XML 40 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current assets:    
Cash and cash equivalents $ 1,308,337us-gaap_CashAndCashEquivalentsAtCarryingValue $ 762,892us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of allowance of $125,000 and $80,000 2,097,454us-gaap_AccountsReceivableNetCurrent 1,574,996us-gaap_AccountsReceivableNetCurrent
Unbilled services 230,000us-gaap_UnbilledReceivablesCurrent 90,000us-gaap_UnbilledReceivablesCurrent
Prepaid expenses and other current assets 195,779us-gaap_PrepaidExpenseAndOtherAssetsCurrent 69,276us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Deferred tax assets - current 38,000us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent 40,000us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent
Total current assets 3,869,570us-gaap_AssetsCurrent 2,537,164us-gaap_AssetsCurrent
Property, plant and equipment, net 295,054us-gaap_PropertyPlantAndEquipmentNet 241,895us-gaap_PropertyPlantAndEquipmentNet
Intangible assets, net 809,481us-gaap_IntangibleAssetsNetExcludingGoodwill 687,880us-gaap_IntangibleAssetsNetExcludingGoodwill
Goodwill 56,000us-gaap_Goodwill 0us-gaap_Goodwill
Deferred tax assets 0us-gaap_DeferredTaxAssetsLiabilitiesNetNoncurrent 80,000us-gaap_DeferredTaxAssetsLiabilitiesNetNoncurrent
Deposits and other assets 26,725us-gaap_OtherAssetsNoncurrent 22,836us-gaap_OtherAssetsNoncurrent
Total assets 5,056,830us-gaap_Assets 3,569,775us-gaap_Assets
Current liabilities:    
Accounts payable 1,393,541us-gaap_AccountsPayableCurrent 1,159,719us-gaap_AccountsPayableCurrent
Accrued expenses 794,157us-gaap_AccruedLiabilitiesCurrent 676,510us-gaap_AccruedLiabilitiesCurrent
Accrued interest 14,716us-gaap_InterestPayableCurrent 13,291us-gaap_InterestPayableCurrent
Income taxes payable 76,000us-gaap_TaxesPayableCurrent 0us-gaap_TaxesPayableCurrent
Due to related party 0us-gaap_DueToRelatedPartiesCurrent 2,672us-gaap_DueToRelatedPartiesCurrent
Note payable to related party 0us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 20,000us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Long term debt – current portion 174,578us-gaap_LongTermDebtCurrent 175,000us-gaap_LongTermDebtCurrent
Capital lease obligations – current portion 65,269us-gaap_CapitalLeaseObligationsCurrent 53,726us-gaap_CapitalLeaseObligationsCurrent
Deferred revenue 2,215,114us-gaap_DeferredRevenueCurrent 1,715,555us-gaap_DeferredRevenueCurrent
Total current liabilities 4,733,375us-gaap_LiabilitiesCurrent 3,816,473us-gaap_LiabilitiesCurrent
Long term debt net of current portion 242,926us-gaap_LongTermDebtNoncurrent 104,517us-gaap_LongTermDebtNoncurrent
Capital lease obligations net of current portion 66,922us-gaap_CapitalLeaseObligationsNoncurrent 48,624us-gaap_CapitalLeaseObligationsNoncurrent
Total liabilities 5,043,223us-gaap_Liabilities 3,969,614us-gaap_Liabilities
Commitments and Contingencies      
Stockholders' equity (deficit):    
Preferred stock, value 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common stock:    
Par value $.00001; authorized 75,000,000 shares 3,959,064 and 3,922,566 shares issued and outstanding 40us-gaap_CommonStockValue 39us-gaap_CommonStockValue
Additional paid-in capital 11,030,043us-gaap_AdditionalPaidInCapital 10,809,499us-gaap_AdditionalPaidInCapital
Accumulated deficit (11,016,477)us-gaap_RetainedEarningsAccumulatedDeficit (11,209,378)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' equity (deficit) 13,607us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest (399,839)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities and stockholders' equity (deficit) 5,056,830us-gaap_LiabilitiesAndStockholdersEquity 3,569,775us-gaap_LiabilitiesAndStockholdersEquity
Series A Preferred Stock [Member]    
Stockholders' equity (deficit):    
Preferred stock, value 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember
0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember
Series B Preferred Stock [Member]    
Stockholders' equity (deficit):    
Preferred stock, value $ 1us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesBPreferredStockMember
$ 1us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesBPreferredStockMember