XML 13 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED BALANCE SHEETS - USD ($)
Jun. 30, 2017
Dec. 31, 2016
Current assets:    
Cash and cash equivalents $ 610,209 $ 339,562
Accounts receivable, net 41,237 39,314
Other receivable 0 1,026
Funds held in trust 169,646 169,082
Prepaid expenses and other current assets 29,776 57,383
Total current assets 850,868 606,367
Property and equipment, net 80,630 92,552
Intangible assets, net 5,550,633 5,956,771
Goodwill 9,989,685 9,989,685
Total assets 16,471,816 16,645,375
Current liabilities:    
Accounts payable 688,697 563,860
Note payable 2,550 17,850
Due to related parties 118,409 169,697
Capital leases - current portion 7,788 7,655
Accrued expenses 1,106,696 977,891
Deferred revenues 245,870 238,040
Total current liabilities 2,170,010 1,974,993
Long term liabilities:    
Capital leases - net of current portion 25,934 28,933
Deferred tax liability 1,260,369 1,260,369
Total liabilities 3,456,313 3,264,295
Commitments and contingencies
Shareholders’ deficit    
Preferred Stock, $0.001 par value, 20,000,000 shares authorized 3,825,000 shares issued and outstanding at June 30, 2017 and December 31, 2016; liquidation value of $11,593,909 and $11,581,000 as of June 30, 2017 and December 31, 2016, respectively 3,825 3,825
Common stock, $0.001 par value, 25,000,000 shares authorized; 1,648,960 issued and outstanding at June 30, 2017 and December 31, 2016 1,649 1,649
Additional paid-in capital 68,782,432 68,782,432
Accumulated other comprehensive loss (8,994) 0
Accumulated deficit (55,763,409) (55,406,826)
Total shareholders' deficit 13,015,503 13,381,080
Total liabilities and shareholders' deficit $ 16,471,816 $ 16,645,375