XML 1074 R2.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Balance Sheets - USD ($)
Dec. 31, 2014
Dec. 31, 2013
CURRENT ASSETS    
Cash and cash equivalents $ 112,221 $ 150,555
Accounts receivable, net 314,743 329,557
Deferred commissions 80,348 62,732
Prepaid expenses 402,040 487,659
TOTAL CURRENT ASSETS 909,352 1,030,503
PROPERTY AND EQUIPMENT, net 295,925 353,420
GOODWILL 204,000  
INTANGIBLE ASSETS, NET 1,437,001  
DEFERRED COMMISSIONS 103,312 101,468
DEFERRED FINANCING COSTS 61,153 107,936
TOTAL ASSETS 3,010,743 1,593,327
CURRENT LIABILITIES    
Accounts payable 746,554 937,200
Accrued expenses 201,768 153,113
Accrued interest 182,184 1,953,502
Deferred revenue 747,113 510,319
Warrant liability 163,570  
Current portion of long-term debt 2,070,217 3,170,672
TOTAL CURRENT LIABILITIES 4,111,406 6,724,806
LONG TERM DEBT, net of current portion 2,566,486 3,933,253
WARRANT LIABILITY 146,000 309,000
DEFERRED REVENUE 412,219 401,758
ACCRUED INTEREST 160,593 95,270
ACCRUED RENT 25,333 61,482
TOTAL LIABILITIES 7,422,037 11,525,569
SHAREHOLDERS' DEFICIT    
Convertible preferred stock, $.0001 Par Value, 20,000,000 shares authorized, 2,229,702 and 0 shares issued and outstanding 223  
Common shares, $.0001 Par Value, 500,000,000 shares authorized, 16,934,497 and 5,625,957 issued and outstanding 1,694 563
Additional paid-in-capital 47,307,314 26,668,258
Accumulated deficit (51,720,525) (36,601,063)
TOTAL SHAREHOLDERS' DEFICIT (4,411,294) (9,932,242)
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT $ 3,010,743 $ 1,593,327