XML 23 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Balance Sheets (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash and cash equivalents $ 2,775,258us-gaap_CashAndCashEquivalentsAtCarryingValue $ 1,721,343us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, (net of allowance for doubtful accounts of $518,223 and $460,564, respectively) 1,638,172us-gaap_AccountsReceivableNet 2,013,464us-gaap_AccountsReceivableNet
Deferred income tax asset - current 91,118us-gaap_DeferredTaxAssetsNetCurrent 7,290us-gaap_DeferredTaxAssetsNetCurrent
Other current assets 380,314us-gaap_OtherAssetsCurrent 311,666us-gaap_OtherAssetsCurrent
Total current assets 4,884,862us-gaap_AssetsCurrent 4,053,763us-gaap_AssetsCurrent
Furniture, equipment and improvements, net 145,431us-gaap_PropertyPlantAndEquipmentNet 145,384us-gaap_PropertyPlantAndEquipmentNet
Goodwill 2,241,872us-gaap_Goodwill 2,241,872us-gaap_Goodwill
Intangible assets (net of accumulated amortization of $1,763,100 and $1,517,366, respectively) 3,487,900us-gaap_IntangibleAssetsNetExcludingGoodwill 3,733,634us-gaap_IntangibleAssetsNetExcludingGoodwill
Other noncurrent assets 27,997us-gaap_OtherAssetsNoncurrent 28,286us-gaap_OtherAssetsNoncurrent
Total assets 10,788,062us-gaap_Assets 10,202,939us-gaap_Assets
Current liabilities:    
Accounts payable 383,980us-gaap_AccountsPayableCurrent 255,615us-gaap_AccountsPayableCurrent
Accrued expenses 1,193,973us-gaap_AccruedLiabilitiesCurrent 1,105,122us-gaap_AccruedLiabilitiesCurrent
Income Tax Payable 133,023us-gaap_AccruedIncomeTaxesCurrent 135,533us-gaap_AccruedIncomeTaxesCurrent
Note payable - related party (net of debt discount of $327,062 and $535,397, respectively) 1,339,611us-gaap_NotesPayableCurrent 1,131,276us-gaap_NotesPayableCurrent
Deferred revenue 795,012us-gaap_DeferredRevenueCurrent 877,120us-gaap_DeferredRevenueCurrent
Total current liabilities 3,845,599us-gaap_LiabilitiesCurrent 3,504,666us-gaap_LiabilitiesCurrent
Deferred tax liability 508,330us-gaap_DeferredTaxLiabilitiesNoncurrent 633,778us-gaap_DeferredTaxLiabilitiesNoncurrent
Other long-term liabilities 49,585us-gaap_OtherLiabilitiesNoncurrent 56,733us-gaap_OtherLiabilitiesNoncurrent
Total liabilities 4,403,514us-gaap_Liabilities 4,195,177us-gaap_Liabilities
Commitments and contingencies      
Stockholders' equity:    
Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of March 31, 2015 and December 31, 2014 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common stock $0.001 par value,100,000,000 shares authorized, 2,318,243 and 2,316,743 shares issued and outstanding as of March 31, 2015 and December 31, 2014, respectively 2,318us-gaap_CommonStockValue 2,317us-gaap_CommonStockValue
Additional paid-in capital 5,857,312us-gaap_AdditionalPaidInCapital 5,725,470us-gaap_AdditionalPaidInCapital
Accumulated other comprehensive loss (39,005)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax (47,283)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Retained earnings 563,923us-gaap_RetainedEarningsAccumulatedDeficit 327,258us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' equity 6,384,548us-gaap_StockholdersEquity 6,007,762us-gaap_StockholdersEquity
Total liabilities and stockholders' equity $ 10,788,062us-gaap_LiabilitiesAndStockholdersEquity $ 10,202,939us-gaap_LiabilitiesAndStockholdersEquity