XML 18 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (USD $)
Mar. 31, 2015
Dec. 31, 2014
CURRENT ASSETS:    
Cash and cash equivalents $ 440,128us-gaap_CashAndCashEquivalentsAtCarryingValue $ 310,229us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of allowance for doubtful accounts of approximately $420,000 and $390,000, respectively 3,706,957us-gaap_AccountsReceivableNetCurrent 3,185,136us-gaap_AccountsReceivableNetCurrent
Notes receivable 34,195us-gaap_NotesAndLoansReceivableNetCurrent 34,195us-gaap_NotesAndLoansReceivableNetCurrent
Deferred tax asset 553,013us-gaap_DeferredTaxAssetsNetCurrent 614,944us-gaap_DeferredTaxAssetsNetCurrent
Prepaid expenses and other assets 603,659us-gaap_PrepaidExpenseAndOtherAssetsCurrent 520,187us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total current assets 5,337,952us-gaap_AssetsCurrent 4,664,691us-gaap_AssetsCurrent
PROPERTY AND EQUIPMENT, net 10,491,671us-gaap_PropertyPlantAndEquipmentNet 11,258,025us-gaap_PropertyPlantAndEquipmentNet
OTHER NONCURRENT ASSETS:    
Intangible assets, net 8,199,071us-gaap_IntangibleAssetsNetExcludingGoodwill 8,410,535us-gaap_IntangibleAssetsNetExcludingGoodwill
Deferred charges and other assets 158,553us-gaap_DeferredCostsAndOtherAssets 160,853us-gaap_DeferredCostsAndOtherAssets
Notes receivable 76,103us-gaap_NotesAndLoansReceivableNetNoncurrent 82,929us-gaap_NotesAndLoansReceivableNetNoncurrent
Total assets 24,263,350us-gaap_Assets 24,577,033us-gaap_Assets
CURRENT LIABILITIES:    
Accounts payable 2,497,723us-gaap_AccountsPayableCurrent 2,912,162us-gaap_AccountsPayableCurrent
Accrued expenses 1,362,191us-gaap_AccruedLiabilitiesCurrent 1,557,811us-gaap_AccruedLiabilitiesCurrent
Accrued payroll and related expenses 2,894,548us-gaap_EmployeeRelatedLiabilitiesCurrent 2,511,953us-gaap_EmployeeRelatedLiabilitiesCurrent
Income taxes payable 195,896us-gaap_TaxesPayableCurrent 6,638us-gaap_TaxesPayableCurrent
Total current liabilities 6,950,358us-gaap_LiabilitiesCurrent 6,988,564us-gaap_LiabilitiesCurrent
LONG-TERM LIABILITIES:    
Deferred tax liability, net 2,665,652us-gaap_DeferredTaxLiabilitiesNoncurrent 2,951,321us-gaap_DeferredTaxLiabilitiesNoncurrent
Long-term debt 10,220,051us-gaap_LongTermDebtNoncurrent 9,833,453us-gaap_LongTermDebtNoncurrent
Other long-term obligations 1,044,461us-gaap_OtherLongTermDebtNoncurrent 1,046,633us-gaap_OtherLongTermDebtNoncurrent
Total liabilities 20,880,522us-gaap_Liabilities 20,819,971us-gaap_Liabilities
SHAREHOLDERS' EQUITY:    
Preferred Stock, no par value, 10,000,000 shares authorized; none outstanding 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common Stock, no par value, 20,000,000 shares authorized; 1,859,689 shares issued and outstanding 1,294,829us-gaap_CommonStockValue 1,214,056us-gaap_CommonStockValue
Retained earnings 2,087,999us-gaap_RetainedEarningsAccumulatedDeficit 2,543,006us-gaap_RetainedEarningsAccumulatedDeficit
Total shareholders' equity 3,382,828us-gaap_StockholdersEquity 3,757,062us-gaap_StockholdersEquity
Total liabilities and shareholders' equity $ 24,263,350us-gaap_LiabilitiesAndStockholdersEquity $ 24,577,033us-gaap_LiabilitiesAndStockholdersEquity