XML 91 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (USD $)
Dec. 31, 2012
Dec. 31, 2011
ASSETS    
Cash $ 46,236 $ 140,271
Accounts receivable, net 332,413 335,453
Prepaid expenses and other current assets 40,026 18,398
Total current assets 418,675 494,122
Property and equipment, net 58,129 32,771
Other assets 37,239 46,404
Total assets 514,043 573,297
LIABILITIES AND STOCKHOLDERS' DEFICIT    
Accounts payable and accrued expenses 1,143,265 389,080
Deferred revenues 571,268 964,043
Derivative liability 15,470 0
Notes payable - current 563,009 747,778
Convertible note payable, net of discount 107,518 0
Notes payable - related party - current 95,000 0
Total current liabilities 2,495,530 2,100,901
Long-term liabilities:    
Deferred compensation 309,740 215,011
Notes payable - net of current portion 1,509,265 1,528,915
Notes payable - related party - net of current portion 369,415 262,707
Deferred interest expense 41,440 17,063
Other long-term liabilities - related parties 72,033 157,859
Total long-term liabilities 2,301,893 2,181,555
Total liabilities other than shares 4,797,423 4,282,456
Shares subject to mandatory redemption   111,235
Total liabilities 4,797,423 4,393,691
Commitments and contingencies      
Excess of liabilities over assets (deficit) 0 (3,820,394)
Total liabilities and excess of liabilities over assets (deficit) 4,797,423 573,297
Stockholders' deficit:    
Common stock, $0.001 par value, 50,000,000 shares authorized; 36,490,345 shares issued and outstanding at December 31, 2012 36,492 0
Additional paid-in capital (deficit) 1,348,794 0
Accumulated deficit (5,668,666) 0
Total stockholders' deficit (4,283,380) 0
Total liabilities and excess of liabilities over assets (deficit) and stockholders' deficit $ 514,043 $ 573,297