XML 12 R2.htm IDEA: XBRL DOCUMENT v3.19.1
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2019
Dec. 31, 2018
CURRENT ASSETS:    
Cash $ 12,516,269 $ 11,079,941
Accounts receivable, net 398,766 481,921
Prepaid expenses 541,147 449,223
Total current assets 13,456,182 12,011,085
Property and equipment, net 2,094,830 2,229,294
Goodwill 16,388,171 16,388,171
Definite life - intangible assets 7,322,357 7,786,686
Prepaid expense 252,312 191,609
Operating lease right-of-use assets 1,268,326 0
Total assets 40,782,178 38,606,845
CURRENT LIABILITIES:    
Accounts payable 567,244 745,889
Accrued expenses 636,153 377,572
Deferred revenue 2,060,901 2,276,079
Current portion of capital lease obligation 55,929 72,986
Current portion of loans payable, net of $26,850 and $28,068 discount, respectively 2,639,817 2,638,599
Current portion of operating lease liabilities 511,751 0
Total current liabilities 6,471,795 6,111,125
LONG TERM LIABILITIES:    
Loans payable, net of $45,381 and $51,566 discount, respectively, less current portion 5,287,952 5,681,767
Capital lease obligation, net of current portion 0 831
Deferred revenue, net 450,452 371,938
Operating lease liabilities 756,575 0
Total long-term liabilities 6,494,979 6,054,536
Total liabilities 12,996,774 12,165,661
COMMITMENTS & CONTINGENCIES
STOCKHOLDERS' EQUITY    
Common stock 29,722 29,722
Additional paid-in capital 34,857,139 35,010,552
Accumulated deficit (7,071,457) (8,599,090)
Total stockholders' equity 27,815,404 26,441,184
Total liabilities and stockholders' equity $ 40,782,178 $ 38,606,845