XML 39 R2.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2015
Dec. 31, 2014
Current assets:    
Cash $ 8,020 $ 106,708
Accounts receivable, net 307,924 96,422
Other current assets 166,781 64,607
Total current assets 482,725 267,737
Property and equipment, net 70,988 106,698
Intangible assets, net 259,484 337,938
Goodwill 374,818 374,818
Total assets 1,188,015 1,087,191
Current liabilities:    
Accounts payable 355,212 419,206
Accrued expenses 95,278 88,026
Accrued expenses, related parties 243,790 127,770
Deferred revenue 454,376 469,937
Lines of credit 66,798 80,239
Current maturities of capital lease obligations payable 1,816 5,890
Current maturities of notes payable, related parties ($1,016,323 and $1,066,073 currently in default, respectively) 1,172,698 1,221,323
Convertible debts, net of discounts of $35,168 and $131,774, respectively ($73,810 and $60,674 currently in default, respectively) 219,597 88,739
Current maturities of long term debts 1,296,504 1,219,669
Derivative Liabilities 10,669 0
Total current liabilities 3,916,738 3,720,799
Long term debt, net of current maturities 821,836 1,284,702
Total liabilities 4,738,574 5,005,501
Stockholders' equity (deficit):    
Additional paid in capital 3,597,875 10,727,516
Accumulated deficit (15,949,383) (15,169,401)
Total stockholders' equity (deficit) (3,550,559) (3,918,310)
Total liabilities and stockholders' equity (deficit) 1,188,015 1,087,191
Class A [Member]    
Stockholders' equity (deficit):    
Common stock 8,294,417 300
Class B [Member]    
Stockholders' equity (deficit):    
Common stock 230,000 230,000
Series A Preferred Stock [Member]    
Stockholders' equity (deficit):    
Convertible Preferred stock 0 0
Series B Preferred Stock [Member]    
Stockholders' equity (deficit):    
Convertible Preferred stock 0 0
Series C Preferred Stock [Member]    
Stockholders' equity (deficit):    
Convertible Preferred stock $ 276,532 $ 293,275