XML 49 R36.htm IDEA: XBRL DOCUMENT

Restatement (Tables)

12 Months Ended

Dec. 31, 2014

Restatement [Abstract]

Schedule of restatement pertaining to previous year financial statements

The following items were restated in the 2013 Annual Financial Statements

Balance Sheet			Previously stated				Adjustments				Restated
Accounts receivable		$	1,566,964			$	(55,255	)		$	1,511,709
Revenue share payable		$	1,193,661			$	93,891			$	1,287,552
Deferred revenue		$	4,252			$	222,020			$	226,272
Additional paid in capital		$	8,726,708			$	148,477			$	8,875,155
Deferred stock compensation		$	(233,942	)		$	(36,520	)		$	(270,462	)
Accumulated deficit		$	(24,616,220	)		$	(483,137	)		$	(25,099,357	)

Statement of Operations
Revenue		$	4,957,016			$	(277,275	)		$	4,679,741
Revenue share expense		$	1,767,425			$	93,891			$	1,861,316
Operating expenses		$	2,973,990			$	111,701			$	3,085,691
Net income (loss)		$	215,847			$	(483,137	)		$	(267,290	)

Statement of Cash Flows
Net income (loss)		$	215,847			$	(483,137	)		$	(267,290	)
Stock options issued for services		$	19,547			$	75,451			$	94,998
Stock-based compensation		$	399,092			$	36,520			$	435,612
Changes in accounts receivable		$	(950,166	)		$	55,255			$	(894,911	)
Changes in revenue share payable		$	1,103,084			$	93,891			$	1,196,975
Changes in deferred revenue		$	(45,000	)		$	222,020			$	177,020

Period Ended September 30, 2013 (unaudited):

Balance Sheet		Previously stated				Adjustments				Restated

Revenue share payable		$	782,902			$	28,376			$	811,278
Deferred revenue		$	13,272			$	147,860			$	161,132
Additional paid in capital		$	8,449,271			$	148,477			$	8,597,748
Deferred stock compensation		$	(233,077	)		$	(54,780	)		$	(287,857	)
Accumulated deficit		$	(24,870,854	)		$	(270,207	)		$	(25,141,061	)

Statement of Operations
Three Months ended September 30, 2013
Revenue		$	1,373,029			$	(147,860	)		$	1,225,169
Revenue share expense		$	529,134			$	28,376			$	557,510
Operating expenses		$	982,504			$	93,971			$	1,076,475
Net income (loss)		$	(141,527	)		$	(270,207	)		$	(411,734	)
Nine Months ended September 30, 2013
Revenue		$	3,146,406			$	(147,860	)		$	2,998,546
Revenue share expense		$	1,264,059			$	28,376			$	1,292,435
Operating expenses		$	2,272,239			$	93,971			$	2,366,210
Net income (loss)		$	(389,716	)		$	(270,207	)		$	(659,923	)

Statement of Cash Flows
Net income (loss)		$	(389,716	)		$	(270,207	)		$	(659,923	)
Stock-based compensation		$	310,823			$	93,971			$	404,794
Changes in revenue share payable		$	649,825			$	28,376			$	678,201
Changes in deferred revenue		$	(35,980	)		$	147,860			$	111,880

Period Ended March 31, 2014 (unaudited):

Three Months ended March 31, 2014

Balance Sheet		Previously stated				Adjustments				Restated

Revenue share payable		$	797,725			$	167,880			$	965,605
Deferred revenue		$	168,714			$	268,807			$	437,521
Additional paid in capital		$	27,155,730			$	148,477			$	27,304,207
Deferred stock compensation		$	(454,409	)		$	(18,260	)		$	(472,669	)
Accumulated deficit		$	(25,269,535	)		$	(591,917	)		$	(25,861,452	)

Statement of Operations

Revenue		$	1,317,347			$	(27,919)			$	1,289,428
Revenue share expense		$	498,810			$	62,601			$	561,411
Operating expenses		$	1,471,598			$	18,260			$	1,489,858
Net income (loss)		$	(653,315	)		$	(108,780	)		$	(762,095	)

Statement of Cash Flows
Net income (loss)		$	(653,315	)		$	(108,780	)		$	(762,095	)
Stock-based compensation		$	361,957			$	18,260			$	380,217
Changes in revenue share payable		$	(395,935	)		$	62,601			$	(333,334	)
Changes in deferred revenue		$	164,462			$	27,919			$	192,381

Period Ended June 30, 2014 (unaudited):

Balance Sheet		Previously stated				Adjustments				Restated

Revenue share payable		$	506,901			$	366,088			$	872,989
Deferred revenue		$	42,908			$	258,270			$	301,178
Additional paid in capital		$	27,304,112			$	84,677			$	27,388,789
Accumulated deficit		$	(25,322,216	)		$	(738,674	)		$	26,060,890	)

Statement of Operations
Three Months ended June 30, 2014
Revenue		$	1,454,214			$	(27,206	)		$	1,427,008
Revenue share expense		$	540,048			$	190,092			$	730,140
Operating expenses		$	967,070			$	(70,541	)		$	896,529
Net income (loss)		$	(52,681	)		$	(146,757	)		$	(199,438	)

Six Months ended June 30, 2014
Revenue		$	2,771,560			$	(55,124	)		$	2,716,436
Revenue share expense		$	1,038,858			$	252,693			$	1,291,551
Operating expenses		$	2,439,028			$	(52,281	)		$	2,386,747
Net income (loss)		$	(705,996	)		$	(255,537	)		$	(961,533	)

Statement of Cash Flows
Net income (loss)		$	(705,996	)		$	(255,537	)		$	(961,533	)
Stock-based compensation		$	654,634			$	(52,281	)		$	602,353
Changes in revenue share payable		$	(686,760	)		$	252,693			$	(434,067	)
Changes in deferred revenue		$	38,656			$	55,124			$	93,780

Period Ended September 30, 2014(unaudited):

Balance Sheet		Previously stated				Adjustments				Restated

Revenue share payable		$	853,410			$	421,019			$	1,274,429
Deferred revenue		$	-0-			$	118,949			$	118,949
Additional paid in capital		$	28,398,825			$	84,677			$	28,483,502
Accumulated deficit		$	(25,716,530	)		$	(638,903	)		$	(26,355,433	)


Statement of Operations
Three Months ended September 30, 2014
Revenue		$	1,620,215			$	199,206			$	1,819,421
Revenue share expense		$	858,898			$	99,435			$	958,,333
Operating expenses		$	1,155,933			$	-0-			$	1,155,933
Net income (loss)		$	(394,314	)		$	99,771			$	(294,543	)

Nine Months ended September 30, 2014
Revenue		$	4,391,775			$	144,082			$	4,535,857
Revenue share expense		$	1,897,757			$	352,127			$	2,249,884
Operating expenses		$	3,594,961			$	(52,280	)		$	3,542,681
Net income (loss)		$	(1,100,310	)		$	(155,766	)		$	(1,256,076	)

Statement of Cash Flows
Net income (loss)		$	(1,100,310	)		$	(155,766	)		$	(1,256,076	)
Stock-based compensation		$	1,118,952			$	(52,280	)		$	(1,066,672	)
Changes in revenue share payable		$	(340,251	)		$	352,127			$	11,876
Changes in deferred revenue		$	(4,252	)		$	(144,082	)		$	(148,334	)