XML 13 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED BALANCE SHEETS - USD ($)
Mar. 31, 2018
Dec. 31, 2017
Current assets:    
Cash and cash equivalents $ 449,482 $ 535,520
Accounts receivable, net 29,404 38,287
Funds held in trust 189,577 203,170
Prepaid expenses and other current assets 63,980 44,088
Total current assets 732,443 821,065
Property and equipment, net 102,638 92,486
Intangible assets, net 5,161,023 5,502,322
Goodwill 10,411,918 10,695,120
Total assets 16,408,022 17,110,993
Current liabilities:    
Accounts payable 634,992 636,997
Note payable 86,722 113,033
Related party notes payable 0 30,176
Capital leases - current portion 8,438 8,459
Accrued expenses 1,052,695 1,066,994
Contract liabilities 262,629 279,250
Total current liabilities 2,045,476 2,134,909
Long term liabilities:    
Capital leases - net of current portion 19,711 22,494
Deferred tax liability 1,236,038 1,269,660
Total liabilities 3,301,225 3,427,063
Commitments and contingencies
Shareholders’ deficit    
Preferred Stock, $0.001 par value, 20,000,000 shares authorized 3,690,648 and 3,724,547 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively; liquidation value of $11,205,591 and $11,301,999 as of March 31, 2018 and December 31, 2017, respectively 3,691 3,725
Common stock, $0.001 par value, 25,000,000 shares authorized; 1,648,657 shares issued 1,629,217 shares outstanding at March 31, 2018 and 1,648,657 shares issued and 1,634,122 outstanding at December 31, 2017 1,649 1,649
Additional paid-in capital 68,824,144 68,574,974
Accumulated other comprehensive income 603,720 975,877
Accumulated deficit (56,291,892) (55,845,766)
Common stock in treasury, at cost; 19,440 and 14,535 shares at March 31, 2018 and December 31, 2017, respectively (34,515) (26,529)
Total shareholders' equity 13,106,797 13,683,930
Total liabilities and shareholders' equity $ 16,408,022 $ 17,110,993