XML 33 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (Unaudited) (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets    
Cash $ 277,432us-gaap_CashAndCashEquivalentsAtCarryingValue $ 233,741us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of allowances of $52,9244 and $62,800, respectively 8,511,074us-gaap_AccountsReceivableNetCurrent 9,099,229us-gaap_AccountsReceivableNetCurrent
Inventory 502,964us-gaap_InventoryNet 606,231us-gaap_InventoryNet
Prepaid expenses 296,753us-gaap_PrepaidExpenseCurrent 191,498us-gaap_PrepaidExpenseCurrent
Other current assets 389,657us-gaap_OtherAssetsCurrent 377,060us-gaap_OtherAssetsCurrent
Total current assets 9,977,880us-gaap_AssetsCurrent 10,507,759us-gaap_AssetsCurrent
Fixed assets, net of accumulated depreciation of $3,062,903 and $1,781,086, respectively 189,600us-gaap_PropertyPlantAndEquipmentNet 206,662us-gaap_PropertyPlantAndEquipmentNet
Deferred tax asset 1,299,417us-gaap_DeferredTaxAssetsNet 1,299,417us-gaap_DeferredTaxAssetsNet
Goodwill 14,101,306us-gaap_Goodwill 14,101,306us-gaap_Goodwill
Trade name 2,700,000us-gaap_IndefiniteLivedTradeNames 2,700,000us-gaap_IndefiniteLivedTradeNames
Intangibles, net 464,058us-gaap_IntangibleAssetsNetExcludingGoodwill 466,870us-gaap_IntangibleAssetsNetExcludingGoodwill
Customer Relationships 4,390,000us-gaap_FiniteLivedCustomerRelationshipsGross 4,390,000us-gaap_FiniteLivedCustomerRelationshipsGross
Other assets 309,946us-gaap_OtherAssets 317,304us-gaap_OtherAssets
Total assets 33,432,207us-gaap_Assets 33,989,318us-gaap_Assets
Current liabilities    
Accounts payable and accrued liabilities 6,032,839us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent 7,406,146us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent
Accounts payable and accrued liabilities, related party    51,806us-gaap_AccountsPayableRelatedPartiesCurrent
Line of credit 2,513,940us-gaap_LinesOfCreditCurrent 1,819,345us-gaap_LinesOfCreditCurrent
Advances, related party 47,776us-gaap_DueToRelatedPartiesCurrent 50,000us-gaap_DueToRelatedPartiesCurrent
Accrued payroll and sales tax 1,581,655us-gaap_AccruedPayrollTaxesCurrent 917,079us-gaap_AccruedPayrollTaxesCurrent
Deferred revenue, net 827,228us-gaap_DeferredRevenue   
Current portion of note payable 300,000us-gaap_NotesPayableCurrent 310,000us-gaap_NotesPayableCurrent
Notes payable, related parties, current portion 3,601,650us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 4,201,650us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Other current liabilities 189,000us-gaap_OtherLiabilitiesCurrent 845,327us-gaap_OtherLiabilitiesCurrent
Total current liabilities 15,094,088us-gaap_LiabilitiesCurrent 15,601,353us-gaap_LiabilitiesCurrent
Long-term liabilities    
Note payable, related party, net of debt discount 17,372,975us-gaap_NotesPayableRelatedPartiesNoncurrent 17,007,175us-gaap_NotesPayableRelatedPartiesNoncurrent
Deferred tax liability 29,783us-gaap_DeferredTaxLiabilities 29,783us-gaap_DeferredTaxLiabilities
Other long term liabilities 144,173us-gaap_OtherLiabilitiesNoncurrent 157,495us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 32,641,019us-gaap_Liabilities 32,795,806us-gaap_Liabilities
Stockholders' equity (deficit)    
Preferred stock; $0.001 par value; 25,000,000 shares authorized 500,000 and 3,500,000 shares outstanding as of March 31, 2015 and December 31, 2014, respectively. 500us-gaap_PreferredStockValue 500us-gaap_PreferredStockValue
Common stock; $0.001 par value; 100,000,000 shares authorized; 35,029,495 and 35,029,495 shares outstanding of March 31, 2015 and December 31, 2014, respectively. 35,029us-gaap_CommonStockValue 35,029us-gaap_CommonStockValue
Additional paid-in capital 17,919,897us-gaap_AdditionalPaidInCapital 17,900,139us-gaap_AdditionalPaidInCapital
Accumulated (deficit) (17,164,238)us-gaap_RetainedEarningsAccumulatedDeficit (16,742,156)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' equity (deficit) 791,188us-gaap_StockholdersEquity 1,193,512us-gaap_StockholdersEquity
Total liabilities and stockholders' equity $ 33,432,207us-gaap_LiabilitiesAndStockholdersEquity $ 33,989,318us-gaap_LiabilitiesAndStockholdersEquity