XML 46 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Sep. 30, 2014
Dec. 31, 2013
Current assets:    
Cash $ 71,963 $ 208,567
Accounts receivable, net 256,617 25,248
Other current assets 131,392 106,114
Total current assets 459,972 339,929
Property and equipment, net 115,470 113,410
Intangible assets, net 451,391 374,162
Goodwill 1,355,361 255,460
Total assets 2,382,194 1,082,961
Current liabilities:    
Dividends payable 0 11,000
Accounts payable 339,540 258,163
Accrued expenses 213,022 45,298
Accrued expenses, related parties 0 28,741
Deferred revenue 592,408 322,130
Lines of credit 83,260 73,232
Current maturities of capital lease obligations payable 7,031 17,421
Current maturities of notes payable, related parties ($841,618 currently in default) 1,186,618 397,368
Convertible debts, net of discounts of $0 and $105,300, respectively ($119,275 currently in default) 152,275 115,128
Current maturities of long term debts 809,177 354,786
Total current liabilities 3,383,331 1,623,267
Notes payable, related parties 0 85,000
Convertible debts, net of discounts of $-0- and $4,283, respectively 0 42,166
Long term debts, net of current maturities 911,467 857,143
Total liabilities 4,294,798 2,607,576
Stockholders' equity (deficit):    
Additional paid in capital 9,290,110 6,429,493
Stockholders' payable, consisting of 19,000,000 shares of Series C Convertible Preferred Stock and 28,875,000 shares of Class A Common Stock 0 0
Stockholders' receivable, consisting of -0- and 20,000,000 shares of Class A Common Stock, respectively 0 (800,000)
Accumulated deficit (12,220,724) (7,501,994)
Total stockholders' equity (deficit) (1,912,604) (1,524,615)
Total liabilities and stockholders' equity (deficit) 2,382,194 1,082,961
Series A Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 0 0
Series B Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 0 0
Series C Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 294,372 0
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 721,339 346,836
Class B [Member]
   
Stockholders' equity (deficit):    
Common stock $ 2,300 $ 1,050