XML 42 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Balance Sheets (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current assets:    
Cash and cash equivalents $ 1,721,343us-gaap_CashAndCashEquivalentsAtCarryingValue $ 1,713,479us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable (net of allowance for doubtful accounts of $460,564 and $429,509, respectively) 2,013,464us-gaap_AccountsReceivableNet 1,970,531us-gaap_AccountsReceivableNet
Deferred income tax asset - current 7,290us-gaap_DeferredTaxAssetsNetCurrent 25,843us-gaap_DeferredTaxAssetsNetCurrent
Other current assets 311,666us-gaap_OtherAssetsCurrent 160,756us-gaap_OtherAssetsCurrent
Total current assets 4,053,763us-gaap_AssetsCurrent 3,870,609us-gaap_AssetsCurrent
Furniture, equipment and improvements, net 145,384us-gaap_PropertyPlantAndEquipmentNet 297,577us-gaap_PropertyPlantAndEquipmentNet
Other long-term assets 28,286us-gaap_OtherAssetsNoncurrent 22,351us-gaap_OtherAssetsNoncurrent
Goodwill 2,241,872us-gaap_Goodwill 1,056,873us-gaap_Goodwill
Intangible assets (net of accumulated amortization of $1,517,366 and $582,871, respectively) 3,733,634us-gaap_IntangibleAssetsNetExcludingGoodwill 4,013,129us-gaap_IntangibleAssetsNetExcludingGoodwill
Total assets 10,202,939us-gaap_Assets 9,260,539us-gaap_Assets
Current liabilities:    
Accounts payable 255,615us-gaap_AccountsPayableCurrent 267,637us-gaap_AccountsPayableCurrent
Accrued expenses 1,105,122us-gaap_AccruedLiabilitiesCurrent 1,255,282us-gaap_AccruedLiabilitiesCurrent
Income taxes payable 135,533us-gaap_AccruedIncomeTaxesCurrent 298,052us-gaap_AccruedIncomeTaxesCurrent
Note payable - related party (net of debt discount of $535,397 at December 31, 2014) 1,131,276us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 0us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Deferred revenue 877,120us-gaap_DeferredRevenueCurrent 1,053,401us-gaap_DeferredRevenueCurrent
Total current liabilities 3,504,666us-gaap_LiabilitiesCurrent 2,874,372us-gaap_LiabilitiesCurrent
Note payable - related party (net of debt discount of $2,053,091 and $0, respectively) 0us-gaap_LongTermNotesPayable 446,909us-gaap_LongTermNotesPayable
Deferred income tax liability 633,778us-gaap_DeferredTaxLiabilitiesNoncurrent 1,650,460us-gaap_DeferredTaxLiabilitiesNoncurrent
Other long-term liabilities 56,733us-gaap_OtherLiabilitiesNoncurrent 83,063us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 4,195,177us-gaap_Liabilities 5,054,804us-gaap_Liabilities
Commitments and contingencies (see Note 9)      
Stockholders' equity:    
Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of December 31, 2014 and 2013. 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common stock $0.001 par value, 100,000,000 shares authorized, 2,316,743 and 2,006,689 shares issued and outstanding as of December 31, 2013 and 2012, respectively. 2,317us-gaap_CommonStockValue 2,007us-gaap_CommonStockValue
Additional paid-in capital 5,725,470us-gaap_AdditionalPaidInCapital 3,977,661us-gaap_AdditionalPaidInCapital
Other accumulated comprehensive loss (47,283)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax (59,065)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Retained earnings (accumulated deficit) 327,258us-gaap_RetainedEarningsAccumulatedDeficit 285,132us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' equity 6,007,762us-gaap_StockholdersEquity 4,205,735us-gaap_StockholdersEquity
Total liabilities and stockholders' equity $ 10,202,939us-gaap_LiabilitiesAndStockholdersEquity $ 9,260,539us-gaap_LiabilitiesAndStockholdersEquity