XML 13 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
BALANCE SHEETS - USD ($)
Dec. 31, 2016
Dec. 31, 2015
Current assets:    
Cash and cash equivalents $ 339,562 $ 123,913
Accounts receivable, net 39,314 26,696
Other receivables, net 1,026 0
Funds held in trust 169,082 0
Prepaid expenses and other current assets 57,383 57,394
Advanced royalties, net 0 5,000
Total current assets 606,367 213,003
Property and equipment, net 92,552 8,833
Intangible assets, net 5,956,771 276,878
Goodwill 9,989,685 0
Total assets 16,645,375 498,714
Current liabilities:    
Accounts payable 563,860 95,441
Note payable 17,850 24,202
Due to related parties 169,697 0
Capital leases - current portion 7,655 3,097
Accrued expenses 977,891 1,001,359
Deferred revenues 238,040 6,768
Total current liabilities 1,974,993 1,130,867
Long term liabilities:    
Capital leases - net of current portion 28,933 0
Deferred tax liability 1,260,369
Total liabilities 3,264,295 1,130,867
Commitments and contingencies
Shareholders' (deficit) equity:    
Preferred Stock, $0.001 par value, 20,000,000 shares authorized 3,825,000 shares issues and outstanding at December 31, 2016, liquidation value of $11,581,000 as of December 31, 2016 3,825 0
Common stock, $0.001 par value, 11,000,000 shares authorized; 8,932,466 and 6,787,323 shares issued and outstanding at December 31, 2015 and 2014, respectively 1,649 893
Additional paid-in capital 68,782,432 54,426,199
Accumulated deficit (55,406,826) (55,059,245)
Total shareholders' (deficit) equity 13,381,080 (632,153)
Total liabilities and shareholders' (deficit) equity $ 16,645,375 $ 498,714