XML 45 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash Flow Statement    
Net income (loss) $ (167,744)us-gaap_NetIncomeLoss $ 223,367us-gaap_NetIncomeLoss
Depreciation and amortization 40,165us-gaap_DepreciationAndAmortization 29,087us-gaap_DepreciationAndAmortization
Stock options compensation 22,589us-gaap_AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition 51,481us-gaap_AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
Stock warrants issued for services 0us-gaap_AdjustmentsToAdditionalPaidInCapitalWarrantIssued 6,182us-gaap_AdjustmentsToAdditionalPaidInCapitalWarrantIssued
Impairment expense 11,007us-gaap_GoodwillAndIntangibleAssetImpairment 0us-gaap_GoodwillAndIntangibleAssetImpairment
Provision for uncollectible accounts receivable (5,665)us-gaap_ProvisionForDoubtfulAccounts 13,643us-gaap_ProvisionForDoubtfulAccounts
(Gain) on Series A convertible preferred stock issued in exchange for indebtedness 0us-gaap_GainsLossesOnRestructuringOfDebt (401,004)us-gaap_GainsLossesOnRestructuringOfDebt
Net (increase) decrease in Accounts receivable 10,816us-gaap_IncreaseDecreaseInAccountsReceivable (15,512)us-gaap_IncreaseDecreaseInAccountsReceivable
Net (increase) decrease in Prepaid expenses and other current assets (649)us-gaap_IncreaseDecreaseInPrepaidExpense (2,325)us-gaap_IncreaseDecreaseInPrepaidExpense
Net increase (decrease) in Accounts payable 51,308us-gaap_IncreaseDecreaseInAccountsPayable 35,134us-gaap_IncreaseDecreaseInAccountsPayable
Net increase (decrease) in Accrued and other liabilities 67,461us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 11,873us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net increase (decrease) in Deferred revenue 48,757us-gaap_IncreaseDecreaseInDeferredRevenue 103,292us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash provided by operating activities 78,045us-gaap_NetCashProvidedByUsedInOperatingActivities 55,218us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash paid for property and equipment (62,188)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (11,976)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Cash paid for intangible asset (2,000)us-gaap_PaymentsToAcquireIntangibleAssets 0us-gaap_PaymentsToAcquireIntangibleAssets
Net cash used in investing activities (64,188)us-gaap_NetCashProvidedByUsedInInvestingActivities (11,976)us-gaap_NetCashProvidedByUsedInInvestingActivities
Principal payments on borrowings under notes payable (29,315)us-gaap_RepaymentsOfNotesPayable (24,017)us-gaap_RepaymentsOfNotesPayable
Net cash used in financing activities (29,315)us-gaap_NetCashProvidedByUsedInFinancingActivities (24,017)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash (15,458)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 19,225us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 30,072us-gaap_CashAndCashEquivalentsAtCarryingValue 10,847us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of period 14,614us-gaap_CashAndCashEquivalentsAtCarryingValue 30,072us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for interest 15,744us-gaap_InterestPaid 19,075us-gaap_InterestPaid
Property and equipment purchased on accounts 36,532fil_PropertyAndEquipmentPurchasedOnAccounts  
Series A convertible preferred stock issued for settlement of debt and accrued interest   59,634fil_SeriesAConvertiblePreferredStockIssuedForSettlementOfDebtAndAccruedInterest
Series A convertible preferred stock issued for settlement of accounts payable   317,961fil_SeriesAConvertiblePreferredStockIssuedForSettlementOfAccountsPayable
Series A convertible preferred stock issued for settlement of deferred compensation   656,133fil_SeriesAConvertiblePreferredStockIssuedForSettlementOfDeferredCompensation
Increasing dividend rate preferred stock discount   (309,337)fil_IncreasingDividendRatePreferredStockDiscount1
Amortization of increasing dividend rate preferred stock discount 60,523fil_AmortizationOfIncreasingDividendRatePreferredStockDiscount 67,247fil_AmortizationOfIncreasingDividendRatePreferredStockDiscount
Reclassification of accounts payable to convertible debt - related party   $ 50,000fil_ReclassificationOfAccountsPayableToConvertibleDebtRelatedParty