XML 43 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current Assets:    
Cash and cash equivalents $ 7,185,000us-gaap_CashAndCashEquivalentsAtCarryingValue $ 5,455,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of allowances of $214 and $184, respectively 2,190,000us-gaap_AccountsReceivableNetCurrent 641,000us-gaap_AccountsReceivableNetCurrent
Site equipment to be installed 4,755,000us-gaap_PropertyPlantAndEquipmentOther 1,069,000us-gaap_PropertyPlantAndEquipmentOther
Prepaid expenses and other current assets 742,000us-gaap_PrepaidExpenseAndOtherAssetsCurrent 753,000us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total current assets 14,872,000us-gaap_AssetsCurrent 7,918,000us-gaap_AssetsCurrent
Fixed assets, net (Note 3) 3,400,000us-gaap_PropertyPlantAndEquipmentNet 3,237,000us-gaap_PropertyPlantAndEquipmentNet
Software development costs, net of accumulated amortization of $3,110 and $2,371, respectively 1,634,000us-gaap_CapitalizedComputerSoftwareNet 2,317,000us-gaap_CapitalizedComputerSoftwareNet
Deferred costs 1,092,000us-gaap_DeferredCosts 562,000us-gaap_DeferredCosts
Goodwill (Note 4) 1,084,000us-gaap_Goodwill 1,179,000us-gaap_Goodwill
Intangible assets, net (Note 4) 129,000us-gaap_FiniteLivedIntangibleAssetsNet 160,000us-gaap_FiniteLivedIntangibleAssetsNet
Other assets 57,000us-gaap_OtherAssetsNoncurrent 84,000us-gaap_OtherAssetsNoncurrent
Total assets 22,268,000us-gaap_Assets 15,457,000us-gaap_Assets
Current Liabilities:    
Accounts payable 617,000us-gaap_AccountsPayableCurrent 553,000us-gaap_AccountsPayableCurrent
Accrued compensation (Note 6) 749,000us-gaap_EmployeeRelatedLiabilitiesCurrent 647,000us-gaap_EmployeeRelatedLiabilitiesCurrent
Accrued expenses 969,000us-gaap_AccruedLiabilitiesCurrent 660,000us-gaap_AccruedLiabilitiesCurrent
Sales taxes payable 133,000us-gaap_SalesAndExciseTaxPayableCurrentAndNoncurrent 181,000us-gaap_SalesAndExciseTaxPayableCurrentAndNoncurrent
Income taxes payable 104,000us-gaap_AccruedIncomeTaxesCurrent 81,000us-gaap_AccruedIncomeTaxesCurrent
Notes payable - current portion (Note 11) 2,176,000us-gaap_LongTermDebtCurrent 631,000us-gaap_LongTermDebtCurrent
Obligations under capital lease - current portion (Note 11) 28,000us-gaap_CapitalLeaseObligationsCurrent 25,000us-gaap_CapitalLeaseObligationsCurrent
Deferred revenue 1,836,000us-gaap_DeferredRevenueCurrent 593,000us-gaap_DeferredRevenueCurrent
Other current liabilities 481,000us-gaap_OtherLiabilitiesCurrent 237,000us-gaap_OtherLiabilitiesCurrent
Total current liabilities 7,093,000us-gaap_LiabilitiesCurrent 3,608,000us-gaap_LiabilitiesCurrent
Notes payable, excluding current portion 3,143,000us-gaap_LongTermNotesPayable 962,000us-gaap_LongTermNotesPayable
Obligations under capital leases, excluding current portion 30,000us-gaap_CapitalLeaseObligationsNoncurrent 58,000us-gaap_CapitalLeaseObligationsNoncurrent
Deferred revenue, excluding current portion 378,000us-gaap_DeferredRevenueNoncurrent 798,000us-gaap_DeferredRevenueNoncurrent
Deferred rent 693,000us-gaap_DeferredRentCredit 829,000us-gaap_DeferredRentCredit
Other liabilities 7,000us-gaap_OtherLiabilitiesNoncurrent 0us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 11,344,000us-gaap_Liabilities 6,255,000us-gaap_Liabilities
Commitments and contingencies (Note 12)      
Shareholders' Equity:    
Series A 10% cumulative convertible preferred stock, $.005 par value, $156 liquidation preference, 5,000 shares authorized; 156 shares issued and outstanding at December 31, 2014 and December 31, 2013. 1,000us-gaap_PreferredStockValue 1,000us-gaap_PreferredStockValue
Common stock, $.005 par value, 168,000 shares authorized at December 31, 2014 and December 31, 2013; 92,370 and 78,649 shares issued and outstanding at December 31, 2014 and 2013, respectively. 462,000us-gaap_CommonStockValue 393,000us-gaap_CommonStockValue
Treasury stock, at cost, 503 shares at December 31, 2014 and December 31, 2013, respectively (456,000)us-gaap_TreasuryStockValue (456,000)us-gaap_TreasuryStockValue
Additional paid-in capital 128,283,000us-gaap_AdditionalPaidInCapital 121,432,000us-gaap_AdditionalPaidInCapital
Accumulated deficit (117,845,000)us-gaap_RetainedEarningsAccumulatedDeficit (112,799,000)us-gaap_RetainedEarningsAccumulatedDeficit
Accumulated other comprehensive income (Note 9) 479,000us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 631,000us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Total shareholders' equity 10,924,000us-gaap_StockholdersEquity 9,202,000us-gaap_StockholdersEquity
Total liabilities and shareholders' equity $ 22,268,000us-gaap_LiabilitiesAndStockholdersEquity $ 15,457,000us-gaap_LiabilitiesAndStockholdersEquity