XML 37 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash $ 1,871,000us-gaap_Cash $ 1,938,000us-gaap_Cash
Accounts receivable, net 3,557,000us-gaap_AccountsReceivableNetCurrent 3,273,000us-gaap_AccountsReceivableNetCurrent
Prepaid expenses and other current assets 703,000us-gaap_PrepaidExpenseAndOtherAssetsCurrent 1,025,000us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total current assets 6,131,000us-gaap_AssetsCurrent 6,236,000us-gaap_AssetsCurrent
Property and equipment, net 3,361,000us-gaap_PropertyPlantAndEquipmentNet 3,246,000us-gaap_PropertyPlantAndEquipmentNet
Goodwill 9,825,000us-gaap_Goodwill 9,825,000us-gaap_Goodwill
Intangibles, net 2,830,000us-gaap_IntangibleAssetsNetExcludingGoodwill 3,047,000us-gaap_IntangibleAssetsNetExcludingGoodwill
Other assets 213,000us-gaap_OtherAssetsNoncurrent 262,000us-gaap_OtherAssetsNoncurrent
Total assets 22,360,000us-gaap_Assets 22,616,000us-gaap_Assets
Current liabilities:    
Current portion of long-term debt 400,000us-gaap_ShortTermBorrowings 400,000us-gaap_ShortTermBorrowings
Current portion of capital lease obligations 25,000us-gaap_CapitalLeaseObligationsCurrent 41,000us-gaap_CapitalLeaseObligationsCurrent
Accounts payable 1,421,000us-gaap_AccountsPayableCurrent 1,220,000us-gaap_AccountsPayableCurrent
Accrued expenses and other liabilities 1,493,000us-gaap_AccruedLiabilitiesCurrent 1,576,000us-gaap_AccruedLiabilitiesCurrent
Accrued dividends 45,000us-gaap_DividendsPayableCurrent 40,000us-gaap_DividendsPayableCurrent
Accrued sales taxes and regulatory fees 463,000us-gaap_TaxesPayableCurrent 444,000us-gaap_TaxesPayableCurrent
Total current liabilities 3,847,000us-gaap_LiabilitiesCurrent 3,721,000us-gaap_LiabilitiesCurrent
Long term liabilities:    
Capital lease obligations, net of current portion 0us-gaap_CapitalLeaseObligationsNoncurrent 1,000us-gaap_CapitalLeaseObligationsNoncurrent
Deferred tax liability 142,000us-gaap_DeferredTaxLiabilitiesNoncurrent 142,000us-gaap_DeferredTaxLiabilitiesNoncurrent
Long term debt, net of current portion 10,785,000us-gaap_LongTermLoansPayable 10,785,000us-gaap_LongTermLoansPayable
Total long term liabilities 10,927,000us-gaap_LiabilitiesNoncurrent 10,928,000us-gaap_LiabilitiesNoncurrent
Total liabilities 14,774,000us-gaap_Liabilities 14,649,000us-gaap_Liabilities
Commitments and contingencies      
Stockholders’ equity:    
Preferred stock, Series A-2, convertible; $.0001 par value; $7,500 stated value; 7,500 shares authorized, 53 shares issued and outstanding and liquidation preference of $396 at March 31, 2015 and December 31, 2014 167,000us-gaap_PreferredStockValue 167,000us-gaap_PreferredStockValue
Common stock, $.0001 par value;150,000,000 shares authorized; 35,872,000 shares issued and 35,693,000 outstanding at March 31, 2015 and 35,951,000 shares issued and 35,911,000 outstanding at December 31, 2014 4,000us-gaap_CommonStockValue 4,000us-gaap_CommonStockValue
Treasury stock, 179,000 and 40,000 shares at March 31, 2015 and December 31, 2014, respectively (205,000)us-gaap_TreasuryStockValue (66,000)us-gaap_TreasuryStockValue
Additional paid-in capital 178,468,000us-gaap_AdditionalPaidInCapitalCommonStock 178,476,000us-gaap_AdditionalPaidInCapitalCommonStock
Accumulated deficit (170,848,000)us-gaap_RetainedEarningsAccumulatedDeficit (170,614,000)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders’ equity 7,586,000us-gaap_StockholdersEquity 7,967,000us-gaap_StockholdersEquity
Total liabilities and stockholders’ equity $ 22,360,000us-gaap_LiabilitiesAndStockholdersEquity $ 22,616,000us-gaap_LiabilitiesAndStockholdersEquity