XML 31 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current assets:    
Cash $ 184,081us-gaap_Cash $ 260,560us-gaap_Cash
Accounts receivable, net 99,061us-gaap_AccountsReceivableNetCurrent 144,071us-gaap_AccountsReceivableNetCurrent
Prepaid expenses and other current assets 45,668us-gaap_PrepaidExpenseAndOtherAssetsCurrent 39,242us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total current assets 328,810us-gaap_AssetsCurrent 443,873us-gaap_AssetsCurrent
Property and equipment, net 28,671us-gaap_PropertyPlantAndEquipmentNet 53,226us-gaap_PropertyPlantAndEquipmentNet
Other assets 27,809us-gaap_OtherAssetsNoncurrent 28,925us-gaap_OtherAssetsNoncurrent
Total assets 385,290us-gaap_Assets 526,024us-gaap_Assets
Current liabilities:    
Accounts payable and accrued expenses 615,305us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent 500,322us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent
Deferred revenues 563,998us-gaap_DeferredRevenueCurrent 482,428us-gaap_DeferredRevenueCurrent
Deferred compensation 215,012us-gaap_DeferredCompensationLiabilityCurrent 0us-gaap_DeferredCompensationLiabilityCurrent
Notes payable - current 756,614us-gaap_NotesPayableCurrent 391,266us-gaap_NotesPayableCurrent
Notes payable - related party - current 1,549,965us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 320,000us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Total current liabilities 3,700,894us-gaap_LiabilitiesCurrent 1,694,016us-gaap_LiabilitiesCurrent
Long-term liabilities:    
Deferred compensation 0us-gaap_DeferredCompensationLiabilityClassifiedNoncurrent 215,012us-gaap_DeferredCompensationLiabilityClassifiedNoncurrent
Notes payable - net of current portion 543,615us-gaap_LongTermNotesPayable 1,114,394us-gaap_LongTermNotesPayable
Notes payable - related party 217,479us-gaap_NotesPayableRelatedPartiesNoncurrent 222,915us-gaap_NotesPayableRelatedPartiesNoncurrent
Deferred interest expense 103,242us-gaap_DeferredLongTermLiabilityCharges 83,942us-gaap_DeferredLongTermLiabilityCharges
Other long-term liabilities - related parties 73,769us-gaap_OtherLiabilitiesNoncurrent 36,938us-gaap_OtherLiabilitiesNoncurrent
Total long-term liabilities 938,105us-gaap_LiabilitiesNoncurrent 1,673,201us-gaap_LiabilitiesNoncurrent
Total liabilities 4,638,999us-gaap_Liabilities 3,367,217us-gaap_Liabilities
Stockholders' deficit:    
Common stock, $0.001 par value, 50,000,000 shares authorized; 7,123,074 and 6,765,930 shares issued and outstanding at December 31, 2014 and December 31, 2013, respectively 14,124us-gaap_CommonStockValue 13,767us-gaap_CommonStockValue
Additional paid-in capital 5,189,178us-gaap_AdditionalPaidInCapitalCommonStock 4,953,410us-gaap_AdditionalPaidInCapitalCommonStock
Accumulated deficit (9,457,011)us-gaap_RetainedEarningsAccumulatedDeficit (7,808,370)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' deficit (4,253,709)us-gaap_StockholdersEquity (2,841,193)us-gaap_StockholdersEquity
Total liabilities and stockholders' deficit $ 385,290us-gaap_LiabilitiesAndStockholdersEquity $ 526,024us-gaap_LiabilitiesAndStockholdersEquity