XML 49 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2014
Dec. 31, 2013
CURRENT ASSETS    
Cash and Cash Equivalents - Unrestricted $ 81,854us-gaap_CashAndCashEquivalentsAtCarryingValue $ 14,344us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents - Restricted 65,529us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue 66,592us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue
Accounts Receivable, net 140,070us-gaap_AccountsReceivableNetCurrent 299,992us-gaap_AccountsReceivableNetCurrent
Other Receivable, net 51,912us-gaap_AccountsAndOtherReceivablesNetCurrent 10,918us-gaap_AccountsAndOtherReceivablesNetCurrent
Prepaid expenses and other assets 79,719us-gaap_PrepaidExpenseCurrent 57,571us-gaap_PrepaidExpenseCurrent
Deferred costs - stock and warrants issued for services 597,789us-gaap_DeferredCostsCurrent 258,613us-gaap_DeferredCostsCurrent
Total current assets 1,016,873us-gaap_AssetsCurrent 708,030us-gaap_AssetsCurrent
Property and equipment, net 998,852us-gaap_PropertyPlantAndEquipmentNet 873,542us-gaap_PropertyPlantAndEquipmentNet
Deferred costs - stock and warrants issued for services, long-term 597,788us-gaap_DeferredCosts 125,251us-gaap_DeferredCosts
Intangible and other assets, net 27,319us-gaap_IntangibleAssetsNetExcludingGoodwill 68,294us-gaap_IntangibleAssetsNetExcludingGoodwill
TOTAL ASSETS 2,043,044us-gaap_Assets 1,775,117us-gaap_Assets
CURRENT LIABILITIES    
Accounts Payable 716,680us-gaap_AccountsPayableCurrent 850,702us-gaap_AccountsPayableCurrent
Line of Credit   218,000us-gaap_LinesOfCreditCurrent
Current maturities of long-term debt 63,186us-gaap_LongTermDebtCurrent 92,249us-gaap_LongTermDebtCurrent
Capital Lease Obligations, Current 86,652us-gaap_CapitalLeaseObligationsCurrent  
Notes Payable, Related Parties, Current 244,480us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 228,000us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Convertible debentures, net of discount, in default 455,000us-gaap_ConvertibleDebtCurrent 455,000us-gaap_ConvertibleDebtCurrent
Pension plan withdrawal liability, current 68,917us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities 404,672us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities
Accrued liabilities 320,207us-gaap_AccruedLiabilitiesCurrent 130,608us-gaap_AccruedLiabilitiesCurrent
Total current liabilities 1,955,122us-gaap_LiabilitiesCurrent 2,379,231us-gaap_LiabilitiesCurrent
Long-term debt, less currrent maturities 6,182us-gaap_LongTermDebtNoncurrent 32,818us-gaap_LongTermDebtNoncurrent
Capital lease liability - long-term, less current maturities, in default 319,278us-gaap_CapitalLeaseObligationsNoncurrent 0us-gaap_CapitalLeaseObligationsNoncurrent
Pension plan withdrawal liability, long-term, in default 320,472us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent 0us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
TOTAL LIABILITIES 2,601,054us-gaap_Liabilities 2,412,049us-gaap_Liabilities
STOCKHOLDERS' DEFICIT    
Common stock, value 81,668us-gaap_CommonStockValue 70,475us-gaap_CommonStockValue
Additional paid in capital 32,103,596us-gaap_AdditionalPaidInCapital 29,864,113us-gaap_AdditionalPaidInCapital
Accumulated Deficit (32,565,813)us-gaap_RetainedEarningsAccumulatedDeficit (29,886,630)us-gaap_RetainedEarningsAccumulatedDeficit
Total Stockholders' equity before treasury stock (380,549)us-gaap_StockholdersEquityBeforeTreasuryStock 47,958us-gaap_StockholdersEquityBeforeTreasuryStock
Treasury stock, at cost 177,461us-gaap_TreasuryStockValue 684,890us-gaap_TreasuryStockValue
Total Stockholders' Deficit (558,010)us-gaap_CommonStockholdersEquity (636,932)us-gaap_CommonStockholdersEquity
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 2,043,044us-gaap_LiabilitiesAndStockholdersEquity $ 1,775,117us-gaap_LiabilitiesAndStockholdersEquity