XML 22 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Balance Sheet (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current assets:    
Cash and cash equivalents $ 1,349,000us-gaap_CashEquivalentsAtCarryingValue $ 1,111,000us-gaap_CashEquivalentsAtCarryingValue
Investments available for sale 13,000us-gaap_AvailableForSaleSecuritiesDebtSecuritiesCurrent 34,000us-gaap_AvailableForSaleSecuritiesDebtSecuritiesCurrent
Receivables, net 4,084,000us-gaap_AccountsReceivableNet [1],[2] 4,239,000us-gaap_AccountsReceivableNet [1]
Prepaid expenses and other 488,000us-gaap_PrepaidExpenseAndOtherAssets 558,000us-gaap_PrepaidExpenseAndOtherAssets
Total current assets 5,934,000us-gaap_AssetsCurrent 5,942,000us-gaap_AssetsCurrent
Property and equipment, net 176,000us-gaap_PropertyPlantAndEquipmentNet 291,000us-gaap_PropertyPlantAndEquipmentNet
Intangibles, net 96,000us-gaap_IntangibleAssetsNetExcludingGoodwill 232,000us-gaap_IntangibleAssetsNetExcludingGoodwill
Capitalized software, net 4,697,000us-gaap_CapitalizedComputerSoftwareNet 5,667,000us-gaap_CapitalizedComputerSoftwareNet
Goodwill 1,538,000us-gaap_Goodwill 1,538,000us-gaap_Goodwill
Restricted cash 126,000us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue 125,000us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue
Other assets 98,000us-gaap_OtherAssets 105,000us-gaap_OtherAssets
Total Assets 12,665,000us-gaap_Assets 13,900,000us-gaap_Assets
Current liabilities:    
Line of credit from director/officer, current 150,000us-gaap_LineOfCredit  
Accounts payable and accrued expenses 2,343,000us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent 2,951,000us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent
Deferred revenues 8,179,000us-gaap_DeferredRevenue 6,590,000us-gaap_DeferredRevenue
Total current liabilities 10,672,000us-gaap_LiabilitiesCurrent 9,541,000us-gaap_LiabilitiesCurrent
Long-term liabilities:    
Line of credit from Silicon Valley Bank 1,004,000us-gaap_LinesOfCreditCurrent  
Line of credit from director/ officer, long term 2,000,000us-gaap_LongTermLineOfCredit 2,000,000us-gaap_LongTermLineOfCredit
Deferred tax liability 374,000us-gaap_DeferredTaxLiabilities 339,000us-gaap_DeferredTaxLiabilities
Deferred revenue- long term 394,000us-gaap_DeferredRevenueNoncurrent 191,000us-gaap_DeferredRevenueNoncurrent
Total long-term liabilities 1,772,000us-gaap_Liabilities 2,530,000us-gaap_Liabilities
STOCKHOLDERS' EQUITY:    
Convertible redeemable preferred stock, 16,000us-gaap_RedeemableConvertiblePreferredStockCarryingAmount [3],[4] 8,000us-gaap_RedeemableConvertiblePreferredStockCarryingAmount [3]
Common stock 36,000us-gaap_CommonStockValue [5] 36,000us-gaap_CommonStockValue [5]
Additional paid-in capital 32,716,000us-gaap_AdditionalPaidInCapital 30,938,000us-gaap_AdditionalPaidInCapital
Accumulated deficit (31,481,000)us-gaap_RetainedEarningsAccumulatedDeficit (28,034,000)us-gaap_RetainedEarningsAccumulatedDeficit
Accumulated other comprehensive loss (858,000)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax (911,000)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Treasury stock at cost 208,000us-gaap_TreasuryStockValue [6] 208,000us-gaap_TreasuryStockValue [6]
Total stockholders' equity 221,000us-gaap_StockholdersEquity 1,829,000us-gaap_StockholdersEquity
Total liabilities and stockholders' equity $ 12,665,000us-gaap_LiabilitiesAndStockholdersEquity $ 13,900,000us-gaap_LiabilitiesAndStockholdersEquity
[1] net of allowance of $112,000
[2] net of allowance of $73,000
[3] $.01 par value, shares authorized 5,000,000; issued and outstanding Series A 826,000
[4] $.01 par value, shares authorized 5,000,000; issued and outstanding Series A 826,000 and oustanding Series B 797,000
[5] $.01 par value, 25,000,000 shares authorized; issued 3,629,000 and outstanding 3,587,000
[6] 42,000 shares