| Purchase Price Allocations |
The allocation of the purchase price to assets and liabilities based upon fair value determinations was as follows:
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
11,088
|
|
Accounts receivable, net
|
|
|
718
|
|
Inventory
|
|
|
-
|
|
Other assets
|
|
|
2,617
|
|
Fixed assets
|
|
|
4,407
|
|
Intangible assets
|
|
|
20,300
|
|
Goodwill
|
|
|
1,129,493
|
|
Total assets acquired
|
|
|
1,168,623
|
|
Liabilities assumed
|
|
|
(458,123)
|
|
Net assets acquired
|
|
$
|
710,500
|
The purchase price consists of the following:
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
710,500
|
|
Total purchase price
|
|
$
|
710,500
|
|
| Pro Forma Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobivity Holdings Corp.
|
|
Unaudited Pro Forma Condensed Consolidated Statement of Operations
|
|
Six Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobivity
|
|
Livelenz
|
|
Pro forma
adjustments
|
|
|
Pro forma
combined
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
3,919,805
|
|
$
|
4,300
|
|
$
|
-
|
|
|
$
|
3,924,105
|
|
Cost of revenues
|
|
|
909,910
|
|
|
120
|
|
|
-
|
|
|
|
910,030
|
|
Gross margin
|
|
|
3,009,895
|
|
|
4,180
|
|
|
-
|
|
|
|
3,014,075
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
2,074,761
|
|
|
20,071
|
|
|
-
|
|
|
|
2,094,832
|
|
Sales and marketing
|
|
|
2,013,740
|
|
|
7,087
|
|
|
-
|
|
|
|
2,020,827
|
|
Engineering, research, and development
|
|
|
945,118
|
|
|
-
|
|
|
-
|
|
|
|
945,118
|
|
Depreciation and amortization
|
|
|
307,447
|
|
|
76
|
|
|
-
|
|
|
|
307,523
|
|
Total operating expenses
|
|
|
5,341,066
|
|
|
27,234
|
|
|
-
|
|
|
|
5,368,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(2,331,171)
|
|
|
(23,054)
|
|
|
-
|
|
|
|
(2,354,225)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
1,753
|
|
|
-
|
|
|
-
|
|
|
|
1,753
|
|
Interest expense
|
|
|
(27,063)
|
|
|
(3,452)
|
|
|
-
|
|
|
|
(30,515)
|
|
Foreign Currency Gain/(Loss)
|
|
|
1,104
|
|
|
-
|
|
|
-
|
|
|
|
1,104
|
|
Total other income/(expense)
|
|
|
(24,206)
|
|
|
(3,452)
|
|
|
-
|
|
|
|
(27,658)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(2,355,377)
|
|
|
(26,506)
|
|
|
-
|
|
|
|
(2,381,883)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,355,377)
|
|
$
|
(26,506)
|
|
$
|
-
|
|
|
$
|
(2,381,883)
|
|
Other comprehensive loss, net of income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
(45,322)
|
|
|
-
|
|
|
-
|
|
|
|
(45,322)
|
|
Comprehensive loss
|
|
$
|
(2,400,699)
|
|
$
|
(26,506)
|
|
$
|
-
|
|
|
$
|
(2,427,205)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted
|
|
$
|
(0.07)
|
|
|
|
|
|
|
|
|
$
|
(0.08)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares
during the period - basic and diluted
|
|
|
31,409,661
|
|
|
|
|
|
|
|
|
|
31,409,661
|
|