XML 18 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets    
Cash and cash equivalents $ 631,606us-gaap_CashAndCashEquivalentsAtCarryingValue $ 320,286us-gaap_CashAndCashEquivalentsAtCarryingValue
Restricted cash 75,248us-gaap_RestrictedCashAndCashEquivalents 125,000us-gaap_RestrictedCashAndCashEquivalents
Trade Accounts Receivable, Net of Allowance for Doubtful Accounts of $11,500 and $22,000, Respectively 124,036us-gaap_AccountsReceivableNetCurrent 193,907us-gaap_AccountsReceivableNetCurrent
Prepaid expenses and other current assets 86,985us-gaap_PrepaidExpenseCurrent 64,973us-gaap_PrepaidExpenseCurrent
Total current assets 917,875us-gaap_AssetsCurrent 704,166us-gaap_AssetsCurrent
Property and equipment, net 112,621us-gaap_PropertyPlantAndEquipmentNet 116,567us-gaap_PropertyPlantAndEquipmentNet
Capitalized software, net 479,770us-gaap_CapitalizedComputerSoftwareNet 507,217us-gaap_CapitalizedComputerSoftwareNet
Intangible assets, net 68,234us-gaap_IntangibleAssetsNetExcludingGoodwill 72,604us-gaap_IntangibleAssetsNetExcludingGoodwill
Other assets 17,550us-gaap_OtherAssetsNoncurrent 21,312us-gaap_OtherAssetsNoncurrent
Total Other Assets 678,175us-gaap_AssetsNoncurrent 717,700us-gaap_AssetsNoncurrent
TOTAL ASSETS 1,596,050us-gaap_Assets 1,421,866us-gaap_Assets
Current liabilities    
Trade Accounts Payable 106,154us-gaap_AccountsPayableCurrent 94,862us-gaap_AccountsPayableCurrent
Accrued Expenses 100,966us-gaap_AccruedLiabilitiesCurrent 106,668us-gaap_AccruedLiabilitiesCurrent
Accrued interest 331,593us-gaap_InterestPayableCurrent 501,957us-gaap_InterestPayableCurrent
Capital Lease Obligations 28,983us-gaap_NotesPayableCurrent 28,378us-gaap_NotesPayableCurrent
Deferred revenue 478,154us-gaap_DeferredRevenueCurrent 579,264us-gaap_DeferredRevenueCurrent
Total current liabilities 1,045,850us-gaap_LiabilitiesCurrent 1,311,129us-gaap_LiabilitiesCurrent
Long-term liabilities:    
Bank Loan 5,000,000us-gaap_BankLoans 5,000,000us-gaap_BankLoans
Convertible Notes Payable, Related Parties, Net of Discount 28,268,762us-gaap_NotesPayableRelatedPartiesNoncurrent 25,985,330us-gaap_NotesPayableRelatedPartiesNoncurrent
Convertible Notes Payable, Net of Discount 680,640us-gaap_OtherNotesPayable 680,640us-gaap_OtherNotesPayable
Capital Lease Obligations 107,161us-gaap_CapitalLeaseObligationsNoncurrent 114,637us-gaap_CapitalLeaseObligationsNoncurrent
Deferred Rent 59,425us-gaap_DeferredRentCredit 61,010us-gaap_DeferredRentCredit
Total long-term liabilities 34,115,988us-gaap_LiabilitiesNoncurrent 31,841,617us-gaap_LiabilitiesNoncurrent
Total liabilities 35,161,838us-gaap_Liabilities 33,152,746us-gaap_Liabilities
Commitments and Contingencies (Note 3)      
Stockholders' deficit:    
Preferred Stock, $0.001 par value, 5,000,000 shares authorized, no shares issued and outstanding at March 31, 2015 and December 31, 2014 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common Stock, $0.001 par value, 45,000,000 shares authorized,19,827,542 shares issued and outstanding at March 31, 2015 and December 31, 2014 19,828us-gaap_CommonStockValue 19,828us-gaap_CommonStockValue
Additional paid-in capital 97,474,682us-gaap_AdditionalPaidInCapitalCommonStock 97,453,374us-gaap_AdditionalPaidInCapitalCommonStock
Accumulated deficit (131,060,298)us-gaap_RetainedEarningsAccumulatedDeficit (129,204,082)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' deficit (33,565,788)us-gaap_StockholdersEquity (31,730,880)us-gaap_StockholdersEquity
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 1,596,050us-gaap_LiabilitiesAndStockholdersEquity $ 1,421,866us-gaap_LiabilitiesAndStockholdersEquity