XML 27 R2.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2015
Dec. 31, 2014
Current assets:    
Cash $ 172,021 $ 184,081
Accounts receivable, net 274,554 99,061
Prepaid expenses and other current assets 53,332 45,668
Total current assets 499,907 328,810
Property and equipment, net 23,919 28,671
Other assets 17,049 27,809
Total assets 540,875 385,290
Current liabilities:    
Accounts payable and accrued expenses 800,445 633,053
Deferred revenues 583,947 563,998
Deferred compensation 215,012 215,012
Notes payable - current 600,072 1,071,708
Notes payable - related party - current 1,835,994 1,234,871
Total current liabilities 4,035,470 3,718,642
Long-term liabilities:    
Notes payable - net of current portion 861,623 544,322
Notes payable - related party 136,380 216,772
Deferred interest expense 124,043 103,242
Other long-term liabilities - related parties 151,150 56,021
Total long-term liabilities 1,273,196 920,357
Total liabilities 5,308,666 4,638,999
Stockholders' deficit:    
Common stock, $0.001 par value, 50,000,000 shares authorized; 7,123,074 shares issued and outstanding at September 30, 2015 and December 31, 2014 14,124 14,124
Additional paid-in capital 5,780,269 5,189,178
Accumulated deficit (10,562,184) (9,457,011)
Total stockholders' deficit (4,767,791) (4,253,709)
Total liabilities and stockholders' deficit $ 540,875 $ 385,290