Quarterly report pursuant to Section 13 or 15(d)

Acquisition of Verb Direct -Schedule of Pro Forma Statements of Operations (Details)

v3.19.2
Acquisition of Verb Direct -Schedule of Pro Forma Statements of Operations (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenue $ 3,733,000 $ 8,000 $ 3,742,000 $ 16,000
Cost of revenue 2,042,000 7,000 2,072,000 8,000
Gross margin 1,691,000 1,000 1,670,000 8,000
Research and development 1,335,000 105,000 1,899,000 236,000
Depreciation and amortization 567,000 5,000 570,000 10,000
General and administrative 3,262,000 (495,000) 5,448,000 4,769,000
Total operating expenses 5,164,000 (385,000) 7,917,000 5,015,000
Income / (Loss) from operations (3,473,000) 386,000 (6,247,000) (5,007,000)
Other income / (expense) (1,000) 1,000 (1,000) (4,000)
Financing costs (55,000) (139,000) (172,000)
Interest expense - amortization of debt discount (572,000) (1,626,000) (748,000)
Change in fair value of derivative liability (426,000) 1,444,000 518,000 (1,181,000)
Gain on extinguishment of derivative liability, net 2,227,000 2,227,000 652,000
Interest expense (43,000) (59,000) (83,000) (263,000)
Total other income / (expense) 1,130,000 1,386,000 896,000 (1,716,000)
Net Income / (Loss) $ (2,343,000) $ 1,772,000 $ (5,351,000) $ (6,723,000)
Income (loss) per share $ (0.11) $ 0.17 $ (0.32) $ (0.71)
Weighted average number of common shares outstanding - basic and diluted 21,624,240 10,169,332 16,946,065 9,489,017
Merger Agreement [Member]        
Revenue $ 3,733,000 $ 3,109,000 $ 7,734,000 $ 5,872,000
Cost of revenue 2,042,000 1,506,000 4,290,000 2,967,000
Gross margin 1,691,000 1,603,000 3,444,000 2,905,000
Research and development 1,335,000 605,000 2,590,000 1,247,000
Depreciation and amortization 567,000 508,000 1,003,000 1,018,000
General and administrative 3,262,000 283,000 6,407,000 6,230,000
Total operating expenses 5,164,000 1,394,000 10,118,000 8,495,000
Income / (Loss) from operations (3,473,000) 209,000 (6,674,000) (5,590,000)
Other income / (expense) (1,000) 19,000 (17,000) 8,000
Financing costs (55,000) (139,000) (172,000)
Interest expense - amortization of debt discount (572,000) (1,626,000) (748,000)
Change in fair value of derivative liability (426,000) 1,444,000 518,000 (1,181,000)
Gain on extinguishment of derivative liability, net 2,227,000 2,227,000 652,000
Interest expense (43,000) (59,000) (83,000) (263,000)
Total other income / (expense) 1,130,000 1,404,000 880,000 (1,704,000)
Net Income / (Loss) $ (2,343,000) $ 1,613,000 $ (5,312,000) $ (7,294,000)
Income (loss) per share $ (0.11) $ 0.12 $ (0.34) $ (0.57)
Weighted average number of common shares outstanding - basic and diluted 21,624,240 13,497,123 16,946,065 12,816,808
Merger Agreement [Member] | Digital Member]        
Revenue $ 1,454,000 $ 928,000 $ 2,513,000 $ 1,850,000
Cost of revenue 176,000 160,000 343,000 263,000
Gross margin 1,278,000 768,000 2,170,000 1,587,000
Merger Agreement [Member] | Welcome Kits & Fulfillment [Member]        
Revenue 1,784,000 1,814,000 4,049,000 3,373,000
Cost of revenue 1,385,000 995,000 2,860,000 2,060,000
Gross margin 399,000 819,000 1,189,000 1,313,000
Merger Agreement [Member] | Shipping [Member]        
Revenue 495,000 367,000 1,172,000 649,000
Cost of revenue 481,000 351,000 1,087,000 644,000
Gross margin $ 14,000 $ 16,000 $ 85,000 $ 5,000