Financials
v3.3.0.814
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) - USD ($)
Sep. 30, 2015
Dec. 31, 2014
Current Assets    
Cash $ 8,802,316 $ 4,888,797
Accounts receivable 1,745,605 1,316,448
Unbilled revenues 709,444 62,049
Deferred tax assets 0 161,255
Prepaid expenses and other current assets 369,216 165,907
Total Current Assets 11,626,581 6,594,456
Property and Equipment, net 428,583 154,917
Other Assets    
Restricted cash 655,562 110,699
Security deposits 35,816 24,075
Internal development software 138,535 0
Goodwill 5,889,437 0
Intangible assets, net 2,637,200 0
Total Other Assets 9,356,550 134,774
Total Assets 21,411,714 6,884,147
Current Liabilities    
Accounts payable and accrued liabilities 1,670,274 1,039,301
Due to factor 0 833,938
Current maturities of capital lease liability 53,610 53,610
Current maturities of notes payable 6,600 6,600
Deferred revenue 130,368 68,420
Short-term debt 1,091,008 0
Contingent consideration, current portion 337,664 0
Total Current Liabilities 3,289,524 2,001,869
Long-Term Liabilities    
Capital lease liability, net of current maturities 182,244 111,130
Notes payable, net of current maturities 48,470 53,420
Security deposit payable 50,000 30,000
Deferred rent 129,793 55,429
Derivative liability 12,346,147 0
Contingent consideration, net of current portion 269,383 0
Total Long-Term Liabilities 13,026,037 249,979
Total Liabilities $ 16,315,561 $ 2,251,848
Commitment and Contingencies
Redeemable convertible preferred stock net of issuance costs, par value $0.00001; 10,000,000 shares authorized; 1,088 and 0 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively $ 10,277,862 $ 0
Stockholders' Equity (Deficit)    
Common stock, par value $0.00001; 150,000,000 shares authorized; 78,247,864 and 77,575,617 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively 782 776
Additional paid-in capital 3,940,065 5,203,279
Accumulated deficit (9,122,556) (571,756)
Total Stockholders' Equity (Deficit) (5,181,709) 4,632,299
Total Liabilities, Redeemable convertible preferred stock and Stockholders’ Equity (Deficit) $ 21,411,714 $ 6,884,147

Source

v3.3.0.814
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues $ 3,115,726 $ 2,709,066 $ 9,611,654 $ 8,299,053
Cost of revenues 1,857,173 1,713,409 5,802,680 4,952,021
Gross margin 1,258,553 995,657 3,808,974 3,347,032
Operating expenses        
Selling, general and administrative 3,194,060 874,389 8,159,162 2,504,776
Operating expenses 3,194,060 874,389 8,159,162 2,504,776
(Loss) income from operations (1,935,507) 121,268 (4,350,188) 842,256
Other (expense) income        
Interest expense, net (60,752) (81,934) (248,967) (105,869)
Loss on debt extinguishment 0 0 0 (57,502)
Loss on derivative liability (4,418,867) 0 (4,418,867) 0
Other (expense) income (57) 0 7,130 0
Other expenses, net (4,479,676) (81,934) (4,660,704) (163,371)
(Loss) income before income tax benefit (expense) (6,415,183) 39,334 (9,010,892) 678,885
Income tax benefit (expense) 6,465 (7,745) 460,092 52,122
Net (loss) income (6,408,718) 31,589 (8,550,800) 731,007
Accretion of equity issuance costs (12,264) 0 (12,264) 0
Deemed dividend for preferred stock (10,880,000) 0 (10,880,000) 0
Net (loss) income attributable to common stockholders $ (17,300,982) $ 31,589 $ (19,443,064) $ 731,007
Net (loss) income per common share attributable to common stockholders – basic (in Dollars per share) $ (0.22) $ 0.00 $ (0.25) $ 0.02
Weighted average common shares – basic (in Shares) 78,247,864 39,499,702 78,220,139 38,696,586
Net (loss) income per common share attributable to common stockholders – diluted (in Dollars per share) $ (0.22) $ 0.00 $ (0.25) $ 0.02
Weighted average common share - diluted (in Shares) 78,247,864 39,615,792 78,220,139 38,839,722

Source

v3.3.0.814
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Cash Flows From Operating Activities:          
Net (loss) income $ (6,408,718) $ 31,589 $ (8,550,800) $ 731,007  
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation and amortization     379,294 59,048  
Stock-based compensation 109,980   531,628 0  
Deferred tax benefit (5,361) (12,224) (464,872) (75,558)  
Loss on debt extinguishment 0 0 0 57,502  
Change in contingent consideration liability     135,006 0  
Loss on derivative liability     4,418,867 0  
Changes in Operating Assets and Liabilities:          
Accounts receivable     (429,157) (205,433)  
Unbilled revenues     (647,395) (49,429)  
Prepaid expenses and other current assets     (203,309) (14,305)  
Restricted cash     (544,863) (146)  
Security deposits     (11,741) 54,632  
Accounts payable and accrued liabilities     630,973 800,610  
Deferred revenue     (65,386) 0  
Security deposit payable     20,000 0  
Deferred rent     74,364 (10,956)  
Net Cash (Used in) Provided by Operating Activities     (4,727,391) 1,346,972  
Cash Flows From Investing Activities:          
Purchase of property and equipment     (273,859) 0  
Internal development software     (138,535) 0  
Consideration paid for acquisitions, net of cash acquired     (542,399) 0  
Loans to related parties     0 (46,433)  
Net Cash Used in Investing Activities     (954,793) (46,433)  
Cash Flows From Financing Activities:          
Gross proceeds from factor borrowing     4,167,113 8,012,245  
Repayments of factor borrowing     (5,001,051) (8,380,318)  
Distribution to stockholders     0 (45,808)  
Proceeds from the issuance of short-term debt     1,091,008 0  
Repayment of capital lease obligations     (42,015) (41,492)  
Proceeds from the issuance of Series A redeemable convertible preferred stock, net of issuance costs     9,385,598 0  
Repayment of notes payable     (4,950) (259,950)  
Proceeds on issuance of notes payable     0 20,000  
Proceeds from private placement, net of issuance costs     0 3,982,887  
Net Cash Provided by Financing Activities     9,595,703 3,287,564  
Net Change in Cash     3,913,519 4,588,103  
Cash, beginning of period     4,888,797 5,611 $ 5,611
Cash, end of period 8,802,316 4,593,714 8,802,316 4,593,714 $ 4,888,797
Supplemental Disclosures of Cash Flow Information:          
Cash paid for taxes     9,236 4,495  
Cash paid for interest     91,781 108,349  
Non-Cash Transactions:          
Reclassification of due from related party into common stock issuable     0 456,563  
Conversion of notes payable into common stock issuable     0 345,000  
Common stock issued in connection with acquisitions     3,696,750 0  
Deemed divided related to the issuance of preferred shares 10,880,000 0 10,880,000 0  
Contingent consideration in connection with acquisitions $ 3,800,000 $ 0 3,800,000 0  
Capital leases     113,129 0  
Cashless exercise of warrants     $ 178,099 $ 0  

Source