XML 25 R2.htm IDEA: XBRL DOCUMENT v3.21.1
BALANCE SHEETS - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current assets:    
Cash and cash equivalents $ 1,644,210 $ 475,881
Accounts receivable, net 171,785 131,561
Prepaid expenses and other current assets 184,366 124,257
Total current assets 2,000,361 731,699
Property and equipment, net 59,848 89,707
Other intangible assets, net 3,633,420 4,048,572
Operating lease right-of-use assets 93,457 121,440
Total assets 5,787,086 4,991,418
Current liabilities:    
Accounts payable 1,460,484 876,260
Finance leases - current portion 2,844 9,951
Accrued expenses 276,254 207,786
Contract liabilities 9,046 5,338
Operating lease - current portion 33,118 30,255
Total current liabilities 1,781,746 1,129,590
Long term liabilities:    
Finance leases - net of current portion 0 2,797
Operating lease obligations - net of current portion 61,794 93,642
Deferred tax liability, net 960,947 1,070,189
Total liabilities 2,804,487 2,296,218
Commitments and contingencies
Shareholders' deficit    
Series A Preferred stock, $0.001 par value, 5,000,000 shares authorized; none and 4,438,578 shares issued and outstanding at December 31, 2020 and 2019, respectively; liquidation value of $0 and $13,808,610 at December 31, 2020 and 2019, respectively 4,439
Common stock, $0.001 par value, 25,000,000 shares authorized; 6,489,004 shares issued and 6,455,164 shares outstanding at December 31, 2020, 1,648,657 shares issued and 1,614,817 outstanding at December 31, 2019 6,489 1,649
Accrued common stock bonus 2,000,500 0
Additional paid-in capital 70,083,486 69,242,412
Accumulated other comprehensive income 570,761 512,894
Accumulated deficit (69,625,790) (67,008,347)
Common stock in treasury, at cost, 33,840 and 33,840 shares at December 31, 2020 and 2019 57,847 57,847
Total shareholders' equity 2,982,599 2,695,200
Total liabilities and shareholders' equity $ 5,787,086 $ 4,991,418