,395,943 - 3,395,943 General and administrative 3,732,184 (315,931 ) 3,416,253 Legal settlement - - - Depreciation and amortization 713,903 - 713,903 Total operating expenses 7,842,030 (315,931 ) 7,526,099 (Loss) from operations (2,112,298 ) 230,862 (1,881,436 ) Other Income (Expense) Earnings from joint venture - - - (Loss) on revaluation of warrant liability - (636,456 ) (636,456 ) Interest expense, net of interest income (555,288 ) - (555,288 ) Net (loss) before income taxes (2,667,586 ) (405,594 ) (3,073,180 ) Income tax benefit (expense) - - - Net (loss) from continuing operations (2,667,586 ) (405,594 ) (3,073,180 ) Discontinued Operations (Loss) from operations of discontinued component 2,788 - 2,788 Net (loss) income from discontinued operations 2,788 - 2,788 Net (loss) income $ (2,664,798 ) $ (405,594 ) $ (3,070,392 ) Basic net income (loss) per share Continuing operations (0.12 ) (0.02 ) (0.14 ) Discontinued operations 0.00 - 0.00 Basic net loss per share $ (0.12 ) $ (0.02 ) $ (0.14 ) Basic weighted average shares outstanding 21,597,130 21,597,130 21,597,130 Nine Months Ended September 30, 2017 Previously As Reported Adjustments Revised Revenue Media placement $ 28,163,712 $ - $ 28,163,712 License and royalties 357,291 (226,638 ) 130,653 Total revenue 28,521,003 (226,638 ) 28,294,365 Cost of Revenue Cost of revenue 14,364,112 - 14,364,112 Gross profit 14,156,891 (226,638 ) 13,930,253 Operating expenses Sales and marketing 10,607,985 - 10,607,985 General and administrative 10,150,616 (315,931 ) 9,834,685 Legal settlement - - - Depreciation and amortization 996,590 - 996,590 Total operating expenses 21,755,191 (315,931 ) 21,439,260 (Loss) from operations (7,598,300 ) 89,293 (7,509,007 ) Other Income (Expense) Earnings from joint venture - 1,464,754 1,464,754 (Loss) on revaluation of warrant liability - (636,456 ) (636,456 ) Interest expense, net of interest income (1,299,049 ) - (1,299,049 ) Net (loss) before income taxes (8,897,349 ) 917,591 (7,979,758 ) Income tax benefit (expense) - - - Net (loss) from continuing operations (8,897,349 ) 917,591 (7,979,758 ) Discontinued Operations (Loss) from operations of discontinued component (312,844 ) - (312,844 ) Net (loss) income from discontinued operations (312,844 ) - (312,844 ) Net (loss) income $ (9,210,193 ) $ 917,591 $ (8,292,602 ) Basic net income (loss) per share Continuing operations (0.42 ) 0.04 (0.38 ) Discontinued operations (0.01 ) - (0.01 ) Basic net loss per share $ (0.44 ) $ 0.04 $ (0.39 ) Basic weighted average shares outstanding 20,994,017 20,994,017 20,994,017 Nine Months Ended September 30, 2017 Previously As Reported Adjustments Revised Net (loss) $ (9,210,193 ) $ 917,591 $ (8,292,602 ) Less: (loss) income from discontinued operations, net of tax (312,844 ) - (312,844 ) (Loss) from continuing operations (8,897,349 ) (7,979,758 ) Adjustments to reconcile net (loss) to net cash (used in) operating activities: (Gain) loss on revaluation of derivative warrant liability - 636,456 636,456 Increase (decrease) in deferred revenue 2,495,248 (1,238,116 ) 1,257,132 Net cash (used in) operating activities - continuing operations (4,426,928 ) 315,931 (4,110,997 ) Net cash provided by operating activities - discontinued operations 143,900 (350,356 ) (206,456 ) Net cash (used in) provided by operating activities (4,283,028 ) (34,425 ) (4,317,453 ) Adjustments to reconcile net (loss) to net cash (used in) investing activities: Net cash (used in) investing activities - continuing operations (921,932 ) - (921,932 ) Net cash (used in) investing activities - discontinued operations (37,409 ) 350,356 312,947 Net cash (used in) provided by investing activities (959,341 ) 350,356 (608,985 ) Adjustments to reconcile net (loss) to net cash (used in) financing activities: Stock issuance costs - (315,931 ) (315,931 ) Net cash (used in) financing activities - continuing operations (916,723 ) (315,931 ) (1,232,654 ) Net cash (used in) financing activities - discontinued operations - - - Net cash (used in) provided by financing activities (916,723 ) (315,931 ) (1,232,654 ) Net decrease in cash and cash equivalents (6,159,092 ) - (6,159,092 ) Cash and cash equivalents - beginning of period $ 8,744,545 $ - $ 8,744,545 Cash and cash equivalents - ending of period $ 2,585,453 $ - $ 2,585,453 |