Document:

Exhibit 10.5

 

LOAN AND SECURITY AGREEMENT

 

This Loan and Security
Agreement, dated as of September 29, 2016 (this “Agreement”), is entered by and between SellPoints Inc.
(“Borrower”), and Montage Capital II, L.P., a Delaware limited partnership (“Montage”)
and Partners for Growth IV, L.P. (“PFG”). Each of Montage and PFG are also referred to as a “Lender”
and collectively referred to as the “Lenders”. All capitalized terms used herein and not otherwise defined
shall have the meanings provided in Section 13 hereof.

 

The parties agree as
follows:

 

1.          THE
ADVANCES.

 

1.1           Advances.
Subject to the terms and conditions of this Agreement, Lenders will make its Pro Rata Share of Advances to Borrower in the aggregate
principal amount of $4,000,000. On or around the date of this Agreement, an Advance in the principal amount of $3,600,000 (the
“First Tranche Advance”) shall be made to Borrower. An additional Advance of up to $400,000 may be made to Borrower
on or after March 31, 2017 but before July 31, 2017 (the “Second Tranche Advance”) upon Borrower’s request and
subject to the terms of this Agreement, so long as no Event of Default has occurred and is continuing, and Borrower’s aggregate
net revenue for the six month period ending March 31, 2017 is at least 90% of its projected revenues for such period as set forth
in Borrower’s board approved financial projections (which, for the second half of 2016, are set forth on Exhibit B attached
hereto). To request the Second Tranche Advance, Borrower shall notify Lenders by 3:00 p.m. Pacific time at least three business
days before the date of the Advance, which will be a business day. Lenders will transfer the amount of each Advance to Borrower’s
account subject to a control agreement in favor of Lenders. The proceeds of the initial Advance shall be used to repay all outstanding
amounts under Borrower’s existing secured loan facility owing to Pacific Western Bank (successor by acquisition of Square
1 Bank); with any remaining Advances used for general corporate purposes and working capital purposes.

 

1.2           Payments.

 

(a)          Principal
and Interest. Interest shall accrue on the unpaid principal amount of the Advances from the date of each Advance until the
Advances are paid in full, at the fixed rate of interest equal to 12.25% per annum, calculated upon a year of 365 or 366 days (as
applicable) and actual days elapsed. Borrower will pay interest on the outstanding Advances on the first day of each month, in
arrears. In addition to such interest payments, beginning on the earlier of (i) September 1, 2017 or (ii) the first day of the
first month following the Amortization Trigger, Borrower shall make principal payments to Lenders of (i) $105,000, if Borrower
has received only the First Tranche Advance, or (ii) $117,000 if Borrower has received the First Tranche Advance and the Second
Tranche Advance. The entire outstanding principal balance of the Advances, all accrued and unpaid interest thereon, and all fees
and other amounts outstanding hereunder shall be immediately due and payable on the Maturity Date. Borrower shall pay each Lender
its Pro Rata Share of any payments. All payments shall be applied first to fees and expenses, then to interest and then to principal.

 

     

     

    

 

(b)          Place
and Manner. Borrower shall make all payments due to Lenders in lawful money of the United States, in immediately available
funds, at the address of Lenders set forth in Section 11 hereof. Lenders may debit any of Borrower’s deposit accounts for
any amounts due under this Agreement.

 

(c)          Late
Payment. Any amounts not paid when due shall bear interest at a rate equal to 5% above the otherwise applicable rate.

 

(d)          Prepayment.
Borrower shall have the option to prepay any or all of the Advances made by Lenders under this Agreement, provided that Borrower
provides written notice to Lenders of its election to prepay the Advances at least ten (10) days prior to such prepayment, and
pays, on the date of such prepayment, (i) the outstanding principal amount of such Advances being repaid, plus (ii) all accrued
and unpaid interest thereon, plus (iii) all other sums, if any, that shall have become due and payable under the Transaction Documents
and relate to such Advances, plus (iv) a fee equal to (A) 3.0% of the principal amount of such Advance being prepaid if such prepayment
occurs on or prior to the first anniversary of the Closing Date, or (B) 2.0% of the principal amount being prepaid if such prepayment
occurs after the first anniversary of the Closing Date but on or before the second anniversary of the Closing Date, or (C) 1.0%
of the principal amount being prepaid if such prepayment occurs after the second anniversary of the Closing Date but on or before
the third anniversary of the Closing Date.

 

1.3           Fees.
On the Closing Date, Borrower will pay Lenders a fee of $50,000, to be allocated between the Lenders in accordance with their respective
Pro Rata Share.

 

1.4           Lender
Expenses. Borrower will pay to Lenders, (i) on the Closing Date, all reasonable costs or expenses (including reasonable attorneys’
fees) incurred in connection with the preparation of the Transaction Documents through the Closing Date, and (ii) after the Closing
Date, all costs and expenses as and when they become due, including reasonable Collateral audit fees and each Lender’s reasonable
attorneys’ fees and expenses incurred in amending, enforcing or defending the Transaction Documents (including fees and expenses
of appeal), incurred before, during and after an Insolvency Event, whether or not suit is brought (collectively, “Lender
Expenses,” provided that Borrower’s obligation to reimburse Lenders’ legal fees in connection with the preparation
of the Transaction Documents and any subsequent amendments, consents or modifications, shall be limited to the legal fees and expenses
incurred by Montage).

 

2.          CLOSING.

 

2.1           Conditions
to Initial Advance. Before the funding of the initial Advance, (a) Lenders must receive the items listed on the closing checklist
as of the Closing Date, (b) no Event of Default shall have occurred and be continuing, (c) no event or condition shall exist that
has had or could be reasonably expected to have a Material Adverse Effect, and (d) the representations and warranties contained
in this Agreement and the other Transaction Documents of Borrower shall be true and correct as if made on the date of funding of
the Advance (provided that any representations and warranties expressly referring to a specific date shall be true and correct
in all material respects as of such specific date).

 

     

     

    

 

2.2           Conditions
to Subsequent Advances. Before the funding of any other Advances, the conditions set forth in Section 2.1 shall have been satisfied
by Borrower or waived in writing by Lenders, and Borrower shall have delivered to Lenders a written request for advance in form
reasonably acceptable to Lenders and such other documents as required by a Lender.

 

3.          GRANT
OF SECURITY INTEREST. As security for satisfaction of the Obligations, Borrower grants Lenders a security interest in the Collateral.
Borrower authorizes Lenders to file a financing statement to perfect this security interest, and Borrower will take such actions
as any Lender deems appropriate from time to time to perfect or continue the security interest granted hereunder. Borrower will
take such actions as any Lender requests to obtain assignment of claims notices and such other documents as such Lender requests
in connection with any accounts owing to Borrower by any governmental entity.

 

4.          REPRESENTATIONS
AND WARRANTIES. Borrower represents to Lenders as follows: (a) Borrower is not in default under any agreement under which Borrower
owes any borrowed money, or any agreement, the violation or termination of which could reasonably be expected to have a Material
Adverse Effect; (b) Borrower has taken all action and obtained all consents necessary to authorize the execution, delivery and
performance of the Transaction Documents; (c) Borrower has good title to the Collateral and there are no liens, security interests
or other encumbrances on the Collateral other than the security interest granted to Lenders hereunder and Permitted Liens; (d)
the execution and performance of the Transaction Documents do not conflict with, or constitute a default under, any material agreement
to which Borrower is party or by which Borrower is bound or a Legal Requirement; (e) the information provided to Lenders on or
prior to the date of the Advances is true and correct in all material respects; (f) all financial statements and other information
provided to Lenders fairly present Borrower’s financial condition, and there has not been a material adverse change in the
financial condition of Borrower since the date of the most recent of the financial statements submitted to Lenders; (g) Borrower
owns the patents, copyrights or trademarks listed on the schedules attached to the Intellectual Property Security Agreement (as
such schedules may be updated from time to time by Lenders with information provided by Borrower pursuant to Section 5.7), and
any other intellectual property necessary for or material to the conduct of its business; (h) Borrower is in compliance with all
Legal Requirements; (i) Borrower is not party to any litigation and is not the subject of any government investigation, and Borrower
has no knowledge of any pending litigation or investigation or the existence of circumstances that reasonably could be expected
to give rise to such litigation or investigation, in each case, where such litigation or such investigation could reasonably be
expected to result in a material adverse effect on Borrower’s business or in liabilities in excess of $75,000; (j) Borrower
does not own any shares or other equity interests in any corporation, partnership, limited liability company or other entity, except
in compliance with Section 5.10; (k) Borrower’s inventory is in all material respects of good and marketable quality, free
from material defects, except for inventory for which adequate reserves have been made in accordance with GAAP, (l) all Collateral
is in good operating condition and repair, subject to ordinary wear and tear, and Borrower has made all economically reasonable
and necessary repairs thereto; (m) each account receivable represents an undisputed bona fide existing unconditional obligation
of the account debtor created by the sale, delivery and acceptance of goods or the rendition of services in the ordinary course
of Borrower’s business; (n) (i) Borrower is able to pay its debts (including trade debts) as they mature; (ii) the fair saleable
value of Borrower’s assets (including goodwill minus disposition costs) exceeds the fair value of its liabilities; and (iii)
Borrower is not left with unreasonably small capital after the transactions contemplated by this Agreement and the other Transaction
Documents; and (o) no representation or other statement made by Borrower to Lenders in any Transaction Document or any certificate
or instrument delivered by Borrower to Lenders in connection herewith contains any untrue statement of a material fact or omits
to state a material fact necessary to make any statements made to Lenders not misleading (it being recognized by Lenders that the
projections and forecasts provided by Borrower in good faith and based upon reasonable assumptions are not viewed as facts and
that actual results during the period or periods covered by such projections and forecasts may differ from the projected or forecasted
results).

 

     

     

    

 

5.          AFFIRMATIVE
COVENANTS.

 

5.1           Financial
Information. Borrower will provide Lenders (i) as soon as available, but in any event within thirty (30) days after the last
day of each month, monthly company-prepared consolidated financial statements in form and substance satisfactory to Lenders, prepared
in accordance with GAAP (except for the absence of footnotes and subject to year-end audit adjustments) along with a Compliance
Certificate in the form attached hereto as Exhibit A, duly executed by an officer of Borrower; (ii) as soon as available, but in
any event within one hundred eighty (180) days after the end of Borrower’s fiscal year, audited consolidated financial statements
of Borrower prepared in accordance with GAAP, consistently applied, together with an unqualified opinion (except that such otherwise
unqualified opinion on financial statements may contain a qualification as to going concern typical for venture backed companies
similar to Borrower) on such financial statements of an independent certified public accounting firm reasonably acceptable to Lenders;
(iii) within 30 days after the last day of each month, aged listings by invoice date of accounts payable and accounts receivable,
and a deferred revenue schedule, (iv) within 15 days of filing, copies of Borrower’s tax returns, with schedules; (v) as
soon as available, but in any event within thirty (30) days of the end of each fiscal year, Borrower’s annual financial and
operating projections (including income statements, balance sheets and cash flow statements presented in a monthly format) for
the upcoming fiscal year approved by Borrower’s board of directors and in form and substance reasonably satisfactory to Lenders;
and (vi) promptly upon a Lender’s request, such other information relating to Borrower’s operations and condition as
Lenders may reasonably request from time to time.

 

5.2           Good
Standings; Existence; Compliance with Laws. (a) Borrower and each Subsidiary will maintain its corporate existence and good
standing and will maintain in force all licenses and agreements necessary or appropriate to the conduct of its business. (b) Borrower
and each Subsidiary will pay all federal and state income taxes and all other taxes involving more than $10,000 on or before the
date such taxes are due, and will comply with all Legal Requirements.

 

5.3           Financial
Covenants.

 

(a)          Minimum
Cash. Borrower shall maintain at least $500,000 in unrestricted cash in its account(s) that are subject to an account control
agreement in favor of Lenders, in form and substance satisfactory to Lenders.

 

     

     

    

 

(b)          EBITDA.
Borrower’s maximum EBITDA loss for quarter ending September 30, 2016 shall not exceed $250,000. Borrower’s maximum
EBITDA loss for quarter ending December 31, 2016 shall not exceed $150,000. Borrower’s trailing three month EBITDA (measured
as of the last day of each month beginning with period ending January 31, 2017) shall be at least $1.

 

5.4           Inspection
and Audit Rights. Lenders shall have a right (i) to visit and inspect any of the properties of Borrower and its Subsidiaries,
including a right to examine and copy Borrower’s and its Subsidiaries’ books and records from time to time upon reasonable
notice to Borrower and (ii) to discuss its affairs, finances and accounts with the Borrower’s officers and its independent
public accountants, at such reasonable times as Lenders may reasonably request, provided that such meetings with Borrower’s
independent public accountants shall not occur more often than annually unless an Event of Default has occurred and is continuing.
Lenders may audit Borrower’s Collateral at Borrower’s expense. Such inspections and audits conducted pursuant to this
Section 5.4 will be conducted no more often than annually unless an Event of Default has occurred and is continuing. Lenders will
give Borrower 10 days advance notice of such an audit, unless an Event of Default has occurred and is continuing.

 

5.5           Insurance.
Borrower will maintain insurance in a form acceptable to Lenders relating to the Collateral and Borrower’s business in amounts
and of a type acceptable to Lenders, including primary, all risk, physical damage, property damage and bodily injury. Any insurance
on the Collateral shall include a lender’s loss payable endorsement in favor of each Lender as an additional loss payee,
and any liability insurance shall show each Lender as an additional insured. As long as no Event of Default has occurred and is
continuing, Borrower shall have the option of applying the proceeds of any casualty policy with respect to the Collateral with
respect to any loss toward the replacement or repair of destroyed or damaged property; provided that any such replaced or repaired
property (i) shall be of equal or like value as the replaced or repaired Collateral and (ii) shall be deemed Collateral in which
Lenders have been granted a first priority security interest; provided however that after the occurrence and during the continuance
of an Event of Default, all proceeds payable under such casualty policy shall, at the option of Lenders, be payable to Lenders
on account of the Obligations.

 

5.6           Notices.
Borrower shall provide to Lenders, (i) promptly upon receipt of notice thereof, a report of any legal actions pending or threatened
in writing against Borrower or any Subsidiary that could result in damages or costs to Borrower or any Subsidiary of Seventy Five
Thousand Dollars ($75,000) or more; (ii) written notice of any attachment, lien, security interest or levy on any of Borrower’s
property within three (3) business days of such occurrence; and (iii) written notice of any fines, penalties, orders, decrees,
settlements, or judgments for the payment of money in excess of Seventy Five Thousand Dollars ($75,000) that is rendered against
Borrower within three (3) business days of such occurrence.

 

     

     

    

 

5.7           Intellectual
Property. (a) Borrower shall (i) protect, defend and maintain the validity and enforceability of the trade secrets, trademarks,
patents and copyrights, in each case that are material to Borrower’s business (ii) use commercially reasonable efforts to
detect infringements of the trademarks, patents and copyrights and promptly advise Lenders in writing of material infringements
detected and (iii) not allow any material trademarks, patents or copyrights to be abandoned, forfeited or dedicated to the public.
(b) Borrower will provide to Lenders, (i) promptly upon filing, copies of any documents or applications filed with the U.S. Copyright
Office or (ii) on a quarterly basis, any filings made at the US Patent and Trademark Office. Borrower authorizes Lenders to modify,
in its sole discretion, any intellectual property security agreement entered into between Borrower and Lenders without first obtaining
Borrower’s approval of or signature to such modification by amending Schedule A, B, and C thereof, as appropriate, to include
reference to any right, title or interest in any copyrights, patents or trademarks acquired by Borrower after the execution hereof
or to delete any reference to any right, title or interest in any copyrights, patents or trademarks in which Borrower no longer
has or claims to have any right, title or interest.

 

5.8           Post-Closing
Covenants. Within ninety (90) days of the Closing Date, Borrower will obtain and maintain key man life insurance in an amount
of at least $4,000,000 on Brian O’Keefe in form and substance satisfactory to Lenders. Within sixty (60) days of the Closing
Date, Borrower will provide evidence reasonably satisfactory to Lenders of the full and complete assignment of all domain names
from Arjun Arora and/or Retargeter, LLC to Borrower.

 

5.9           Account
Control Agreement(s). All of Borrower’s operating, depository and investment accounts are and shall remain subject to
account control agreement(s), in form and substance satisfactory to Lenders.

 

5.10         Formation
or Acquisition of Subsidiaries. Notwithstanding and without limiting the negative covenants contained in Section 6 hereof,
at the time that Borrower forms any direct or indirect Subsidiary or acquires any direct or indirect Subsidiary, Borrower shall
(a) at Lenders’ election, cause such new Subsidiary to either provide to Lenders a secured guaranty or a to become a co-borrower
hereunder, together with such appropriate financing statements and/or control agreements, all in form and substance satisfactory
to Lenders (including being sufficient to grant Lenders a first priority Lien (subject to Permitted Liens) in and to the assets
of such newly formed or acquired Subsidiary), (b) provide to Lenders appropriate certificates and powers and other instruments,
pledging all of the direct or beneficial ownership interest in such new Subsidiary, in form and substance satisfactory to Lenders,
and (c) provide to Lenders all other documentation in form and substance satisfactory to Lenders that in its opinion is appropriate
with respect to the execution and delivery of the applicable documentation referred to above; provided however, in the case of
any Foreign Subsidiary, if a secured guaranty by such Foreign Subsidiary or a pledge of more than 65% of ownership interest in
such Foreign Subsidiary is reasonably likely to result in adverse tax consequences to Borrower, then in lieu of compliance with
clause (a) and (b) above, Borrower shall provide to Lenders appropriate certificates and powers and other instruments, pledging
65% of the direct or beneficial ownership interest in such new Foreign Subsidiary, in form and substance satisfactory to Lenders.
Borrower shall provide notice of the acquisition or formation of any direct or indirect Subsidiary, at least ten (10) business
days prior to such formation or acquisition, and Borrower and Lenders shall mutually agree upon permitted investments, distributions
and/or downstreaming with respect to such Subsidiary, and such other modifications to this Agreement as may be appropriate.

 

     

     

    

 

6.          NEGATIVE
COVENANTS. Borrower will not do any of the following without the prior written consent of Lenders:

 

6.1           Investments.
Make any investments in, or loans or advances to, any Person other than Permitted Investments.

 

6.2           Acquisitions;
Mergers. Acquire the stock or other equity interest in, or any assets of, any Person, or consummate any merger or consolidation
with any Person; or enter into any binding agreement without the prior written consent of Lenders with respect to any merger or
acquisition that, if consummated, would result in any payment or liability obligations by Borrower or the transfer of any assets
of Borrower; provided however that no prior written consent of Lenders shall be required for the entering into any binding agreement
with respect to (or the consummation of) any merger or acquisition in which all Obligations owing to Lenders are to be repaid in
full concurrently with the closing of such merger or acquisition.

 

6.3           Distributions.
Make any distributions or pay any dividends to any Person on account of any equity ownership interest in Borrower, or make any
payment on account of or in redemption, retirement or purchase of any capital stock of Borrower or any Subsidiary, except that
(i) Borrower may convert any of its convertible securities into other securities pursuant to the terms of such convertible securities
or otherwise in exchange thereof and pay cash in lieu of the issuance of fractional shares in connection with such conversions,
(ii) Borrower may pay dividends solely in common stock; (iii) Borrower may repurchase the stock of former employees, directors
or consultants pursuant to stock repurchase agreements so long as an Event of Default does not exist at the time of such repurchase
and would not exist after giving effect to such repurchase, provided that the aggregate amount of all such repurchases does not
exceed Seventy Five Thousand Dollars ($75,000) in any fiscal year.

 

6.4           Affiliate
Transactions. Directly or indirectly enter into or permit to exist any material transaction with any Affiliate of Borrower
or any Subsidiary, except for (i) transactions in the ordinary course of business, upon fair and reasonable terms that are no less
favorable to Borrower than would be obtained in an arms-length transaction with a non-affiliated Person, (ii) transactions with
Subsidiaries that are not otherwise prohibited by this Section 6, (iii) employment or compensation arrangements and employee benefit
plans entered into in the ordinary course of business that are approved by Borrower’s board of directors (iv) transactions
permitted by Section 6.3 and (v) equity and Subordinated Debt financings with Borrower’s existing investors.

 

6.5           Transfers.
Dispose of any interest in Borrower’s or any Subsidiary’s assets, except for dispositions (i) of inventory in the ordinary
course of business, (ii) worn-out or obsolete equipment, or (iii) dispositions in the aggregate not to exceed $50,000 per fiscal
year, or (iv) dispositions that constitute a Permitted Lien or a Permitted Investment.

 

6.6           Subsidiaries.
Create any direct or indirect Subsidiary of Borrower, except in compliance with Section 5.10.

 

6.7           Corporate
Changes. Change Borrower’s or any Subsidiary’s state of incorporation or name or engage in any business, or permit
any of its Subsidiaries to engage in any business, other than the businesses currently engaged in by Borrower and any business
substantially similar or related thereto (or incidental thereto); or cease to conduct business in the manner conducted by Borrower
as of the Closing Date; or suffer or permit a Change in Control.

 

     

     

    

 

6.8           Indebtedness.
Create, incur, assume or be liable for any Indebtedness, other than Permitted Indebtedness.

 

6.9           Liens;
Encumbrances. Create, incur, or allow any Lien on any of its property or assign or convey any right to receive income, except
for Permitted Liens.

 

6.10         Subordinated
Debt. Make any payment on any Subordinated Debt, except under the terms of the Subordinated Debt, or amend any provision in
any document relating to the Subordinated Debt.

 

7.          INVESTMENT
RIGHT. At Lenders’ option, Lenders or its affiliates, or subject to Borrower’s written consent, any participants
and/or assigns (referred to in this Section 7 as the “Purchasers”), may purchase up to $250,000 in the aggregate (allocated
amongst the Lenders in accordance with their Pro Rata Share or such other allocation as may be agreed to between the Lenders) of
Borrower’s equity securities or convertible debt securities of the same class and series, for the same price and on the same
terms as are offered to other investors in the next private sale or issuance of securities after the Closing Date in one closing
or in related transactions in which Borrower receives net cash proceeds of at least $1,500,000 (the “Next Round”).
Borrower will promptly notify Lenders at least seven (7) days prior to the close of the Next Round, and Lenders will have seven
(7) days after receipt of that notice period to participate; and upon affirmative election to participate, Purchasers will become
party to (by execution thereof) the stock purchase agreement, investor rights agreement, and other agreements executed by the other
purchasers in connection with the Next Round, and Purchasers will be granted substantially the same rights as other investors purchasing
shares in the Next Round, including piggyback and S-3 registration rights with respect to the shares being purchased. This Section
7 and the rights granted to Lenders hereunder shall survive the termination of this Agreement.

 

8.          EVENTS
OF DEFAULT; REMEDIES.

 

8.1           Events
of Default. Any one or more of the following shall constitute an “Event of Default” under this Agreement:
(a) Borrower’s failure (i) to pay all or any part of the principal or interest hereunder on the date due and payable, or
(ii) (x) to comply with any agreement or covenant set forth in Section 5 (other than Section 5.2(a), 5.4, 5.5 or 5.7), or Section
6 of this Agreement or (y) to comply with any agreement or covenant in Section 5.2(a), 5.4, 5.6 or 5.7) or any other agreement
or covenant this Agreement or any other Transaction Document that is not cured within 20 days of such non-compliance, or (iii)
to comply with the terms of any agreement pursuant to which Borrower has incurred Indebtedness that gives the holder of such Indebtedness
the right, whether or not exercised, to accelerate the maturity of any Indebtedness in excess of $50,000, or (iv) to comply with
any material terms of any material agreement, following the expiration of any applicable cure period, provided that any non-compliance
with such material agreement in connection with a good faith dispute will not be deemed to be an Event of Default; or (b) the occurrence
of an Insolvency Event (provided that if such Insolvency Event constitutes an involuntary proceeding, then Borrower shall have
30 days to dismiss or stay such involuntary proceeding) or if any portion of Borrower’s assets with a value in excess of
$50,000 is attached, seized, subjected to a writ or distress warrant, or is levied upon, or comes into the possession of any trustee,
receiver or person acting in a similar capacity; or (c) any representation made to Lenders in this Agreement or any other Transaction
Document, or any information given to a Lender by or on behalf of Borrower, shall be incorrect in any material respect when made;
or (d) any portion of the Collateral with a value in excess of $50,000 becomes subject to an attachment, lien, security interest
or levy in favor of any Person other than Lenders, other than Permitted Liens or if any portion of Borrower’s assets with
a value in excess of $50,000 is attached or becomes subject to levy or judicial proceeding; or (e) a judgment or judgments for
the payment of money shall be rendered against Borrower and shall remain unsatisfied and unstayed for a period of ten (10) days
or if a judgment or other claim becomes a lien or encumbrance upon any portion of Borrower’s assets with a value in excess
of $50,000; or (f) the occurrence or existence of any circumstance that has or could reasonably be expected to have a Material
Adverse Effect; or (g) Brian O’Keefe shall cease to be the Chief Executive Officer of the Borrower; or (h) if Borrower ceases
operations or ceases to conduct business; or (i) if any guaranty of all or a portion of the Obligations (a “Guaranty”),
if any, ceases for any reason to be in full force and effect, or any guarantor fails to perform any obligation, or any event of
default occurs, under the Guaranty, or if any of the circumstances described in clauses (b) through (f) above occurs with respect
to any guarantor, or any guarantor dies or becomes subject to any criminal prosecution.

 

     

     

    

 

8.2           Remedies.
Upon the occurrence and during the continuance of an Event of Default, all unpaid principal, accrued interest and other amounts
owing hereunder shall, at the option of Lenders, be immediately due and payable and collectible by or on behalf of Lenders, and
Lenders may exercise all of the rights of a secured party under the Uniform Commercial Code and any other applicable law. Lenders
may immediately set off and apply to any obligation outstanding hereunder and under any other Transaction Document any balances
or deposits held or controlled by Lenders or any indebtedness at any time owing to or for the credit or the account of Borrower
held or controlled by Lenders. Borrower shall assemble the Collateral in accordance with Lenders’ directions, and Lenders
shall have a right at Borrower’s sole expense to dispose of all or any portion of the Collateral in the order and manner
that Lenders elect, in their sole discretion, in any commercially reasonable manner. Lenders shall have a royalty-free license
to use any name, trademark, or any property of Borrower to complete production of, advertisement for, and disposition of any Collateral
and Lenders shall have a license to enter into, occupy and use Borrower’s premises and the Collateral without charge to exercise
any of Lenders’ rights or remedies under this Agreement or under any other Transaction Document. Borrower irrevocably appoints
each Lender (and any of such Lender’s designated employees or agents) as Borrower’s true and lawful attorney in fact
to, during the existence of an Event of Default: endorse Borrower’s name on any checks or other forms of payment; make, settle
and adjust all claims under and decisions with respect to Borrower’s policies of insurance; settle and adjust disputes and
claims respecting accounts receivable with account debtors; execute and deliver all notices, instruments and agreements in connection
with the perfection of the security interest granted in this Agreement or under any other Transaction Document; and sell, lease
or otherwise dispose of all or any part of the Collateral. The appointment of Lenders as Borrower’s attorney in fact, and
each of Lenders’ rights and powers, being coupled with an interest, is irrevocable until all Obligations (other than inchoate
indemnity obligations) owing to Lenders under this Agreement and the other Transaction Documents have been repaid in full.

 

     

     

    

 

9.          WAIVERS;
INDEMNITY. Borrower waives notice of default, presentment and demand for payment, notice of dishonor, protest and notice of
protest under this Agreement and any other Transaction Document. Borrower shall pay all costs of collection and enforcement of
this Agreement when incurred, including reasonable attorneys’ fees, costs and expenses incurred before, after or in connection
with of an Insolvency Event. Lenders shall not in any case be liable for any loss of, or damage to, the Collateral, the risk of
which shall be borne by Borrower at all times. Borrower shall indemnify and hold Lenders (and any of its directors, officers, employees,
agents, attorneys or any other Person affiliated with or representing a Lender) harmless from any claim, obligation or liability
(including without limitation reasonable attorneys fees and expenses) arising out of this Agreement or any other Transaction Document
or the transactions contemplated hereby or thereby, including any claim, obligation or liability arising before, after or in connection
with an Insolvency Event, except that Borrower shall not be required to indemnify a Lender for any claims or liabilities caused
by such Lender’s gross negligence or willful misconduct. The indemnity obligation hereunder shall survive repayment of all
Obligations and termination of this Agreement until all applicable statute of limitation periods as to actions that may be brought
against Lenders have run.

 

10.         LIMITATION
OF ACTIONS. Any claim or cause of action by Borrower against a Lender, its directors, officers, employees, agents, accountants
or attorneys, based upon, arising from, or relating to this Agreement, or any other Transaction Document, or any other transaction
contemplated hereby or thereby or relating hereto or thereto, or any other matter, cause or thing whatsoever, incurred, done, omitted
or suffered to be done by a Lender, its directors, officers, employees, agents, accountants or attorneys, shall be barred unless
asserted by Borrower by the commencement of an action or proceeding in a court of competent jurisdiction by the filing of a complaint
within one (1) year after the later to occur of (i) the first act, occurrence or omission upon which such claim or cause of action,
or any part thereof, is based, or (ii) the date this Agreement is terminated,. Borrower agrees that such one-year period is a reasonable
and sufficient time for Borrower to investigate and act upon any such claim or cause of action. The one-year period provided herein
shall not be waived, tolled, or extended except by the written consent of Lenders in their sole discretion. This provision shall
survive any termination of this Agreement or any other Transaction Document.

 

11.         NOTICES.
Unless otherwise provided in this Agreement, all notices or demands by any party relating to this Agreement or any other Transaction
Document shall be in writing, shall be deemed effectively given: (a) upon personal delivery to the party to be notified, (b) when
sent by confirmed electronic mail or facsimile if sent during normal business hours of the recipient; if not, then on the next
business day, (c) five (5) days after having been sent by certified mail, return receipt requested, postage prepaid, or (d) one
(1) day after deposit with a nationally recognized overnight courier, specifying next day delivery. All communications shall be
sent to Borrower or to Lenders, as the case may be, at the address as set forth below or at such other address as such party may
designate by written notice to the other party hereto:

 

	If to Borrower:	SellPoints Inc.
	 	1198 65th St., #250
	 	Emeryville, CA 94608
	 	Attn: Brian O’Keefe
	 	Email: bokeefe@sellpoints.com

 

     

     

    

 

	If to Montage:	Montage Capital II, L.P.
	 	900 East Hamilton Avenue, Suite 100
	 	Campbell, CA 95008
	 	Attn: Mike Rose
	 	Email: 	mrose@montagecapital.com and
	 	 	info@montagecapital.com
	 	 
	If to PFG:	Partners For Growth IV, L.P.
	 	150 Pacific Avenue
	 	San Francisco, CA 94111
	 	Tel: (415) 912-5895
	 	Fax: (415) 781-0510
	 	Attn: Jason Georgatos
	 	Email: jason@pfgrowth.com

 

The parties hereto may change the address
at which they are to receive notices hereunder, by notice in writing in the foregoing manner given to the other.

 

12.         JURY
WAIVER; JUDICIAL REFERENCE. LENDERS AND BORROWER WAIVE ANY RIGHT TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION ARISING OUT
OF THIS AGREEMENT, THE TRANSACTION DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREIN OR THEREIN, INCLUDING WITHOUT LIMITATION
CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL OTHER COMMON LAW OR STATUTORY CLAIMS. EACH PARTY RECOGNIZES AND AGREES
THAT THE FOREGOING WAIVER CONSTITUTES A MATERIAL INDUCEMENT FOR IT TO ENTER INTO THIS AGREEMENT. EACH PARTY REPRESENTS AND WARRANTS
THAT IT HAS REVIEWED THIS WAIVER WITH ITS LEGAL COUNSEL AND THAT IT KNOWINGLY AND VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS FOLLOWING
CONSULTATION WITH LEGAL COUNSEL. IF THIS JURY WAIVER IS FOR ANY REASON UNENFORCEABLE, THE PARTIES AGREE TO RESOLVE ALL CLAIMS,
CAUSES AND DISPUTES THROUGH JUDICIAL REFERENCE PURSUANT TO CODE OF CIVIL PROCEDURE SECTION 638 ET SEQ, BEFORE A MUTUALLY ACCEPTABLE
REFEREE IN SANTA CLARA COUNTY SITTING WITHOUT A JURY OR, IF THE PARTIES CANNOT AGREE ON A REFEREE, THEN ONE APPOINTED BY THE PRESIDING
JUDGE OF THE CALIFORNIA SUPERIOR COURT FOR SANTA CLARA COUNTY, CALIFORNIA. NOTHING IN THIS SECTION SHALL RESTRICT A PARTY FROM
EXERCISING PRE-JUDGMENT REMEDIES OR ITS RIGHTS UNDER THE UNIFORM COMMERCIAL CODE.

 

13.         MISCELLANEOUS.
This Agreement can be amended only by an instrument signed by Lenders and Borrower. All prior agreements, understandings and negotiations
are superseded by this Agreement. Each Lender may assign all or any part of its interest in this Agreement and the Advances to
any Person, or grant a participation of any interest in this Agreement, without the consent of, Borrower (but with the prior written
consent of the other Lender), provided however that such Lender shall give Borrower notice within thirty (30) days following any
such assignment (acknowledging that such Lender’s failure to give such notice on a timely basis shall not constitute a breach
of the foregoing). Borrower may not assign any obligation hereunder without Lenders’ consent, which may be granted or withheld
in Lenders’ sole discretion. This Agreement may be executed in two or more counterparts, each of which shall be deemed an
original, but all of which shall constitute one instrument. Each provision of this Agreement shall be severable from every other
provision of this Agreement for the purpose of determining the legal enforceability of any specific provision. All covenants, representations
and warrants made in this Agreement shall continue in full force and effect so long as any obligations hereunder remain outstanding.
This Agreement shall be governed by the internal laws of the State of California, without regard to conflicts of laws rules. Borrower
and Lenders consent to the jurisdiction of the United States District Court of the Northern District of California and the state
courts for Santa Clara, California. Borrower authorizes Lenders to use Borrower’s tradename and/or logo in any Lender’s
promotional material, including on a Lender’s web site.

 

     

     

    

 

14.         DEFINITIONS.

 

“Advance”
or “Advances” means a cash advance or cash advances under Section 1.1.

 

“Affiliate”
means, with respect to any Person, any Person that owns or controls directly or indirectly such Person, any Person that controls
or is controlled by or is under common control with such Person, and each of such Person’s senior executive officers and
directors.

 

“Amortization
Trigger” means the occurrence of either of the following the prior to the first anniversary of the Closing Date:
(i) if Borrower’s average trailing 3 months of recurring revenue growth is less than $0; or (ii) Borrower’s EBITDA
for any trailing 3 month period negatively deviates by the greater of (i) more than 20% from Borrower’s projected EBITDA
for such period as set forth in Borrower’s board-approved financial projections (which, for the second half of 2016 are attached
hereto as Exhibit B) and (ii) $50,000.

 

“Change
in Control” shall mean a transaction in which any “person” or “group” (within the meaning
of Section 13(d) and 14(d)(2) of the Securities Exchange Act of 1934) becomes the “beneficial owner” (as defined in
Rule 13d-3 under the Securities Exchange Act of 1934), directly or indirectly, of a sufficient number of shares of all classes
of stock then outstanding of Borrower ordinarily entitled to vote in the election of directors, empowering such “person”
or “group” to elect a majority of the Board of Directors of Borrower, who did not have such power before such transaction.

 

“Closing
Date” means the date of this Agreement.

 

“Collateral”
means all of Borrower’s personal property, now owned or hereafter acquired, including without limitation all accounts, chattel
paper, commercial tort claims, deposit accounts, documents, equipment, general intangibles (including intellectual property, patents,
copyrights, trademarks, and goodwill), goods, fixtures, instruments, inventory, financial assets, investment property, letter of
credit rights, money, and all of Borrower’s books and records with respect to any of the foregoing, and the computers and
equipment containing said books and records; and all products and proceeds thereof, as may be defined in this Agreement and the
Uniform Commercial Code, provided that notwithstanding anything in this Agreement, the term “Collateral” shall not
include any property subject to a lien described in clause (c) of Permitted Liens to the extent that the security interest is prohibited
by the terms of the agreement governing such financing, provided that the cessation of any such restriction or prohibition, such
property shall automatically become part of the Collateral.

 

     

     

    

 

“Contingent
Obligations” means, as applied to any Person, any direct or indirect liability, contingent or otherwise, of that
Person with respect to (i) any indebtedness, lease, dividend, letter of credit or other obligation of another, including, without
limitation, any such obligation directly or indirectly guaranteed, endorsed, co-made or discounted or sold with recourse by that
Person, or in respect of which that Person is otherwise directly or indirectly liable; (ii) any obligations with respect to undrawn
letters of credit, corporate credit cards, or merchant services issued for the account of that Person; and (iii) all obligations
arising under any interest rate, currency or commodity swap agreement, interest rate cap agreement, interest rate collar agreement,
or other agreement or arrangement designated to protect a Person against fluctuation in interest rates, currency exchange rates
or commodity prices; provided, however, that the term “Contingent Obligation” shall not include endorsements for collection
or deposit in the ordinary course of business. The amount of any Contingent Obligation shall be deemed to be an amount equal to
the stated or determined amount of the primary obligation in respect of which such Contingent Obligation is made or, if not stated
or determinable, the maximum reasonably anticipated liability in respect thereof as determined by such Person in good faith; provided,
however, that such amount shall not in any event exceed the maximum amount of the obligations under the guarantee or other support
arrangement.

 

“EBITDA”
means Borrower’s earnings before interest, taxes, depreciation and amortization expenses, as determined in accordance with
GAAP, provided that the following shall be added back to Borrower’s earning: (i) all non-cash charges and expenses, including
employee stock compensation expenses and (ii) all non-recurring expenses of Borrower as approved by Lenders on a case by case basis.

 

“Foreign
Subsidiary” means any Subsidiary which is not organized under the laws of the U.S. or any state or territory thereof
or the District of Colombia.

 

“GAAP”
is generally accepted accounting principles in effect in the United States, provided that if at any time any change in GAAP would
affect the computation of any covenant or requirement set forth in any Transaction Document, and either Borrower or any Lender
shall so request, Borrower and Lenders shall negotiate in good faith to amend such covenant or requirement to preserve the original
intent thereof in light of such change in GAAP; provided, further, that, until so amended (a) such covenant or requirement shall
continue to be computed in accordance with GAAP prior to such change therein and (b) Borrower shall provide Lenders financial statements
and other documents required under this Agreement or as reasonably requested hereunder setting forth a reconciliation between calculations
of such ratio or requirement made before and after giving effect to such change in GAAP, provided, further, that (x) any obligations
of a Person under a lease (whether existing now or entered into in the future) that is not (or would not be) a capital lease obligation
under GAAP as in effect on the date of this Agreement shall not be treated as a capital lease obligation solely as a result of
the adopting of changes in GAAP.

 

“Governmental
Authority” means any federal, state, provincial, municipal and foreign governmental entity, authority, or agency
or any other political subdivision, or any entity exercising executive, legislative judicial, regulatory or administrative functions
of government.

 

     

     

    

 

“Indebtedness”
means (a) all indebtedness for borrowed money or the deferred purchase price of property or services, including without limitation
reimbursement and other obligations with respect to surety bonds and letters of credit, (b) all obligations evidenced by notes,
bonds, debentures or similar instruments, (c) all capital lease obligations as determined in accordance with GAAP, and (d) all
Contingent Obligations.

 

“Insolvency
Event” means Borrower’s becoming insolvent, or becoming the subject of any case or proceeding under the United
States Bankruptcy Code or any other law relating to the reorganization or restructuring of debt.

 

“Legal
Requirement” means any statute, ordinance, code, law, rule, regulation, order or other requirement, standard, procedure
enacted, adopted or applied by any Governmental Authority, including, decisions, orders, writs, awards, or injunctions of an arbitrator
or a court or other Governmental Authority.

 

“Material
Adverse Effect” means a material adverse effect on (i) the business operations, condition (financial or otherwise)
or prospects of Borrower, (ii) the ability of Borrower to repay the Obligations or otherwise perform its obligations under the
Transaction Documents, or (iii) Borrower’s interest in, or the value, perfection or priority of Lenders’ security interest
in the Collateral.

 

“Maturity
Date” means the third anniversary of the Closing Date.

 

“Obligations”
means all present and future indebtedness, guarantees, liabilities, and other obligations of Borrower to Lenders under this Agreement
and the other Transaction Documents, or otherwise including Borrower’s obligation to pay the buyout fee set forth in any
warrant to purchase stock issued in connection with this Agreement, provided, that notwithstanding anything in this Agreement,
Borrower’s other obligations under the terms of any warrant other than the obligation to pay the buyout fee shall not constitute
“Obligations” under this Agreement.

 

“Permitted
Indebtedness” means:

 

(a)          Indebtedness
of Borrower in favor of Lenders arising under this Agreement or any other Transaction Document;

 

(b)          Indebtedness
not to exceed $150,000 in the aggregate in any fiscal year of Borrower secured by a lien described in clause (c) of the defined
term “Permitted Liens;” provided such Indebtedness does not exceed the lesser of the cost or fair market value of the
equipment financed with such Indebtedness;

 

(c)          Subordinated
Debt; and

 

(d)          Indebtedness
to trade creditors incurred in the ordinary course of business;

 

(e)          Contingent
Obligations incurred in the ordinary course of business, including, Indebtedness incurred on Borrower’s corporate credit
cards;

 

(f)          Indebtedness
incurred as a result of endorsing negotiable instruments received in the ordinary course of business;

 

     

     

    

 

(g)          Indebtedness
that constitutes a Permitted Investment;

 

(h)          other
unsecured Indebtedness in an aggregate principal amount outstanding not to exceed Twenty Five Thousand Dollars ($25,000).

 

“Permitted
Investments” means:

 

(a)          Investments
existing on the Closing Date disclosed in writing to Lenders on or before the Closing Date;

 

(b)          (i)
marketable direct obligations issued or unconditionally guaranteed by the United States of America or any agency or any State thereof
maturing within one (1) year from the date of acquisition thereof, and (ii) commercial paper maturing no more than one (1) year
from the date of creation thereof and currently having rating of at least A-2 or P-2 from either Standard & Poor’s Corporation
or Moody’s Investors Service, and (iii) certificates of deposit or money market accounts which are subject to an account
control agreement(s) in favor of Lenders, in form and substance satisfactory to Lenders;

 

(c)          Investments
consisting of deposit accounts in which Lenders have a perfected security interest to the extent required by the terms of this
Agreement;

 

(d)          Investments
accepted in connection with Transfers permitted by Section 6.5;

 

(e)          Investments
(including debt obligations) received in connection with the bankruptcy or reorganization of customers or suppliers and in settlement
of delinquent obligations of, and other disputes with, customers or suppliers arising in the ordinary course of business;

 

(f)          Investments
in an aggregate amount not to exceed $75,000 consisting of (i) travel advances and employee relocation loans and other employee
loans and advances in the ordinary course of business, and (ii) loans to employees, officers or directors relating to the purchase
of equity securities of a Borrower pursuant to employee stock purchase plans or agreements approved by Borrower’s Board of
Directors;

 

(g)          Investments
consisting of notes receivable of, or prepaid royalties and other credit extensions, to customers and suppliers who are not Affiliates,
in the ordinary course of business;

 

(h)          other
Investments in an amount not to exceed Fifty Thousand Dollars ($50,000) in any fiscal year.

 

“Permitted
Liens” means:

 

(a)          Any
liens (i) existing on the Closing Date and disclosed in writing to Lenders on or before the Closing Date (excluding liens to be
satisfied with the proceeds of the Advance) or (ii) arising under this Agreement or the other Transaction Documents;

 

     

     

    

 

(b)          Liens
for taxes, fees, assessments or other governmental charges or levies, either not delinquent or being contested in good faith by
appropriate proceedings and for which Borrower maintains adequate reserves, provided the same have no priority over any of Lenders’
security interests;

 

(c)          Purchase
money liens (i) on equipment acquired or held by Borrower incurred for financing the acquisition of the equipment and software,
or (ii) existing on equipment when acquired, if the lien is confined to the property and improvements and the proceeds of the equipment;

 

(d)          Leases
or subleases and licenses or sublicenses granted in the ordinary course of Borrower’s business;

 

(e)          Liens
arising from judgments, decrees or attachments in circumstances not constituting an Event of Default under Section 8;

 

(f)          Liens
in favor of other financial institutions arising in connection with Borrower’s deposit accounts held at such institutions
to secure standard fees for deposit services charged by, but not financing made available by such institutions, provided that Lenders
have a perfected security interest in the amounts held in such deposit accounts;

 

(g)          Liens
of carriers, warehousemen, suppliers, or other Persons that are possessory in nature arising in the ordinary course of business
and which are not delinquent or remain payable without penalty or which are being contested in good faith and by appropriate proceedings
which proceedings have the effect of preventing the forfeiture or sale of the property subject thereto

 

(h)          Liens
to secure payment of workers’ compensation, employment insurance, old-age pensions, social security and other like obligations
incurred in the ordinary course of business and deposits to secure the performance of bids, tenders, trade contracts, leases, government
contracts, statutory obligations, surety, stay, customs and appeal bonds, performance and return money bonds, other security indebtedness
and other obligations of a like nature incurred in the ordinary course of business; and

 

(i)          Liens
securing Subordinated Debt so long as such Lien is subordinated to Lenders’ Lien pursuant to a subordination agreement in
form and substance satisfactory to such Lenders.

 

“Person”
means any individual, sole proprietorship, partnership, limited liability company, joint venture, trust, unincorporated organization,
association, corporation, institution, public benefit corporation, firm, joint stock company, estate, entity or governmental agency.

 

“Pro Rata
Share” means, for each Lender, fifty percent (50%).

 

“Subordinated
Debt” means any debt incurred by Borrower that is subordinated in writing to the debt owing by Borrower to Lenders
on terms acceptable to Lenders.

 

     

     

    

 

“Subsidiary”
means any corporation, company or partnership in which (i) any general partnership interest or (ii) more than 50% of the stock
or other units of ownership which by the terms thereof has the ordinary voting power to elect the Board of Directors, managers
or trustees of the entity, at the time as of which any determination is being made, is owned by Borrower, either directly or through
an Affiliate.

 

“Transaction
Documents” means this Agreement, the intellectual property security agreement, the warrant and the other agreements,
documents and instruments entered into in connection with this Agreement.

 

“Uniform
Commercial Code” means the Uniform Commercial Code as in effect from time to time in the state of California.

 

[SIGNATURE PAGE FOLLOWS]

 

     

     

    

 

IN WITNESS WHEREOF,
the undersigned have executed this Agreement as of the first day above written.

 

	BORROWER:	 	LENDERS:
	 	 	 
	SELLPOINTS INC.	 	MONTAGE CAPITAL II, L.P.
	 	 	 
	By:	/s/ Brian O’Keefe	 	By:	/s/ Michael J. Rose
	 	 	 	 	 
	Name:	Brian O’Keefe	 	Name:	Michael J. Rose
	 	 	 	 	 
	Title:	CEO	 	Title:	Managing Director
	 	 	 	 	 
	 	 	PARTNERS FOR GROWTH IV, L.P.
	 	 	 
	 	 	By:	/s/ Andrew Kahn
	 	 	 	 
	 	 	Name:	Andrew Kahn
	 	 	 	 
	 	 	Title:	Manager

 

     

     

    

 

EXHIBIT A

COMPLIANCE CERTIFICATE

 

Note:  Please send all required reporting
to:

 

	Montage Capital II, L.P.	and	Partners For Growth IV, L.P.
	900 East Hamilton Avenue, Suite 100	 	150 Pacific Avenue
	Campbell, CA 95008	 	San Francisco, CA 94111
	Fax: (408) 659-2318	 	Attn: Chief Financial Officer
	Email: mrose@montagecapital.com	 	Fax (415) 781-0510; email: notices@pfgrowth.com

 

BORROWER: SellPoints Inc.

 

The undersigned authorized
officer of SellPoints Inc. hereby certifies that in accordance with the terms and conditions of the Loan and Security Agreement
between Borrower and Lenders (the “Agreement”). Borrower is in complete compliance for the period ending
__________________ with all required covenants, except as noted below; and all representations and warranties of Borrower stated
in the Agreement are true and correct in all material respects as of the date hereof (provided that any representations and warranties
expressly referring to a specific date shall be true and correct in all material respects as of such specific date), except as
noted below.

 

Attached herewith are
the required documents supporting the above certification. The authorized officer further certifies that these are prepared in
accordance with Generally Accepted Accounting Principles (GAAP) and are consistently applied from one period to the next except
(i) as explained in an accompanying letter or footnotes and (ii) with respect to unaudited financial statements, for the absence
of footnotes and subject to year-end audit adjustments.

 

Please indicate
compliance status by circling Yes/No under “Complies” column.

 

	REPORTING COVENANT	 	REQUIRED	 	COMPLIES
	 	 	 	 	 	 
	Monthly financial statements	 	Monthly within 30 days	 	Yes	No
	A/R & A/P Agings	 	Monthly within 30 days	 	Yes	No
	Deferred revenue schedule	 	Monthly within 30 days	 	Yes	No
	Compliance Certificate	 	Monthly within 30 days	 	Yes	No
	Annual financial statements (CPA Audited)	 	FYE within 180 days	 	Yes	No
	Annual financial projections for upcoming year	 	Within 30 days of FYE	 	Yes	No
	Tax returns	 	Within 15 days of filing	 	Yes	No

 

	FINANCIAL COVENANTS	 	REQUIRED	 	 	ACTUAL	 	 	COMPLIES
	 	 	 	 	 	 	 	 	 	 
	Minimum Unrestricted Cash	 	$	500,000	 	 	$		 	 	Yes	No
	Maximum EBITDA Loss for quarter ending 9/30/16	 	$	(250,000	)	 	$			 	Yes	No
	Maximum EBITDA Loss for quarter ending 12/31/16	 	$	(150,000	)	 	$		 	 	Yes	No
	Minimum trailing 3 month EBITDA (measured monthly) beginning with period ending 1/31/17	 	$	1	 	 	$		 	 	Yes	No

 

 

     

     

    

 

Please attach any comments
as additional pages.

 

	 	SellPoints Inc.
	 	 
	 	 
	 	Signature
	 	 
	 	 
	 	Name
	 	 
	 	 
	 	Title
	 	 
	 	 
	 	Date

 

     

     

    

 

EXHIBIT B

Financial Projections

(in ‘000s)

 

	 	 	2015	 	 	Jan	 	 	Feb	 	 	Mar	 	 	April	 	 	May	 	 	June	 	 	July	 	 	Aug	 	 	Sept	 	 	Oct	 	 	Nov	 	 	Dec	 	 	2016	 	 	YoY	 
	 	 	Audited	 	 	Actual	 	 	Actual	 	 	Actual	 	 	Actual	 	 	Actual	 	 	Actual	 	 	Actual	 	 	Actual	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Impact	 
	Total Gross Revenue	 	 	22,846	 	 	 	2,985	 	 	 	3,247	 	 	 	3,477	 	 	 	3,211	 	 	 	3,091	 	 	 	2,947	 	 	 	3,019	 	 	 	3,054	 	 	 	3,181	 	 	 	3,304	 	 	 	3,719	 	 	 	3,769	 	 	 	39,001	 	 	 	16,155	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Syndication Revenue	 	 	2,482	 	 	 	217	 	 	 	218	 	 	 	228	 	 	 	240	 	 	 	253	 	 	 	237	 	 	 	249	 	 	 	234	 	 	 	235	 	 	 	240	 	 	 	245	 	 	 	245	 	 	 	2,841	 	 	 	359	 
	Retargeter	 	 	3,220	 	 	 	296	 	 	 	274	 	 	 	285	 	 	 	248	 	 	 	256	 	 	 	293	 	 	 	258	 	 	 	297	 	 	 	310	 	 	 	320	 	 	 	335	 	 	 	350	 	 	 	3,523	 	 	 	303	 
	PMA	 	 	1,255	 	 	 	131	 	 	 	121	 	 	 	126	 	 	 	142	 	 	 	126	 	 	 	154	 	 	 	167	 	 	 	134	 	 	 	153	 	 	 	155	 	 	 	165	 	 	 	175	 	 	 	1,748	 	 	 	493	 
	Recurring Revenues	 	 	6,956	 	 	 	644	 	 	 	613	 	 	 	639	 	 	 	630	 	 	 	634	 	 	 	684	 	 	 	673	 	 	 	665	 	 	 	698	 	 	 	715	 	 	 	745	 	 	 	770	 	 	 	8,111	 	 	 	1,155	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Creative Services	 	 	907	 	 	 	64	 	 	 	64	 	 	 	81	 	 	 	43	 	 	 	29	 	 	 	70	 	 	 	51	 	 	 	55	 	 	 	60	 	 	 	60	 	 	 	60	 	 	 	75	 	 	 	711	 	 	 	(196	)
	PEEPs	 	 	725	 	 	 	108	 	 	 	147	 	 	 	158	 	 	 	84	 	 	 	88	 	 	 	85	 	 	 	79	 	 	 	67	 	 	 	85	 	 	 	105	 	 	 	125	 	 	 	135	 	 	 	1,266	 	 	 	541	 
	Retailer Programs	 	 	265	 	 	 	30	 	 	 	54	 	 	 	22	 	 	 	8	 	 	 	30	 	 	 	13	 	 	 	19	 	 	 	82	 	 	 	138	 	 	 	224	 	 	 	289	 	 	 	289	 	 	 	1,197	 	 	 	932	 
	Total Net Revenues	 	 	8,853	 	 	 	846	 	 	 	878	 	 	 	900	 	 	 	764	 	 	 	781	 	 	 	853	 	 	 	823	 	 	 	869	 	 	 	981	 	 	 	1,104	 	 	 	1,219	 	 	 	1,269	 	 	 	11,285	 	 	 	2,432	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Syndication	 	 	1,827	 	 	 	158	 	 	 	153	 	 	 	165	 	 	 	183	 	 	 	195	 	 	 	181	 	 	 	200	 	 	 	184	 	 	 	175	 	 	 	175	 	 	 	175	 	 	 	175	 	 	 	2,118	 	 	 	290	 
	Retargeter	 	 	1,715	 	 	 	148	 	 	 	149	 	 	 	127	 	 	 	114	 	 	 	100	 	 	 	125	 	 	 	106	 	 	 	144	 	 	 	140	 	 	 	144	 	 	 	151	 	 	 	158	 	 	 	1,605	 	 	 	(110	)
	PMA	 	 	1,191	 	 	 	129	 	 	 	114	 	 	 	119	 	 	 	138	 	 	 	118	 	 	 	145	 	 	 	160	 	 	 	127	 	 	 	145	 	 	 	147	 	 	 	157	 	 	 	166	 	 	 	1,667	 	 	 	476	 
	Creative Services	 	 	374	 	 	 	31	 	 	 	23	 	 	 	47	 	 	 	7	 	 	 	6	 	 	 	33	 	 	 	20	 	 	 	22	 	 	 	27	 	 	 	27	 	 	 	27	 	 	 	39	 	 	 	310	 	 	 	(64	)
	Retailer Programs	 	 	989	 	 	 	138	 	 	 	201	 	 	 	179	 	 	 	92	 	 	 	118	 	 	 	98	 	 	 	98	 	 	 	149	 	 	 	223	 	 	 	329	 	 	 	414	 	 	 	424	 	 	 	2,462	 	 	 	1,473	 
	Gross Profit	 	 	6,097	 	 	 	603	 	 	 	640	 	 	 	638	 	 	 	534	 	 	 	538	 	 	 	582	 	 	 	585	 	 	 	626	 	 	 	710	 	 	 	822	 	 	 	923	 	 	 	961	 	 	 	8,162	 	 	 	2,065	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Sales	 	 	1,711	 	 	 	131	 	 	 	148	 	 	 	117	 	 	 	122	 	 	 	136	 	 	 	131	 	 	 	144	 	 	 	122	 	 	 	127	 	 	 	150	 	 	 	150	 	 	 	153	 	 	 	1,632	 	 	 	(80	)
	Marketing	 	 	159	 	 	 	26	 	 	 	4	 	 	 	8	 	 	 	10	 	 	 	10	 	 	 	14	 	 	 	16	 	 	 	13	 	 	 	15	 	 	 	15	 	 	 	15	 	 	 	15	 	 	 	161	 	 	 	2	 
	PMA	 	 	1,519	 	 	 	109	 	 	 	109	 	 	 	112	 	 	 	130	 	 	 	124	 	 	 	135	 	 	 	104	 	 	 	122	 	 	 	113	 	 	 	118	 	 	 	132	 	 	 	135	 	 	 	1,443	 	 	 	(75	)
	Engineering	 	 	744	 	 	 	44	 	 	 	43	 	 	 	44	 	 	 	48	 	 	 	44	 	 	 	43	 	 	 	44	 	 	 	45	 	 	 	52	 	 	 	52	 	 	 	52	 	 	 	52	 	 	 	563	 	 	 	(181	)
	Creative Services	 	 	278	 	 	 	19	 	 	 	18	 	 	 	18	 	 	 	17	 	 	 	17	 	 	 	23	 	 	 	20	 	 	 	22	 	 	 	21	 	 	 	21	 	 	 	21	 	 	 	21	 	 	 	238	 	 	 	(40	)
	Account Management	 	 	1,708	 	 	 	146	 	 	 	187	 	 	 	179	 	 	 	137	 	 	 	135	 	 	 	138	 	 	 	134	 	 	 	180	 	 	 	230	 	 	 	275	 	 	 	319	 	 	 	326	 	 	 	2,387	 	 	 	678	 
	Retargeter	 	 	 	 	 	 	71	 	 	 	68	 	 	 	91	 	 	 	69	 	 	 	60	 	 	 	61	 	 	 	64	 	 	 	67	 	 	 	74	 	 	 	85	 	 	 	85	 	 	 	85	 	 	 	881	 	 	 	881	 
	G&A	 	 	1,665	 	 	 	117	 	 	 	108	 	 	 	108	 	 	 	123	 	 	 	114	 	 	 	125	 	 	 	118	 	 	 	106	 	 	 	110	 	 	 	106	 	 	 	106	 	 	 	107	 	 	 	1,349	 	 	 	(316	)
	Total SG&A Expenses	 	 	7,784	 	 	 	664	 	 	 	686	 	 	 	677	 	 	 	657	 	 	 	640	 	 	 	669	 	 	 	643	 	 	 	678	 	 	 	742	 	 	 	821	 	 	 	880	 	 	 	896	 	 	 	8,653	 	 	 	869	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	EBITDA	 	 	(1,687	)	 	 	(61	)	 	 	(46	)	 	 	(40	)	 	 	(123	)	 	 	(103	)	 	 	(87	)	 	 	(58	)	 	 	(52	)	 	 	(32	)	 	 	1	 	 	 	43	 	 	 	66	 	 	 	(491	)		 	1,196	 
	Interest Expense	 	 	(147	)	 	 	(12	)	 	 	(20	)	 	 	(17	)	 	 	(19	)	 	 	(15	)	 	 	(18	)	 	 	(18	)	 	 	(17	)	 	 	(25	)	 	 	(43	)	 	 	(42	)	 	 	(43	)	 	 	(289	)	 	 	(142	)
	Depreciation and Amortization	 	 	(197	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(11	)	 	 	(127	)	 	 	71	 
	Other / Extraordinary	 	 	108	 	 	 	-	 	 	 	-	 	 	 	(1	)	 	 	(26	)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(27	)	 	 	(135	)
	Net Income	 	 	(1,924	)	 	 	(84	)	 	 	(76	)	 	 	(68	)	 	 	(179	)	 	 	(128	)	 	 	(116	)	 	 	(87	)	 	 	(79	)	 	 	(68	)	 	 	(52	)	 	 	(9	)	 	 	12	 	 	 	(934	)	 	 	990Exhibit 10.6 

 

FIRST AMENDMENT

TO

LOAN AND SECURITY AGREEMENT

 

This First Amendment
to Loan and Security Agreement is entered into as of February 17, 2017 (the "Amendment"), by and between SellPoints,
Inc. ("Borrower"), Montage Capital II, L.P. ("Montage") and Partners for Growth IV, L.P. ("PFG").
Each of Montage and PFG are also referred to as a "Lender" and collectively referred to as the "Lenders".

 

RECITALS

 

Borrower and Lender
are parties to that certain Loan and Security Agreement dated as of September 28, 2016 and as amended from time to time (the "Agreement").
The parties desire to amend the Agreement in accordance with the terms of this Amendment.

 

NOW, THEREFORE, the
parties agree as follows:

 

		1.	Section 1.1 of the Agreement is amended and restated
in its entirety to read as follows:

 

1.1           Advances.
Subject to the terms and conditions of this Agreement, Lenders will make its Pro Rata Share of Advances to Borrower in the aggregate
principal amount of $5,000,000.

 

(a)          On
or around the date of this Agreement, an Advance in the principal amount of $3,600,000 (the "First Tranche Advance")
shall be made to Borrower.

 

(b)          An
additional Advance in the principal amount of $400,000 (the "Second Tranche Advance") shall be made to Borrower on or
after February 17, 2017.

 

(c)          A
third Advance of up to $500,000 may be made to Borrower on or after March 31, 2017 but before June 30, 2017 (the "Third Tranche
Advance") upon Borrower's request and subject to the terms of this Agreement, so long as no Event of Default has occurred
and is continuing, and Borrower's Total Net Revenue for the three month period ending March 31, 2017 is at least 85% of its projected
Total Net Revenue for such period as set forth in Borrower's board approved financial projections attached hereto as Exhibit C.

 

(d)          A
fourth Advance of up to $500,000 may be made to Borrower on or after June 30, 2017 but before August 31, 2017 (the "Fourth
Tranche Advance") upon Borrower's request and subject to the terms of this Agreement, so long as no Event of Default has occurred
and is continuing, and Borrower's Total Net Revenue for the six month period ending June 30, 2017 is at least 85% of its projected
Total Net Revenue for such period as set forth in Borrower's board approved financial projections attached hereto as Exhibit C
and Borrower has received at least $500,000 in cash proceeds from the sale and issuance of its equity securities or convertible
notes that constitute Subordinated Debt.

 

     

     

    

 

(e)          To
request any Advance after the Closing Date, Borrower shall notify Lenders by 3:00 p.m. Pacific time at least three business days
before the date of the Advance, which will be a business day. Lenders will transfer the amount of each Advance to Borrower's account
subject to a control agreement in favor of Lenders. The proceeds of the initial Advance shall be used to repay all outstanding
amounts under Borrower's existing secured loan facility owing to Pacific Western Bank (successor by acquisition of Square 1 Bank);
with any remaining Advances used for general corporate purposes and working capital purposes.

 

2.          The
third sentence in Section 1.2(a) of the Agreement is amended and restated in its entirety to read as follows:

 

In addition to such interest payments,
beginning on the earlier of (i) September 1, 2017 or (ii) the first day of the first month following the Amortization Trigger,
Borrower shall make principal payments to Lenders in an amount equal to $117,000, plus (y) $19,230.77 if Borrower has received
the Third Tranche Advance, and plus (z) $19,230.77, if Borrower has received the Fourth Tranche Advance.

 

3.          The
following is added to the end of Section 1.3 of the Agreement:

 

On the date the Third Tranche Advance
is loaned to Borrower, Borrower shall pay to Lenders a fee in the amount of $12,500, to be allocated between the Lenders in accordance
with their respective Pro Rata Share.

 

4.          Section
5.3(b) of the Agreement is amended and restated in its entirety to read as follows

 

(b)          Adjusted
EBITDA. Borrower's maximum Adjusted EBITDA loss for the trailing three month period ending on March 31, 2017 and April 30, 2017
shall not exceed $130,000 and $30,000 respectively. Borrower's minimum trailing three month Adjusted EBITDA (measured as of the
last day of each month beginning with period ending May 31, 2017) shall be at least $1.

 

5.          The
following definition is added to Section 14 of the Agreement:

 

"Adjusted EBITDA" means
Borrower's earnings before interest, taxes, depreciation and amortization expenses, less capitalized software development expenses,
as determined in accordance with GAAP, provided that the following shall be added back to Borrower's earnings: (i) all non-cash
charges and expenses, including employee stock compensation expenses and (ii) all non-recurring expenses of Borrower as approved
by Lenders on a case by case basis.

 

6.          Exhibit
A to the Agreement is replaced in its entirety with the Exhibit A attached hereto.

 

7.          The
Exhibit C attached hereto, which the parties acknowledge and agree are Borrower's board approved financial projections for 2017,
is incorporated in its entirety as the Exhibit C to the Agreement.

 

8.          Unless
otherwise defined, all initially capitalized terms in this Amendment shall be as defined in the Agreement. The Agreement, as amended
hereby, shall be and remain in full force and effect in accordance with its respective terms and hereby is ratified and
confirmed in all respects. Except as expressly set forth herein, the execution, delivery, and performance of this Amendment shall
not operate as a waiver of, or as an amendment of, any right, power, or remedy of Lender under the Agreement, as in effect prior
to the date hereof. Borrower ratifies and reaffirms the continuing effectiveness of all agreements entered into in connection
with the Agreement.

 

    	 	2	 

     

    

 

9.          Borrower
represents and warrants that the representations and warranties contained in the Agreement are true and correct as of the date
of this Amendment, and that no Event of Default has occurred and is continuing.

 

10.         This
Amendment may be executed in two or more counterparts, each of which shall be deemed an original, but all of which together shall
constitute one instrument. In the event that any signature is delivered by facsimile transmission or by e-mail delivery of a ".pdf'
format data file, such signature shall create a valid and binding obligation of the party executing (or on whose behalf such signature
is executed) with the same force and effect as if such facsimile or ".pdf' signature page were an original hereof.

 

11.         As
a condition to the effectiveness of this Amendment, Lender shall have received, in form and substance satisfactory to Lender, the
following:

 

(a)          this
Amendment, duly executed by Borrower;

 

(b)          warrants
to purchase Borrower's stock issued to Lenders and its affiliates;

 

(c)          an
amendment fee equal to $12,500 (to be allocated between the Lenders in accordance with their respective Pro Rata Share), plus an
amount equal to all Lender Expenses incurred through the date of this Amendment; and

 

(d)          such
other documents, and completion of such other matters, as Lender may reasonably deem necessary or appropriate.

 

[SIGNATURE PAGE FOLLOWS]

 

    	 	3	 

     

    

 

IN WITNESS WHEREOF,
the undersigned have executed this Amendment as of the first date above written.

 

	 	SELLPOINTS, INC.
	 	 
	 	By: 	/s/ Brian O’ Keefe        
	 	 
	 	Name:	Brian O’ Keefe
	 	 
	 	Title:	CEO

 

	 	MONTAGE CAPITAL II, L.P.
	 	 
	 	By:	/s/ Michael J. Rose    
	 	 
	 	Name: 	Michael J. Rose
	 	 
	 	Title:	Managing Director

 

	 	PARTNERS FOR GROWTH IV, L.P.
	 	 
	 	By:	/s/ Andrew Kahn   
	 	 
	 	Name:	Andrew Kahn
	 	 
	 	Title:	 

 

     

     

    

 

EXHIBIT A

COMPLIANCE CERTIFICATE

 

Note: Please send all required reporting
to:

 

	Montage Capital II, L.P.	and 	Partners For Growth IV, L.P.
	900 East Hamilton Avenue, Suite 100	 	150 Pacific Avenue
	Campbell, CA 95008	 	San Francisco, CA 94111
	Fax: (408) 659-2318	 	Attn: Chief Financial Officer
	Email: mrose@montagecapital.com	 	Fax (415) 781-0510; email: notices@pfgrowth.com

 

BORROWER: SellPoints Inc.

 

The undersigned authorized
officer of SellPoints Inc. hereby certifies that in accordance with the terms and conditions of the Loan and Security Agreement
between Borrower and Lenders (the “Agreement”). Borrower is in complete compliance for the period ending
__________________ with all required covenants, except as noted below; and all representations and warranties of Borrower stated
in the Agreement are true and correct in all material respects as of the date hereof (provided that any representations and warranties
expressly referring to a specific date shall be true and correct in all material respects as of such specific date), except as
noted below.

 

Attached herewith are
the required documents supporting the above certification. The authorized officer further certifies that these are prepared in
accordance with Generally Accepted Accounting Principles (GAAP) and are consistently applied from one period to the next except
(i) as explained in an accompanying letter or footnotes and (ii) with respect to unaudited financial statements, for the absence
of footnotes and subject to year-end audit adjustments.

 

Please indicate
compliance status by circling Yes/No under “Complies” column.

 

	REPORTING COVENANT	 	REQUIRED	 	COMPLIES
	Monthly financial statements	 	Monthly within 30 days	 	Yes	No
	A/R & A/P Agings	 	Monthly within 30 days	 	Yes	No
	Deferred revenue schedule	 	Monthly within 30 days	 	Yes	No
	Compliance Certificate	 	Monthly within 30 days	 	Yes	No
	Annual financial statements (CPA Audited)	 	FYE within 180 days	 	Yes	No
	Annual financial projections for upcoming year	 	Within 30 days of FYE	 	Yes	No
	Tax returns	 	Within 15 days of filing	 	Yes	No

 

     

     

    

 

	FINANCIAL COVENANTS	 	REQUIRED	 	 	ACTUAL	 	 	COMPLIES	 
	 	 	 	 	 	 	 	 	 	 	 	 	 
	Minimum Unrestricted Cash	 	$	500,000	 	 	$		 	 	 	Yes	 	 	 	No	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Maximum Adjusted EBITDA Loss for trailing three months ending
    3/31/17	 	$	(130,000	)	 	$		 	 	 	Yes	 	 	 	No	 
	Maximum Adjusted EBITDA Loss for trailing three months ending
    4/30/17	 	$	(30,000	)	 	$		 	 	 	Yes	 	 	 	No	 
	Minimum trailing 3 month Adjusted EBITDA (measured monthly)
    beginning with period ending 5/31/17	 	$	1	 	 	$		 	 	 	Yes	 	 	 	No	 

  

Please attach any comments
as additional pages.

 

	 	SellPoints Inc.
	 	 
	 	Signature
	 	 
	 	Name
	 	 
	 	Title
	 	 
	 	Date

 

     

     

    

 

EXHIBIT C

2017 Financial Projections

 

Sellpoints, Inc.

Financial Statements2017 ———

 

	 	 	Jan	 	 	Feb	 	 	Mar	 	 	April	 	 	May	 	 	June	 	 	July	 	 	Aug	 	 	Sep	 	 	Oct	 	 	Nov	 	 	Dec	 	 	2017	 
	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Gross
    Revenue	 	 	3,473	 	 	 	3,482	 	 	 	3,490	 	 	 	3,504	 	 	 	3,517	 	 	 	3,530	 	 	 	3,543	 	 	 	3,556	 	 	 	3,568	 	 	 	3,579	 	 	 	3,590	 	 	 	3,601	 	 	 	42,433	 
	Syndication Revenue	 	 	205	 	 	 	206	 	 	 	206	 	 	 	206	 	 	 	206	 	 	 	207	 	 	 	207	 	 	 	207	 	 	 	207	 	 	 	208	 	 	 	208	 	 	 	208	 	 	 	2,481	 
	Retargeter	 	 	383	 	 	 	386	 	 	 	389	 	 	 	398	 	 	 	407	 	 	 	415	 	 	 	423	 	 	 	431	 	 	 	439	 	 	 	446	 	 	 	454	 	 	 	461	 	 	 	5,032	 
	PMA	 	 	145	 	 	 	150	 	 	 	155	 	 	 	160	 	 	 	164	 	 	 	169	 	 	 	173	 	 	 	177	 	 	 	181	 	 	 	185	 	 	 	189	 	 	 	192	 	 	 	2,039	 
	Recurring Revenues	 	 	733	 	 	 	742	 	 	 	750	 	 	 	764	 	 	 	777	 	 	 	790	 	 	 	803	 	 	 	816	 	 	 	828	 	 	 	839	 	 	 	850	 	 	 	861	 	 	 	9,553	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Creative Services	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	70	 	 	 	840	 
	ReTargeter Legacy	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-		 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	PEEPs	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	170	 	 	 	2,040	 
	Hotelier Programs	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	300	 	 	 	3,600	 
	Total Net Revenues	 	 	1,273	 	 	 	1,282	 	 	 	1,290	 	 	 	1,304	 	 	 	1,317	 	 	 	1,330	 	 	 	1,343	 	 	 	1,356	 	 	 	1,368	 	 	 	1,379	 	 	 	1.390	 	 	 	1,401	 	 	 	16,033	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Syndication	 	 	140	 	 	 	139	 	 	 	137	 	 	 	135	 	 	 	133	 	 	 	132	 	 	 	130	 	 	 	128	 	 	 	126	 	 	 	125	 	 	 	123	 	 	 	121	 	 	 	1,569	 
	Retargeter	 	 	172	 	 	 	174	 	 	 	175	 	 	 	179	 	 	 	183	 	 	 	187	 	 	 	191	 	 	 	194	 	 	 	198	 	 	 	201	 	 	 	204	 	 	 	207	 	 	 	2,265	 
	PMA	 	 	138	 	 	 	143	 	 	 	147	 	 	 	152	 	 	 	156	 	 	 	160	 	 	 	164	 	 	 	168	 	 	 	172	 	 	 	176	 	 	 	179	 	 	 	183	 	 	 	1,938	 
	Creative Services	 	 	33	 	 	 	34	 	 	 	34	 	 	 	34	 	 	 	40	 	 	 	40	 	 	 	40	 	 	 	40	 	 	 	40	 	 	 	40	 	 	 	40	 	 	 	40	 	 	 	454	 
	Retailer Programs	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	290	 	 	 	3,480	 
	Gross Profit	 	 	773	 	 	 	779	 	 	 	783	 	 	 	790	 	 	 	802	 	 	 	809	 	 	 	815	 	 	 	820	 	 	 	826	 	 	 	832	 	 	 	837	 	 	 	841	 	 	 	9,706	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Sales	 	 	130	 	 	 	116	 	 	 	120	 	 	 	116	 	 	 	115	 	 	 	114	 	 	 	114	 	 	 	116	 	 	 	114	 	 	 	114	 	 	 	113	 	 	 	114	 	 	 	1,397	 
	Marketing	 	 	30	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	10	 	 	 	140	 
	PMA	 	 	105	 	 	 	104	 	 	 	106	 	 	 	107	 	 	 	107	 	 	 	108	 	 	 	109	 	 	 	111	 	 	 	108	 	 	 	108	 	 	 	108	 	 	 	111	 	 	 	1,291	 
	Engineering	 	 	63	 	 	 	61	 	 	 	56	 	 	 	44	 	 	 	44	 	 	 	44	 	 	 	44	 	 	 	44	 	 	 	44	 	 	 	43	 	 	 	43	 	 	 	44	 	 	 	573	 
	Creative Services	 	 	23	 	 	 	22	 	 	 	22	 	 	 	22	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	218	 
	Account Management	 	 	177	 	 	 	171	 	 	 	166	 	 	 	163	 	 	 	163	 	 	 	162	 	 	 	162	 	 	 	164	 	 	 	162	 	 	 	163	 	 	 	162	 	 	 	163	 	 	 	1,977	 
	Retargeter	 	 	85	 	 	 	85	 	 	 	96	 	 	 	98	 	 	 	98	 	 	 	99	 	 	 	102	 	 	 	110	 	 	 	109	 	 	 	111	 	 	 	112	 	 	 	114	 	 	 	1,21B	
	G&A	 	 	136	 	 	 	116	 	 	 	118	 	 	 	142	 	 	 	118	 	 	 	153	 	 	 	118	 	 	 	120	 	 	 	133	 	 	 	117	 	 	 	117	 	 	 	126	 	 	 	1,514	 
	Total SG&A Expenses	 	 	750	 	 	 	684	 	 	 	694	 	 	 	703	 	 	 	671	 	 	 	705	 	 	 	674	 	 	 	691	 	 	 	695	 	 	 	682	 	 	 	681	 	 	 	698	 	 	 	8,328	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	EBITDA	 	 	23	 	 	 	95	 	 	 	89	 	 	 	87	 	 	 	131	 	 	 	104	 	 	 	141	 	 	 	130	 	 	 	131	 	 	 	149	 	 	 	155	 	 	 	143	 	 	 	1,378	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Interest Expense	 	 	(45	)	 	 	(45	)	 	 	(49	)	 	 	(53	)	 	 	(55	)	 	 	(53	)	 	 	(60	)	 	 	(60	)	 	 	(57	)	 	 	(57	)	 	 	(53	)	 	 	(53	)	 	 	(641	)
	Depreciation and Amortization	 	 	(28	)	 	 	(26	)	 	 	(26	)	 	 	(28	)	 	 	(28	)	 	 	(28	)	 	 	(29	)	 	 	(29	)	 	 	(29	)	 	 	(30	)	 	 	(30	)	 	 	(30	)	 	 	(339	)
	Other / Extraordinary	 	 	(25	)	 	 	(75	) 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	(100	)
	Net Income	 	 	(73)	 	 	 	(5T	)	 	 	14	 	 	 	6	 	 	 	49	 	 	 	23	 	 	 	52	 	 	 	41	 	 	 	46	 	 	 	62	 	 	 	71	 	 	 	59	 	 	 	298	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Headcount	 	 	59	 	 	 	58	 	 	 	52	 	 	 	51	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	51	 	 	 	51	 	 	 	51	 	 	 	51	 	 	 	51	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Administration	 	 	4	 	 	 	4	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	 	 
	Engineering	 	 	12	 	 	 	12	 	 	 	8	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	7	 	 	 	 	 
	Perf Mktg & Analytics	 	 	10	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	11	 	 	 	 	 
	Sales & Marketing	 	 	11	 	 	 	10	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	9	 	 	 	 	 
	Creative Services	 	 	4	 	 	 	4	 	 	 	4	 	 	 	4	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	 	 
	Retargeter	 	 	4	 	 	 	4	 	 	 	5	 	 	 	5	 	 	 	5	 	 	 	5	 	 	 	5	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	 	 
	Account Management	 	 	14	 	 	 	13	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	12	 	 	 	 	 
	Total	 	 	59	 	 	 	58	 	 	 	52	 	 	 	51	 	 	 	50	 	 	 	50	 	 	 	50	 	 	 	51	 	 	 	51	 	 	 	51	 	 	 	51	 	 	 	51	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Net Change	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Administration	 	 	-	 	 	 	 	 	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	 	 
	Engineering	 	 	-	 	 	 	- 	 	 	 	(4	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	(5	)	 	 	 	 
	Perf Mktg & Analytics	 	 	2	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	3	 	 	 	 	 
	Sales & Marketing	 	 	(2	)	 	 	(3	)	 	 	(0	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	(4	)	 	 	 	 
	Creative Services	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	(1	)	 	 	 	 
	Retargeter	 	 	-	 	 	 	-	 	 	 	1	 	 	 	1	 	 	 	1	 	 	 	1	 	 	 	1	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	 	 
	Account Management	 	 	-	 	 	 	(1	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	) 	 	 	(2	)	 	 	(2	)	 	 	(2	) 	 	 	(2	)	 	 	(2	)	 	 	 	 
	Total	 	 	 	 	 	 	(1	)	 	 	(7	)	 	 	(8	)	 	 	(9	)	 	 	(9	)	 	 	(9	)	 	 	(8	)	 	 	(8	)	 	 	(8	)	 	 	(8	)	 	 	(8	)	 	 	 	 

 

     

     

    

 

	 	 	Jan	 	 	Feb	 	 	Mar	 	 	April	 	 	May	 	 	June	 	 	Jul	 	 	Aug	 	 	Sept	 	 	Oct	 	 	Nov	 	 	Dec	 
	 	 	Feet	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcsl	 	 	Fcst	 	 	Fcst	 	 	Fcst	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	ASSETS	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Cash	 	 	750	 	 	 	805	 	 	 	615	 	 	 	1,158	 	 	 	1,075	 	 	 	1,120	 	 	 	2,111	 	 	 	2,114	 	 	 	2,018	 	 	 	1,873	 	 	 	1,766	 	 	 	1,667	 
	Accounts receivable	 	 	1,834	 	 	 	2,022	 	 	 	2,182	 	 	 	2,200	 	 	 	2,226	 	 	 	2,253	 	 	 	2,279	 	 	 	2,304	 	 	 	2,328	 	 	 	2,352	 	 	 	2,374	 	 	 	2,397	 
	Other	 	 	462	 	 	 	461	 	 	 	433	 	 	 	390	 	 	 	430	 	 	 	391	 	 	 	353	 	 	 	350	 	 	 	306	 	 	 	281	 	 	 	273	 	 	 	229	 
	Total Current Assets	 	 	3,046	 	 	 	3,288	 	 	 	3,230	 	 	 	3,748	 	 	 	3,732	 	 	 	3,764	 	 	 	4,742	 	 	 	4,767	 	 	 	4,652	 	 	 	4,506	 	 	 	4,413	 	 	 	4,293	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Fixed Assets	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 	 	 	132	 
	Accumulated
 Depreciation
	 	 	87	 	 	 	90	 	 	 	93	 	 	 	96	 	 	 	99	 	 	 	102	 	 	 	105	 	 	 	108	 	 	 	111	 	 	 	114	 	 	 	117	 	 	 	120	 
	Fixed Assets, Net	 	 	45	 	 	 	42	 	 	 	39	 	 	 	36	 	 	 	33	 	 	 	30	 	 	 	27	 	 	 	24	 	 	 	21	 	 	 	18	 	 	 	15	 	 	 	12	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Intangible Assets, net	 	 	737	 	 	 	730	 	 	 	722	 	 	 	715	 	 	 	707	 	 	 	700	 	 	 	692	 	 	 	685	 	 	 	677	 	 	 	670	 	 	 	662	 	 	 	654	 
	Software Development Costs	 	 	2,879	 	 	 	2,969	 	 	 	3,038	 	 	 	3,105	 	 	 	3,172	 	 	 	3,238	 	 	 	3,303	 	 	 	3,368	 	 	 	3,433	 	 	 	3,495	 	 	 	3,558	 	 	 	3,621	 
	Deposits
    & other assets	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 	 	 	20	 
	TOTAL
    ASSETS	 	 	6,727	 	 	 	7,048	 	 	 	7,049	 	 	 	7,623	 	 	 	7,663	 	 	 	7,752	 	 	 	8,784	 	 	 	8,864	 	 	 	8,802	 	 	 	8,708	 	 	 	8,667	 	 	 	8600	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	LIABILITIES	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Accounts payable	 	 	972	 	 	 	917	 	 	 	927	 	 	 	959	 	 	 	941	 	 	 	983	 	 	 	954	 	 	 	971	 	 	 	983	 	 	 	974	 	 	 	980	 	 	 	1,001	 
	Accrued Liabilities	 	 	360	 	 	 	348	 	 	 	364	 	 	 	380	 	 	 	396	 	 	 	412	 	 	 	428	 	 	 	444	 	 	 	460	 	 	 	476	 	 	 	492	 	 	 	508	 
	Deferred Rent	 	 	56	 	 	 	54	 	 	 	52	 	 	 	50	 	 	 	48	 	 	 	46	 	 	 	44	 	 	 	42	 	 	 	40	 	 	 	38	 	 	 	36	 	 	 	33	 
	Accrued Interest Payable	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 	 	 	37	 
	Montage Financing	 	 	3,515	 	 	 	3,905	 	 	 	3,907	 	 	 	4,409	 	 	 	4,411	 	 	 	4,401	 	 	 	4,903	 	 	 	4,906	 	 	 	4,752	 	 	 	4,599	 	 	 	4,446	 	 	 	4,293	 
	New Equity/sub-Debt (Montage)	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	500	 	 	 	500	 	 	 	500	 	 	 	500	 	 	 	500	 	 	 	500	 
	Deferred Revenue	 	 	422	 	 	 	467	 	 	 	423	 	 	 	437	 	 	 	424	 	 	 	439	 	 	 	425	 	 	 	425	 	 	 	440	 	 	 	427	 	 	 	441	 	 	 	428	 
	Total Current 
 Liabilities	 	 	5,362	 	 	 	5,729	 	 	 	5,710	 	 	 	6,273	 	 	 	6,258	 	 	 	6,318	 	 	 	7,292	 	 	 	7,325	 	 	 	7,213	 	 	 	7,050	 	 	 	6,932	 	 	 	6,800	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Promissory Note on Bridge
    Loan	 	 	2,258	 	 	 	2,264	 	 	 	2,270	 	 	 	2,276	 	 	 	2,282	 	 	 	2,288	 	 	 	2,293	 	 	 	2,299	 	 	 	2,305	 	 	 	2,311	 	 	 	2,317	 	 	 	2,323	 
	Warrant Liability	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 	 	 	231	 
	Total
    Long Term 
 Liabilities	 	 	2,489	 	 	 	2,495	 	 	 	2,501	 	 	 	2,507	 	 	 	2,513	 	 	 	2,519	 	 	 	2,525	 	 	 	2,530	 	 	 	2,536	 	 	 	2,542	 	 	 	2,548	 	 	 	2,554	 
	TOTAL LIABILITIES	 	 	7,851	 	 	 	8,224	 	 	 	8,211	 	 	 	8,780	 	 	 	8,770	 	 	 	8,836	 	 	 	9,817	 	 	 	9,856	 	 	 	9,749	 	 	 	9,593	 	 	 	9,480	 	 	 	9,354	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	EQUITY	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Common	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 	 	 	2	 
	Preferred	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 	 	 	20,993	 
	Warrants / APIC	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 	 	 	1,814	 
	Retained Earnings	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)	 	 	(23,861	)
	Current Year	 	 	73	 	 	 	(124	)	 	 	(111	)	 	 	(105	)	 	 	(56	)	 	 	33	 	 	 	19	 	 	 	60	 	 	 	105	 	 	 	168	 	 	 	239	 	 	 	298	 
	Total
    Equity	 	 	(1,125	) 	 	 	(1,176	)	 	 	(1,162	)	 	 	(1,157	)	 	 	(1,108	)	 	 	(1,085	)	 	 	(1,033	)	 	 	(992	)	 	 	(947	)	 	 	(884	)	 	 	(813	)	 	 	(754	)
	TOTAL
    LIABILITIES & 
 EQUITY	 	 	8,727	 	 	 	7,048	 	 	 	7,049	 	 	 	7,623	 	 	 	7,663	 	 	 	7,752	 	 	 	8,784	 	 	 	8,864	 	 	 	8,802	 	 	 	8,708	 	 	 	8,667	 	 	 	8,600	 
	Check	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 	 	 	0	 
	DSO	 	 	45	 	 	 	44	 	 	 	52	 	 	 	51	 	 	 	52	 	 	 	51	 	 	 	53	 	 	 	53	 	 	 	51	 	 	 	53	 	 	 	51	 	 	 	53	 

 

     

     

    

 

	 	 	Jan	 	 	Feb	 	 	Mar	 	 	April	 	 	May	 	 	June	 	 	Julne	 	 	July	 	 	Sept	 	 	Oct	 	 	Nov	 	 	Dec	 	 	2017	 
	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 	 	Fcst	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Cash Flow from 
 Operating Activities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Net income	 	 	(73	)	 	 	(51	)	 	 	14	 	 	 	6	 	 	 	49	 	 	 	23	 	 	 	52	 	 	 	41	 	 	 	46	 	 	 	62	 	 	 	71	 	 	 	59	 	 	 	298	 
	Reconcile to cash used by
    operations:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Depreciation	 	 	26	 	 	 	26	 	 	 	26	 	 	 	28	 	 	 	28	 	 	 	28	 	 	 	29	 	 	 	29	 	 	 	29	 	 	 	30	 	 	 	30	 	 	 	30	 	 	 	339	 
	Changes in assets and liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Accounts receivable	 	 	(240	)	 	 	(188	)	 	 	(160	)	 	 	(18	)	 	 	(26	)	 	 	(27	)	 	 	(26	)	 	 	(25	)	 	 	(24	)	 	 	(24	)	 	 	(23	)	 	 	(22	)	 	 	(803	)
	Other assets	 	 	37	 	 	 	2	 	 	 	27	 	 	 	44	 	 	 	(40	)	 	 	39	 	 	 	38	 	 	 	4	 	 	 	44	 	 	 	25	 	 	 	9	 	 	 	44	 	 	 	270	 
	Accounts payable	 	 	(6	)	 	 	(54	)	 	 	10	 	 	 	32	 	 	 	(18	)	 	 	42	 	 	 	(28	)	 	 	17	 	 	 	12	 	 	 	(9	)	 	 	6	 	 	 	21	 	 	 	23	 
	Deferred Revenue	 	 	16	 	 	 	46	 	 	 	(45	)	 	 	15	 	 	 	(14	)	 	 	15	 	 	 	(14	)	 	 	1	 	 	 	15	 	 	 	(14	)	 	 	15	 	 	 	(14	)	 	 	22	 
	Deferred Rent	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(2	)	 	 	(25	)
	Accrued Interest
 Payable	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	Accrued liabilities	 	 	(19	)	 	 	(12	)	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	16	 	 	 	129	 
	Software Development	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Costs	 	 	(119	)	 	 	(105	)	 	 	(84	)	 	 	(84	)	 	 	(84	)	 	 	(84	)	 	 	(83	)	 	 	(84	)	 	 	(83	)	 	 	(83	)	 	 	(82	)	 	 	(83	)	 	 	(1,058	)
	Net Cash From 
 Operations	 	 	(380	)	 	 	(340	)	 	 	(199	)	 	 	35	 	 	 	(91	)	 	 	49	 	 	 	(18	)	 	 	(5	)	 	 	52	 	 	 	2	 	 	 	40	 	 	 	49	 	 	 	(805	)
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Cash Flow from 
 Investing Activities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Acquisition excluding capital
    assets	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)
	Caplet expenditures	 	 	 	 	 	 	-	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Net Cash Used by 
 Investing Activities	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Cash Flow from 
 Financing Activities	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Montage Financing	 	 	2	 	 	 	390	 	 	 	2	 	 	 	502	 	 	 	2	 	 	 	(10	)	 	 	502	 	 	 	2	 	 	 	(153	)	 	 	(153	)	 	 	(153	)	 	 	(153	)	 	 	780	 
	Proceeds from New Equity	 	 	 	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	500	 	 	 	-	 	 	 	-	 	 	 	 	 	 	 	-	 	 	 	-	 	 	 	500	 
	Proceeds from 
 Convertible Bridge Loan	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	6	 	 	 	71	 
	Proceeds from equity financing	 	 	(0	) 	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)	 	 	(0	)
	Net Cash Prov. by Financing Activities	 	 	8	 	 	 	396	 	 	 	8	 	 	 	508	 	 	 	8	 	 	 	(4	)	 	 	1,008	 	 	 	8	 	 	 	(147	)	 	 	(147	)	 	 	(147	)	 	 	(147	)	 	 	1,351	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Net Increase in Cash	 	 	(372	)	 	 	56	 	 	 	(191	)	 	 	543	 	 	 	(83	)	 	 	45	 	 	 	990	 	 	 	3	 	 	 	(96	)	 	 	(145	)	 	 	(107	)	 	 	(98	)	 	 	545	 
	Cash at Beginning of
 Period	 	 	1,122	 	 	 	750	 	 	 	805	 	 	 	615	 	 	 	1,158	 	 	 	1,075	 	 	 	1,120	 	 	 	2,111	 	 	 	2,114	 	 	 	2,018	 	 	 	1,873	 	 	 	1,766	 	 	 	1,122	 
	CASH AT END OF 
 PERIOD	 	 	750	 	 	 	805	 	 	 	615	 	 	 	1,158	 	 	 	1,075	 	 	 	1,120	 	 	 	2,111	 	 	 	2,114	 	 	 	2,018	 	 	 	1,873	 	 	 	1,766	 	 	 	1,667	 	 	 	1,667

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00290-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00290-of-00352.parquet"}]]