XML 44 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Balance Sheets (Current Period Unaudited) (USD $)
Jun. 30, 2013
Dec. 31, 2012
Current Assets:    
Cash and cash equivalents $ 65,000 $ 111,000
Prepaid expenses and other current assets 10,000 37,000
Total Current Assets 75,000 148,000
Equipment, net 18,000 24,000
Prepaid tax advance 708,000 738,000
Goodwill 510,000 510,000
Intangibles, net 784,000 980,000
Other assets 11,000 11,000
Total Assets 2,106,000 2,411,000
Current Liabilities:    
Accounts payable 562,000 967,000
Deferred revenue 2,500,000 1,000,000
Accrued expenses and other current liabilities 1,402,000 1,449,000
Convertible debt, net of discount 365,000 221,000
Notes payable 694,000 716,000
Warrant liability 55,000 93,000
Tax contingency 896,000 337,000
Total Current Liabilities 6,474,000 4,783,000
Tax contingency   743,000
Contingent earn-out liability 714,000 645,000
Total Liabilities 7,188,000 6,171,000
Commitments and contingencies      
Convertible preferred stock, 5,000,000 shares authorized, $.001 par value; Series F Preferred – 150 and 776 shares issued and outstanding, liquidation preference of $165 and $876, at June 30, 2013 and December 31, 2012, respectively 0 0
Common stock, 470,000,000 shares authorized, $.01 par value, 19,548,610 and 9,541,174 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively 195,000 2,385,000
Common stock payable 235,050  
Additional paid-in capital 113,681,000 105,448,000
Accumulated deficit (119,193,000) (111,329,000)
(5,082,000) (3,496,000)
Note receivable for shares issued   (264,000)
Total Stockholders’ Deficit (5,082,000) (3,760,000)
Total Liabilities and Stockholders’ Deficit $ 2,106,000 $ 2,411,000