XML 26 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash $ 79,775us-gaap_Cash $ 184,081us-gaap_Cash
Accounts receivable, net 226,297us-gaap_AccountsReceivableNetCurrent 99,061us-gaap_AccountsReceivableNetCurrent
Prepaid expenses and other current assets 30,808us-gaap_PrepaidExpenseAndOtherAssetsCurrent 45,668us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total current assets 336,880us-gaap_AssetsCurrent 328,810us-gaap_AssetsCurrent
Property and equipment, net 25,293us-gaap_PropertyPlantAndEquipmentNet 28,671us-gaap_PropertyPlantAndEquipmentNet
Other assets 23,929us-gaap_OtherAssetsNoncurrent 27,809us-gaap_OtherAssetsNoncurrent
Total assets 386,102us-gaap_Assets 385,290us-gaap_Assets
Current liabilities:    
Accounts payable and accrued expenses 672,434us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent 615,305us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent
Deferred revenues 501,475us-gaap_DeferredRevenueCurrent 563,998us-gaap_DeferredRevenueCurrent
Deferred compensation 215,012us-gaap_DeferredCompensationLiabilityCurrent 215,012us-gaap_DeferredCompensationLiabilityCurrent
Notes payable - current 744,410us-gaap_NotesPayableCurrent 756,614us-gaap_NotesPayableCurrent
Notes payable - related party - current 1,789,053us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 1,549,965us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Total current liabilities 3,922,384us-gaap_LiabilitiesCurrent 3,700,894us-gaap_LiabilitiesCurrent
Long-term liabilities:    
Notes payable - net of current portion 508,371us-gaap_LongTermNotesPayable 543,615us-gaap_LongTermNotesPayable
Notes payable - related party 153,714us-gaap_NotesPayableRelatedPartiesNoncurrent 217,479us-gaap_NotesPayableRelatedPartiesNoncurrent
Deferred interest expense 112,855us-gaap_DeferredLongTermLiabilityCharges 103,242us-gaap_DeferredLongTermLiabilityCharges
Other long-term liabilities - related parties 108,011us-gaap_OtherLiabilitiesNoncurrent 73,769us-gaap_OtherLiabilitiesNoncurrent
Total long-term liabilities 882,951us-gaap_LiabilitiesNoncurrent 938,105us-gaap_LiabilitiesNoncurrent
Total liabilities 4,805,335us-gaap_Liabilities 4,638,999us-gaap_Liabilities
Stockholders' deficit:    
Common stock, $0.001 par value, 50,000,000 shares authorized; 7,123,074 shares issued and outstanding at March 31, 2015 and December 31, 2014 14,124us-gaap_CommonStockValue 14,124us-gaap_CommonStockValue
Additional paid-in capital 5,232,511us-gaap_AdditionalPaidInCapitalCommonStock 5,189,178us-gaap_AdditionalPaidInCapitalCommonStock
Accumulated deficit (9,665,868)us-gaap_RetainedEarningsAccumulatedDeficit (9,457,011)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' deficit (4,419,233)us-gaap_StockholdersEquity (4,253,709)us-gaap_StockholdersEquity
Total liabilities and stockholders' deficit $ 386,102us-gaap_LiabilitiesAndStockholdersEquity $ 385,290us-gaap_LiabilitiesAndStockholdersEquity