XML 24 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net income (loss) $ 236,665us-gaap_NetIncomeLoss $ (36,942)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 268,341us-gaap_DepreciationDepletionAndAmortization 281,866us-gaap_DepreciationDepletionAndAmortization
Bad debt expense 76,937us-gaap_ProvisionForDoubtfulAccounts 104,980us-gaap_ProvisionForDoubtfulAccounts
Deferred income taxes (209,777)us-gaap_DeferredIncomeTaxExpenseBenefit (165)us-gaap_DeferredIncomeTaxExpenseBenefit
Stock-based expense 131,844us-gaap_ShareBasedCompensation 191,201us-gaap_ShareBasedCompensation
Non-cash interest expense 208,335us-gaap_OtherNoncashExpense 312,500us-gaap_OtherNoncashExpense
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable 292,362us-gaap_IncreaseDecreaseInAccountsReceivable (326,813)us-gaap_IncreaseDecreaseInAccountsReceivable
Decrease (increase) in deposits and other current assets (68,747)us-gaap_IncreaseDecreaseInOtherOperatingAssets (279,751)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Increase (decrease) in accounts payable 130,102us-gaap_IncreaseDecreaseInAccountsPayable 26,656us-gaap_IncreaseDecreaseInAccountsPayable
Increase (decrease) in accrued expenses 87,081us-gaap_IncreaseDecreaseInAccruedLiabilities (169,070)us-gaap_IncreaseDecreaseInAccruedLiabilities
Increase (decrease) in deferred revenue (74,111)us-gaap_IncreaseDecreaseInDeferredRevenue (82,831)us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash provided by operating activities 1,079,032us-gaap_NetCashProvidedByUsedInOperatingActivities 21,631us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchase of property and equipment (22,344)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (8,134)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (22,344)us-gaap_NetCashProvidedByUsedInInvestingActivities (8,134)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Proceeds from exercise of stock options 0us-gaap_ProceedsFromStockOptionsExercised 97,816us-gaap_ProceedsFromStockOptionsExercised
Net cash provided by financing activities 0us-gaap_NetCashProvidedByUsedInFinancingActivities 97,816us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash 1,056,688us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 111,313us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash - beginning 1,721,343us-gaap_CashAndCashEquivalentsAtCarryingValue 1,713,479us-gaap_CashAndCashEquivalentsAtCarryingValue
Currency translation adjustment (2,773)us-gaap_EffectOfExchangeRateOnCash (3,808)us-gaap_EffectOfExchangeRateOnCash
Cash - ending 2,775,258us-gaap_CashAndCashEquivalentsAtCarryingValue 1,820,984us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures:    
Cash paid for interest 19,906us-gaap_InterestPaid 50,000us-gaap_InterestPaid
Cash paid for income taxes $ 34,500us-gaap_IncomeTaxesPaid $ 331,000us-gaap_IncomeTaxesPaid