Illinois
|
65-0254624
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
(None)
|
(None)
|
Title of each class
|
Name of each exchange on which registered
|
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
|
Yes o No x
|
|
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
|
Yes o No x
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
|
Yes x No o
|
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
|
Yes x No o
|
|
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
|
o
|
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Securities Exchange Act of 1934.
|
||
Large accelerated filer o
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Accelerated filer o
Smaller reporting company x
|
|
Indicate by checkmark whether the registrant is a shell company (as defined in Rule 126.2 of the Securities Exchange Act of 1934).
|
Yes o No x
|
Page
|
||
PART I
|
||
Item 1
|
3
|
|
Item 1A
|
10
|
|
Item 1B
|
18
|
|
Item 2
|
18
|
|
Item 3
|
19
|
|
Item 4
|
19
|
|
PART II
|
||
Item 5
|
20
|
|
Item 6
|
21
|
|
Item 7
|
21
|
|
Item 7A
|
29
|
|
Item 8
|
30
|
|
Item 9
|
31
|
|
Item 9A
|
31
|
|
Item 9B
|
32 | |
PART III
|
||
Item 10
|
33
|
|
Item 11
|
35
|
|
Item 12
|
36
|
|
Item 13
|
36
|
|
Item 14
|
36
|
|
PART IV
|
||
Item 15
|
38
|
|
39
|
||
EX-31.1
|
||
EX-31.2
|
||
EX-32.1
|
|
§
|
All Stakeholders: Employers, employees, consumers, brokers and business partners use one system;
|
|
§
|
Financial management: Provides both consolidated billing for employers (1nvoice), direct payment for consumers, and broker commission reconciliation and payment remittance;
|
|
§
|
Consumer Engagement: R&T provides ability to proactively engage consumers based on important events with educational tools;
|
|
§
|
Compliance: Meeting all ACA requirements for employers and employees;
|
|
§
|
Time to Deploy: QHIX was designed to be deployed much quicker than traditional systems because of the infrastructure, open architecture and business rules where business analysts not programmers manage most business functions; and
|
|
§
|
Intuitive UI/UX: Easy to configure and easy to use by all stakeholders.
|
|
§
|
The move towards Social Media as a source of information, engagement and news e.g. disaster updates worldwide get announced on Twitter instantaneously and spread virally
|
|
§
|
Mobile usage has increased and more news and content is consumed via mobile devices than via any other medium
|
|
§
|
Social networks are becoming search engines and supplanting more traditional search engines such as Google.
|
|
§
|
Big data is being increasingly used to personalize content for audiences
|
|
§
|
Social/User Generated Content Management (User Video Upload, Microblog, Photo Album, User Profile, Commenting, Moderation)
|
|
§
|
Content Query (Document, Image Query, Image Resizing, Video Query, Commenting Query)
|
|
§
|
Event Query (Places of Interest, Registration, Event Calendar, Location Based Listing, Data Collection, Elasticsearch indexing, Cassandra ingestion)
|
|
§
|
Communities & Personalization (Taxonomy, Liking, Following, Voting, Notification, Personalized Feed (Recommendation, Elastic Search, E-Commerce and Catalog, Classifieds, Buyers Guide, Shopping Cart, Paywall, FSBO, Location Based Listing, Lead Flow and Validation)
|
|
§
|
Digital Asset Management (Taxonomy, Digital Rights Management)
|
|
§
|
Catalog Management (Product Catalog, Taxonomy, Data Ingestion, Data Mapping)
|
|
§
|
Big Data Analytics, ODS, Central Logging, Reporting, Recommendation Processing, Leads, Lead Collection, Lead Routing, Lead Flow Management
|
|
§
|
Infrastructure Services such as Private-Public Cloud Bursting, Content Delivery Network, Geo-Optimized Serving, Cloud Management, Disaster Recovery, Round the Cloud Monitoring
|
|
§
|
Mobility Services such as: iOS and Android Development, Gaming, Animation, Connected TV Development, Augmented Reality
|
|
§
|
Utilize analytics to drive the business and create a feedback loop from Editorial to Publishing to Audience Engagement. This may take the form of:
|
|
·
|
Personalizing content to consumers through recommendation engines
|
|
·
|
Pricing advertising dynamically in real time
|
|
·
|
Being able to measure audience engagement more precisely and thereby creating a metric to value content
|
|
§
|
Engage audiences on multiple devices and content formats e.g. smartphone, tablet, connected TV and web among others using websites, mobile sites, mobile apps, video and audio
|
|
§
|
Enable media companies to build vertical social networking capabilities leveraging their audiences more effectively
|
|
§
|
Embrace new business models in media e.g. micro paywall with Apple iPay, or Bitcoin payment for granular pieces of content (e.g. an article, or a set of videos)
|
|
§
|
Effective communications of new policies and local practices will be needed between all the stakeholders in school districts
|
|
§
|
Teacher evaluation records will be streamlined through Empowered Solutions®
|
|
§
|
Rapid creation, alignment, and deployment of lessons based on new standards is a key Brainchild strength and will be deployed under Empowered Solutions®
|
|
§
|
Federal, State, and local funds that were spent under stringent federal guidelines will be liberated for immediate access. One example is the $13 billion in Title I funds for “closing the gap” for economically disadvantaged students, Brainchild’s largest market.
|
|
§
|
Digital Transformation Services
|
|
§
|
Analytics
|
|
§
|
Technology Consulting
|
|
§
|
Application Life Cycle Management
|
|
§
|
Enterprise Applications & Data Management
|
|
§
|
Enterprise Mobility
|
|
§
|
Managed Services
|
|
§
|
Systems integration firms
|
|
§
|
Contract programming companies
|
|
§
|
Application software companies
|
|
§
|
Large or traditional consulting companies
|
|
§
|
Professional services groups of computer equipment companies
|
|
§
|
Software-as-a-Service and Platform-as-a-Service players
|
|
§
|
Infrastructure management and outsourcing companies and
|
|
§
|
Our clients’ perceptions of our ability to add value through our services
|
|
§
|
Competition
|
|
§
|
Introduction of new services or products by us or our competitors
|
|
§
|
Our competitors’ pricing policies
|
|
§
|
Our ability to accurately estimate, attain and sustain contract revenues, margins and cash flows over increasingly longer contract periods
|
|
§
|
Bid practices of clients and their use of third-party advisors
|
|
§
|
Our ability to charge premium prices when justified by market demand or the type of service and
|
|
§
|
General economic and political conditions
|
|
§
|
Our ability to efficiently transition employees from completed projects to new assignments
|
|
§
|
Our ability to hire and assimilate new employees
|
|
§
|
Our ability to accurately forecast demand for our services and thereby maintain an appropriate headcount in each of our geographies and workforces
|
|
§
|
Our ability to effectively manage attrition and
|
|
§
|
Our need to devote time and resources to training, professional development and other non-chargeable activities
|
|
§
|
Recruiting, training and retaining technical, finance, marketing and management personnel with the knowledge, skills and experience that our business model requires
|
|
§
|
Maintaining high levels of client satisfaction
|
|
§
|
Developing and improving our internal administrative infrastructure, particularly our financial, operational, communications and other internal systems
|
|
§
|
Preserving our culture, values and entrepreneurial environment and
|
|
§
|
Effectively managing our personnel and operations and effectively communicating to our personnel worldwide our core values, strategies and goals
|
|
§
|
The nature, number, timing, scope and contractual terms of the projects in which we are engaged
|
|
§
|
Delays incurred in the performance of those projects
|
|
§
|
The accuracy of estimates of resources and time required to complete ongoing projects and
|
|
§
|
General economic conditions
|
|
§
|
Changes in pricing in response to customer demand and competitive pressures
|
|
§
|
Changes to the financial condition of our clients
|
|
§
|
The ratio of fixed-price contracts versus time-and-materials contracts
|
|
§
|
Employee wage levels and utilization rates
|
|
§
|
Changes in foreign exchange rates, including the Indian rupee versus the U.S. dollar
|
|
§
|
Additional amortization expense of our software development costs
|
|
§
|
The timing of collection of accounts receivable
|
|
§
|
Enactment of new taxes
|
|
§
|
Changes in domestic and international income tax rates and regulations and
|
|
§
|
Changes to levels and types of stock-based compensation awards and assumptions used to determine the fair value of such awards
|
|
§
|
Pay third-party infringement claims
|
|
§
|
Discontinue using, licensing, or selling particular products subject to infringement claims
|
|
§
|
Discontinue using the technology or processes subject to infringement claims
|
|
§
|
Develop other technology not subject to infringement claims, which could be costly or may not be possible and/or
|
|
§
|
License technology from the third party claiming infringement, which license may not be available on commercially reasonable terms
|
High
|
Low
|
|||||||
Year Ended December 31, 2015:
|
||||||||
Fourth Quarter
|
$
|
0.35
|
$
|
0.19
|
||||
Third Quarter
|
$
|
0.43
|
$
|
0.19
|
||||
Second Quarter
|
$
|
0.55
|
$
|
0.35
|
||||
First Quarter
|
$
|
0.66
|
$
|
0.40
|
||||
Year Ended December 31, 2014:
|
||||||||
Fourth Quarter
|
$
|
0.58
|
$
|
0.40
|
||||
Third Quarter
|
$
|
0.79
|
$
|
0.28
|
||||
Second Quarter
|
$
|
0.69
|
$
|
0.32
|
||||
First Quarter
|
$
|
1.06
|
$
|
0.30
|
Purpose
|
Number of Shares
|
Total Cost
|
Average Cost/Share
|
|||||||||
Acquisition of operating assets
|
4,750,000 | $ |
977,500
|
$ | 0.21 | |||||||
Employee performance bonus
|
1,000,000 | $ | 190,000 | $ | 0.19 | |||||||
Various services
|
450,000 | $ | 136,500 | $ | 0.30 | |||||||
Totals
|
6,200,000 | $ | 1,304,000 | $ | 0.21 |
|
§
|
Systems integration firms
|
|
§
|
Contract programming companies
|
|
§
|
Application software companies
|
|
§
|
Traditional large consulting firms
|
|
§
|
Professional services groups of computer equipment companies and
|
|
§
|
Facilities management and outsourcing companies
|
1.
|
Time & material - consulting and project engagements fall in this category and revenues are recognized when the client signs and approves the time sheet of consultants who have completed work on their assignment.
|
2.
|
Managed services – engagements where the Company bills a fixed contracted amount per billing period for the defined services provided such as software maintenance, break-fix and hosting services. The client provides no acknowledgement of delivery since the agreed upon service level agreements determine any service deficiencies. Any service deficiencies are addressed within the normal course of the engagement. Since the revenue is not subject to forfeiture, refund or other concession and all delivery obligations are fulfilled and the fee is fixed and determinable, the Company follows the guidance under FASB ASC 985-605 to recognize the revenues.
|
3.
|
Software As A Service – subscription revenues for using the Company’s software platforms will fall in this category. The Company recognizes the revenues for each period using the starting and ending average of subscriber fees during the billing period. The objective of the period average is to accommodate frequent changes such as new hires, terminations, and/or births/deaths on our QHIX health insurance platform. Our platforms automatically determine the average users and no further acknowledgement is required from the clients to recognize these revenues.
|
Year Ended December 31,
|
||||||||||||||||
2015
|
2014
|
Increase/ (Decrease)
|
Percent
|
|||||||||||||
Revenue
|
$
|
52,038,044
|
$
|
48,492,349
|
$
|
3,545,695
|
7
|
%
|
||||||||
Cost of revenue
|
31,168,394
|
30,917,470
|
250,924
|
1
|
%
|
|||||||||||
Gross margin
|
20,869,650
|
17,574,879
|
3,294,771
|
19
|
%
|
|||||||||||
General and administrative expenses
|
(12,353,824
|
)
|
(8,467,919
|
)
|
(3,885,905
|
)
|
46
|
%
|
||||||||
Research & development
|
(1,849,389
|
)
|
(2,655,980
|
)
|
806,591
|
(30
|
%)
|
|||||||||
Amortization, depreciation and impairment of intangible assets
|
(5,238,582
|
)
|
(5,642,942
|
)
|
404,360
|
(7
|
%)
|
|||||||||
Interest expense
|
(1,943,771
|
)
|
(1,877,406
|
)
|
(66,365
|
)
|
4
|
%
|
||||||||
Net loss before income taxes
|
(515,916
|
)
|
(1,069,368
|
)
|
553,452
|
(52
|
%)
|
|||||||||
Income taxes
|
-
|
-
|
-
|
|||||||||||||
Net loss
|
$
|
(515,916
|
)
|
$
|
(1,069,368
|
)
|
$
|
553,452
|
(52
|
%)
|
December 31, 2015
|
December 31, 2014
|
|||||||
Net loss (GAAP Basis)
|
$
|
(515,916
|
)
|
$
|
(1,069,368
|
)
|
||
Interest expense
|
1,943,771
|
1,877,406
|
||||||
Amortization, depreciation and impairment expense
|
5,238,582
|
5,642,942
|
||||||
EBITDA
|
$
|
6,666,437
|
$
|
6,450,980
|
Payments due by period
|
||||||||||||||||||||
Contractual obligations
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
More than 5 years
|
|||||||||||||||
Long-term debt obligations (1)
|
$
|
3,117,538
|
$
|
-0-
|
$
|
3,117,538
|
$
|
-0-
|
$
|
-0-
|
||||||||||
Notes payable – revolver
|
7,601,904
|
7,601,904
|
-0-
|
-0-
|
-0-
|
|||||||||||||||
Other long-term liabilities reflected on the Registrant's Balance Sheet
|
4,087,848
|
2,834,677
|
1,253,171
|
-0-
|
-0-
|
|||||||||||||||
Lease obligations
|
595,220
|
162,141
|
285,392
|
147,687
|
-0-
|
|||||||||||||||
Total
|
$
|
15,402,510
|
$
|
10,598,722
|
$
|
4,656,101
|
$
|
147,687
|
$
|
-0-
|
Page
|
|
F-1
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
December 31,
|
||||||||
2015
|
2014
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$
|
246,492
|
$
|
2,285,557
|
||||
Accounts and unbilled receivables (net of allowance for doubtful accounts of $550,000
and $810,000 at December 31, 2015 and December 31, 2014, respectively)
|
9,555,725
|
10,118,816
|
||||||
Inventory
|
95,400
|
-
|
||||||
Other current assets
|
148,076
|
233,789
|
||||||
Total current assets
|
10,045,693
|
12,638,162
|
||||||
Intangible assets, customer lists and technology stacks – net
|
11,566,643
|
12,479,737
|
||||||
Goodwill
|
2,004,600
|
-
|
||||||
Equipment under capital lease – net
|
366,961
|
-
|
||||||
Equipment – net
|
168,169
|
35,931
|
||||||
Long-term assets
|
||||||||
Software development costs – net
|
11,357,524
|
5,146,047
|
||||||
Deferred financing costs – net
|
356,979
|
600,583
|
||||||
Deferred licensing and royalty fees – net
|
960,000
|
1,200,000
|
||||||
Other assets
|
327,329
|
361,464
|
||||||
TOTAL ASSETS
|
$
|
37,153,898
|
$
|
32,461,924
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current Liabilities
|
||||||||
Accounts payable and accrued expenses
|
$
|
5,652,257
|
$
|
4,413,094
|
||||
Note payable – revolver
|
7,601,904
|
6,750,050
|
||||||
Earn outs payable
|
343,075
|
-
|
||||||
Current obligation under capital lease
|
152,640
|
-
|
||||||
Current maturities - long term debt, net of debt discount of $31,945
|
2,637,344
|
650,810
|
||||||
Total current liabilities
|
16,387,220
|
11,813,954
|
||||||
Non-current obligation under capital lease
|
162,149
|
-
|
||||||
Long-term debt, less current maturities, net of debt discount of $197,333
|
4,338,763
|
5,834,688
|
||||||
Total liabilities
|
20,888,132
|
17,648,642
|
||||||
Stockholders' Equity
|
||||||||
Common stock - $0.001 par value; authorized: 200,000,000 shares: issued
and outstanding 108,861,774 and 102,661,774 shares at December 31, 2015
and December 31, 2014, respectively
|
108,862
|
102,662
|
||||||
Additional paid-in capital
|
35,194,180
|
33,231,980
|
||||||
Accumulated deficit
|
(19,037,276
|
)
|
(18,521,360
|
)
|
||||
Total stockholders' equity
|
16,265,766
|
14,813,282
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
37,153,898
|
$
|
32,461,924
|
Years ended December 31,
|
||||||||
2015
|
2014
|
|||||||
Revenue
|
$
|
52,038,044
|
$
|
48,492,349
|
||||
Cost of revenue
|
31,168,394
|
30,917,470
|
||||||
Gross margin
|
20,869,650
|
17,574,879
|
||||||
Operating expenses:
|
||||||||
General and administrative expenses
|
(12,353,824
|
)
|
(8,467,919
|
)
|
||||
Research and development
|
(1,849,389
|
)
|
(2,655,980
|
)
|
||||
Amortization, depreciation and impairment expense/loss
|
(5,238,582
|
)
|
(5,642,942
|
)
|
||||
Interest expense
|
(1,943,771
|
)
|
(1,877,406
|
)
|
||||
Total
|
(21,385,566
|
)
|
(18,644,247
|
)
|
||||
Net loss before income taxes
|
(515,916
|
)
|
(1,069,368
|
)
|
||||
Provision for income taxes
|
-
|
-
|
||||||
Net loss
|
$
|
(515,916
|
)
|
$
|
(1,069,368
|
)
|
||
Net loss per common share – basic and diluted
|
$
|
*
|
(0.01
|
)
|
||||
Weighted average common shares – basic and diluted
|
$
|
103,754,377
|
102,024,778
|
Common
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||
Shares
|
Stock
|
Capital
|
(Deficit)
|
Equity
|
||||||||||||||||
Balance, December 31, 2013
|
92,466,690
|
$
|
92,467
|
$
|
27,063,188
|
$
|
(17,451,992
|
)
|
$
|
9,703,663
|
||||||||||
Sale of common stock
|
1,874,584
|
1,875
|
1,122,876
|
-
|
1,124,751
|
|||||||||||||||
Shares issued for services
|
451,055
|
451
|
119,865
|
-
|
120,316
|
|||||||||||||||
Shares issued for loan extension
|
350,000
|
350
|
139,650
|
-
|
140,000
|
|||||||||||||||
Shares issued and warrants granted for acquisition of assets
|
4,519,445
|
4,519
|
2,997,401
|
-
|
3,001,920
|
|||||||||||||||
Shares issued for licensing fee
|
3,000,000
|
3,000
|
1,197,000
|
-
|
1,200,000
|
|||||||||||||||
warrants granted with notes payable
|
-
|
-
|
592,000
|
-
|
592,000
|
|||||||||||||||
Net loss – 2014
|
-
|
-
|
-
|
(1,069,368
|
)
|
(1,069,368
|
)
|
|||||||||||||
Balance, December 31, 2014
|
102,661,774
|
$
|
102,662
|
$
|
33,231,980
|
$
|
(18,521,360
|
)
|
$
|
14,813,282
|
||||||||||
Shares issued for acquisition of assets
|
4,750,000
|
4,750
|
972,750
|
-
|
977,500
|
|||||||||||||||
Shares issued for services and employees
|
1,450,000
|
1,450
|
325,050
|
-
|
326,500
|
|||||||||||||||
Warrants granted
|
-
|
-
|
664,400
|
-
|
664,400
|
|||||||||||||||
Net loss – 2015
|
-
|
-
|
-
|
(515,916
|
)
|
(515,916
|
)
|
|||||||||||||
Balance, December 31, 2015
|
108,861,774
|
$
|
108,862
|
$
|
35,194,180
|
$
|
(19,037,276
|
)
|
$
|
16,265,766
|
Years ended December 31,
|
||||||||
2015
|
2014
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(515,916
|
)
|
$
|
(1,069,368
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Amortization, impairment and depreciation expense
|
5,238,582
|
5,642,942
|
||||||
Deferred license cost
|
240,000
|
-
|
||||||
Provision for doubtful accounts
|
(260,000
|
)
|
8,409
|
|||||
Issuance of stock for services and loan extension
|
326,500
|
260,316
|
||||||
Issuance of warrants for services
|
664,400
|
-
|
||||||
Changes in assets and liabilities, net of the effect of the acquisitions
|
||||||||
Accounts and unbilled receivables
|
978,124
|
(4,311,076
|
)
|
|||||
Inventory
|
(95,400
|
)
|
-
|
|||||
Other current assets
|
(69,151
|
)
|
(63,436
|
)
|
||||
Software development costs
|
(6,516,889
|
)
|
(1,890,000
|
)
|
||||
Deferred finance costs
|
243,604
|
(546,667
|
)
|
|||||
Other assets
|
44,999
|
(72,792
|
)
|
|||||
Obligation under capital lease
|
314,789
|
-
|
||||||
Debt discount
|
-
|
(592,000
|
)
|
|||||
Accounts payable and accrued expenses
|
(2,080,934
|
)
|
(851,725
|
)
|
||||
Net cash used in operating activities
|
(1,487,292
|
)
|
(3,485,397
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Purchase of equipment
|
(523,470
|
)
|
(20,440
|
)
|
||||
Acquisition of assets – net cash paid
|
(370,766
|
)
|
-
|
|||||
Net cash used in investing activities
|
(894,236
|
)
|
(20,440
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Proceeds from sales of common stock
|
-
|
1,124,751
|
||||||
Proceeds from notes payable – other
|
-
|
4,100,000
|
||||||
Borrowings on revolver
|
51,838,143
|
41,087,708
|
||||||
Repayments of revolver
|
(50,986,289
|
)
|
(38,668,233
|
)
|
||||
Payments of long-term debt
|
(509,391
|
)
|
(2,750,047
|
)
|
||||
Net cash provided by financing activities
|
342,463
|
4,894,179
|
||||||
Net (decrease)/increase in cash
|
(2,039,065
|
)
|
1,388,342
|
|||||
Cash – beginning of year
|
2,285,557
|
897,215
|
||||||
Cash – end of year
|
$
|
246,492
|
$
|
2,285,557
|
||||
Supplemental disclosure of cash flow information
|
||||||||
Interest
|
$
|
1,848,331
|
$
|
1,367,559
|
||||
Income Taxes
|
$
|
-
|
$
|
-
|
||||
Supplemental disclosure for Investing activities:
|
||||||||
Assets acquired
|
||||||||
Inventory
|
$
|
90,442
|
$
|
-
|
||||
Current assets
|
164,196
|
-
|
||||||
Equipment
|
90,721
|
-
|
||||||
Customer list and relationship
|
3,661,479
|
-
|
||||||
Goodwill
|
2,004,600
|
-
|
||||||
Total assets acquired
|
6,011,438
|
-
|
||||||
Purchase of assets funded by:
|
||||||||
Accrued Liabilities
|
3,263,172
|
-
|
||||||
Subordinate debt
|
1,000,000
|
-
|
||||||
Common stock par value $0.001 per share, 4,750,000 shares
|
977,500
|
-
|
||||||
Contingent earn-out payments
|
400,000
|
-
|
||||||
5,640,672
|
-
|
|||||||
Net Cash paid
|
$
|
370,766
|
$
|
-
|
1.
|
Time & material - consulting and project engagements fall in this category and revenues are recognized when the client signs and approves the time sheet of consultants who have completed work on their assignment.
|
2.
|
Managed services – engagements where the Company bills a fixed contracted amount per billing period for the defined services provided such as software maintenance, break-fix and hosting services. The client provides no acknowledgement of delivery since the agreed upon service level agreements determine any service deficiencies. Any service deficiencies are addressed within the normal course of the engagement. Since the revenue is not subject to forfeiture, refund or other concession and all delivery obligations are fulfilled and the fee is fixed and determinable, the Company follows the guidance under FASB ASC 985-605 to recognize the revenues.
|
3.
|
Software As A Service – subscription revenues for using the Company’s software platforms will fall in this category. The Company recognizes the revenues for each period using the starting and ending average of subscriber fees during the billing period. The objective of the period average is to accommodate frequent changes such as new hires, terminations, and/or births/deaths on our QHIX health insurance platform. Our platforms automatically determine the average users and no further acknowledgement is required from the clients to recognize these revenues.
|
2014
|
||||
Gross Sales:
|
$
|
50,482,572
|
||
Net Loss:
|
$
|
(2,119,398
|
)
|
December 31, 2015
|
||||
Gross Sales:
|
$ | 52,248,554 | ||
Net Loss:
|
$ | (1,605,980 | ) |
Fair value of consideration transferred from the acquisitions:
|
||||||||||||||||
Brainchild
|
DialedIn
|
DUS
|
Total
|
|||||||||||||
Cash
|
$
|
500,000
|
$
|
-
|
$
|
-
|
$
|
500,000
|
||||||||
Subordinated debt
|
1,000,000
|
-
|
-
|
1,000,000
|
||||||||||||
Common stock
|
142,500
|
760,000
|
75,000
|
977,500
|
||||||||||||
Contingent earn-out payments
|
400,000
|
-
|
-
|
400,000
|
||||||||||||
$
|
2,042,500
|
$
|
760,000
|
$
|
75,000
|
$
|
2,877,500
|
|||||||||
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
||||||||||||||||
Cash
|
$
|
30,272
|
$
|
98,962
|
$
|
-
|
$
|
129,234
|
||||||||
Customer lists/Technology intangibles, net
|
649,265
|
695,339
|
-
|
1,344,604
|
||||||||||||
Inventory
|
90,442
|
-
|
-
|
90,442
|
||||||||||||
Deposits
|
2,000
|
7,163
|
-
|
9,163
|
||||||||||||
Accounts receivable
|
121,715
|
33,318
|
-
|
155,033
|
||||||||||||
Fixed assets
|
12,045
|
3,676
|
75,000
|
90,721
|
||||||||||||
Accounts payable and accrued liabilities
|
(151,774
|
)
|
(161,398
|
)
|
(2,950,000
|
)
|
(3,263,172
|
)
|
||||||||
Sub total
|
753,965
|
677,060
|
(2,875,000
|
)
|
(1,443,975
|
)
|
||||||||||
Excess of purchase price allocated to intangible assets
|
1,288,535
|
82,940
|
945,400
|
2,316,875
|
||||||||||||
Excess of purchase price allocated to Goodwill
|
-
|
-
|
2,004,600
|
2,004,600
|
||||||||||||
Total
|
$
|
2,042,500
|
$
|
760,000
|
$
|
75,000
|
$
|
2,877,500
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||
Gross
|
Accumulated amortization
|
Balance
|
Gross
|
Accumulated amortization
|
Balance
|
|||||||||||||||||||
Customer list
|
||||||||||||||||||||||||
Services
|
$
|
24,217,238
|
$
|
(21,129,178
|
)
|
$
|
3,088,060
|
$
|
23,281,196
|
$
|
(19,145,168
|
)
|
$
|
4,136,028
|
||||||||||
Education
|
290,670
|
(58,140
|
)
|
232,530
|
-
|
-
|
-
|
|||||||||||||||||
Media
|
1,639,750
|
(1,169,008
|
)
|
470,742
|
1,639,750
|
(797,808
|
)
|
841,942
|
||||||||||||||||
26,147,658
|
(22,356,326
|
)
|
3,791,332
|
24,920,946
|
(19,942,976
|
)
|
4,977,970
|
|||||||||||||||||
Technology stack
|
||||||||||||||||||||||||
Services
|
$
|
7,237,637
|
$
|
(4,892,300
|
)
|
$
|
2,345,337
|
$
|
6,450,000
|
$
|
(3,797,411
|
)
|
$
|
2,652,589
|
||||||||||
Education
|
1,647,130
|
(235,308
|
)
|
1,411,822
|
-
|
-
|
-
|
|||||||||||||||||
Health
|
175,000
|
(74,988
|
)
|
100,012
|
175,000
|
(49,992
|
)
|
125,008
|
||||||||||||||||
Media
|
5,642,171
|
(1,724,031
|
)
|
3,918,140
|
5,642,171
|
(918,002
|
)
|
4,724,169
|
||||||||||||||||
14,701,938
|
(6,926,627
|
)
|
7,775,311
|
12,267,171
|
(4,765,404
|
)
|
7,501,767
|
|||||||||||||||||
Total
|
$
|
40,849,596
|
$
|
(29,282,953
|
)
|
$
|
11,566,643
|
$
|
37,188,117
|
$
|
(24,708,380
|
)
|
$
|
12,479,737
|
2015
|
2014
|
|||||||
Balance, January 1,
|
$
|
12,479,737
|
$
|
15,058,253
|
||||
Additions
|
3,661,477
|
3,001,921
|
||||||
Impairment of assets
|
(170,951
|
)
|
-
|
|||||
Amortization
|
(4,404,620
|
)
|
(5,580,437
|
)
|
||||
Balance, December 31,
|
$
|
11,566,643
|
$
|
12,479,737
|
Year
|
Amount
|
|||
2016
|
$
|
3,742,540
|
||
2017
|
3,510,211
|
|||
2018
|
1,477,145
|
|||
2019
|
1,364,959
|
|||
2020
|
913,616
|
|||
2021 and thereafter
|
558,172
|
|||
Total
|
$
|
11,566,643
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||
Gross
|
Accumulated amortization
|
Balance
|
Gross
|
Accumulated amortization
|
Balance
|
|||||||||||||||||||
QBIX
|
$
|
1,527,060
|
$
|
(305,412
|
)
|
$
|
1,221,648
|
$
|
1,427,485
|
$
|
-
|
$
|
1,427,485
|
|||||||||||
QHIX
|
4,823,355
|
-
|
4,823,355
|
3,121,313
|
-
|
3,121,313
|
||||||||||||||||||
QBLITZ
|
3,879,899
|
-
|
3,879,899
|
597,249
|
-
|
597,249
|
||||||||||||||||||
QEDX
|
1,432,622
|
-
|
1,432,622
|
-
|
-
|
-
|
||||||||||||||||||
$
|
11,662,936
|
$
|
(305,412
|
)
|
$
|
11,357,524
|
$
|
5,146,047
|
$
|
-
|
$
|
5,146,047
|
Balance, January 1,
|
$
|
5,146,047
|
||
Additions
|
6,516,889
|
|||
Impairment of assets
|
-
|
|||
Amortization
|
(305,412
|
)
|
||
Balance, September 30,
|
$
|
11,357,524
|
Year
|
Amount
|
|||
2016
|
$
|
1,556,604
|
||
2017
|
1,556,604
|
|||
2018
|
2,332,584
|
|||
2019
|
2,332,584
|
|||
2020
|
2,027,189
|
|||
2021 and thereafter
|
1,551,959
|
|||
Total
|
$
|
11,357,524
|
Description
|
December 31, 2015
|
|||
Hardware Assessment Devices
|
$
|
82,574
|
||
Display Devices
|
9,431
|
|||
Accessories – Power adaptors & Cables
|
3,395
|
|||
$
|
95,400
|
Description of Cost
|
December 31, 2015
|
December 31, 2014
|
||||||
Furniture & fixtures
|
$
|
35,993
|
$
|
5,000
|
||||
Leasehold improvements
|
33,311
|
-
|
||||||
Computing equipment
|
594,319
|
44,431
|
||||||
Total
|
663,623
|
49,431
|
||||||
Less: Accumulated depreciation
|
(128,493
|
)
|
(13,500
|
)
|
||||
Balance
|
$
|
535,130
|
$
|
35,931
|
Description
|
December 31, 2015
|
December 31, 2014
|
||||||
Equipment – net
|
$
|
168,169
|
$
|
35,931
|
||||
Equipment under capital lease – net
|
366,961
|
-
|
||||||
$
|
535,130
|
$
|
35,931
|
December 31, 2015
|
December 31, 2014
|
|||||||
Note payable due December 31, 2017, as extended, plus interest at 6.5% per annum (a)
|
$
|
3,117,538
|
$
|
3,117,538
|
||||
Note payable due October 1, 2017, plus interest at approximately 10% per annum (b)
|
1,825,447
|
2,853,571
|
||||||
Note payable due July 1, 2016, plus interest at 8% per annum (c)
|
1,232,000
|
1,100,000
|
||||||
Note payable due December 31, 2017, plus interest at 8% per annum (d)
|
1,000,000
|
-
|
||||||
Note payable due September 23, 2018, plus interest at 6.7% per annum (e)
|
30,400
|
-
|
||||||
7,205,385
|
7,071,109
|
|||||||
Less: Debt Discount
|
(229,278
|
)
|
(585,611
|
)
|
||||
Total
|
6,976,107
|
6,485,498
|
||||||
Less: Current maturities, net of debt discount of $31,945
|
(2,637,344
|
)
|
(650,810
|
)
|
||||
Total long-term debt
|
$
|
4,338,763
|
$
|
5,834,688
|
Year
|
Amount
|
|||
2016
|
$
|
2,834,677
|
||
2016 (Less: Debt Discount)
|
(197,333
|
)
|
||
2017
|
4,361,855
|
|||
2017 (Less: Debt Discount)
|
(31,945
|
)
|
||
2018
|
8,853
|
|||
$
|
6,976,107
|
Level 1
|
Unadjusted quoted prices in active markets for identical assets or liabilities;
|
|
Level 2
|
Quoted prices for similar assets or liabilities in active markets or inputs that are observable for the asset or the asset or liability, either directly or indirectly through market corroboration; and
|
|
Level 3
|
Unobservable inputs for the asset or liability.
|
Purpose
|
Number of Shares
|
Total Cost
|
Average Cost/Share
|
|||||||||
Acquisition of operating assets
|
4,750,000 | $ | 997,500 | $ | 0.21 | |||||||
Employee performance bonus
|
1,000,000 | $ | 190,000 | $ | 0.19 | |||||||
Various services
|
450,000 | $ | 136,500 | $ | 0.30 | |||||||
Totals
|
6,200,000 | $ | 1,324,000 | $ | 0.21 |
Purpose
|
Number of Shares
|
Total Cost
|
Average Cost/Share
|
|||||||||
Acquisition of operating assets
|
7,519,445 | $ | 3,224,750 | $ | 0.57 | |||||||
Financing charges
|
350,000 | $ | 140,000 | $ | 0.40 | |||||||
Various services
|
451,055 | $ | 120,317 | $ | 0.27 | |||||||
Warrant exercise
|
1,874,584 | $ | 1,124,750 | $ | 0.60 | |||||||
Totals
|
10,195,084 | $ | 4,609,817 | $ | 0.45 |
2015
|
2014
|
|||||||
Financing and stock subscriptions
|
8,579,030
|
8,579,030
|
||||||
Note Extensions
|
2,843,064
|
|
2,843,064
|
|||||
Management
|
7,007,693
|
4,500,000
|
||||||
Debt conversion
|
1,666,668
|
1,666,667
|
||||||
Total Reserved
|
20,096,454
|
17,588,761
|
Number of Shares
|
Exercise Price
|
Weighted Average Exercise Price
|
||||||||||
Balance at December 31, 2012
|
12,026,678
|
$
|
0.36 – 0.60
|
$
|
0.51
|
|||||||
Warrants exercised
|
(1,700,000
|
)
|
||||||||||
Warrants expired
|
-
|
|||||||||||
Warrants issued to management
|
2,500,000
|
$
|
0.10
|
|||||||||
Warrants issued for debt conversion
|
1,666,667
|
$
|
0.36
|
|||||||||
Warrants issued with stock subscription
|
666,667
|
$
|
0.36
|
|||||||||
Balance at December 31, 2013
|
15,160,012
|
$
|
0.10 – 0.36
|
$
|
0.47
|
|||||||
Warrants exercised
|
(1,874,584
|
)
|
0.60
|
|||||||||
Warrants expired
|
-
|
|||||||||||
Warrants issued to management
|
2,000,000
|
$
|
0.10
|
|||||||||
Warrants issued for financing
|
2,303,333
|
$
|
0.60
|
|||||||||
Balance at December 31, 2014
|
17,588,761
|
$
|
0.10 – 0.60
|
$
|
0.55
|
|||||||
Warrants exercised
|
-
|
|||||||||||
Warrants expired
|
-
|
|||||||||||
Warrants issued to management
|
50,000
|
$
|
0.10
|
|||||||||
Warrants issued to management
|
2,507,693
|
$
|
0.01
|
|||||||||
Balance at December 31, 2015
|
20,096,454
|
$
|
0.01 – 0.10
|
$
|
0.48
|
Number of Common Stock Warrants
|
Expiration Date
|
Remaining Contractual Life (Years)
|
Exercise price
|
||||||||
3,400,000 |
10/25/2016
|
0.8 | $ | 0.60 | |||||||
446,042 |
10/25/2016
|
0.8 | $ | 0.60 | |||||||
281 |
10/25/2016
|
0.8 | $ | 0.60 | |||||||
1,333,333 |
12/26/2016
|
1.0 | $ | 0.36 | |||||||
2,000,000 |
5/1/2017
|
1.3 | $ | 0.10 | |||||||
629,371 |
10/25/2017
|
1.8 | $ | 0.36 | |||||||
2,059,734 |
12/31/2017
|
2.0 | $ | 0.36 | |||||||
583,333 |
12/31/2017
|
2.0 | $ | 0.36 | |||||||
50,000 |
12/31/2017
|
2.0 | $ | 0.10 | |||||||
2,500,000 |
7/1/2018
|
2.5 | $ | 0.10 | |||||||
1,666,667 |
12/31/2018
|
3.0 | $ | 0.36 | |||||||
666,667 |
12/31/2018
|
3.0 | $ | 0.36 | |||||||
250,000 |
10/28/2019
|
3.8 | $ | 0.60 | |||||||
2,053,333 |
12/22/2019
|
4.0 | $ | 0.60 | |||||||
1,153,847 |
10/8/2020
|
4.8 | $ | 0.01 | |||||||
1,153,846 |
10/8/2020
|
4.8 | $ | 0.01 | |||||||
50,000 |
10/8/2020
|
4.8 | $ | 0.01 | |||||||
50,000 |
10/8/2020
|
4.8 | $ | 0.01 | |||||||
50,000 |
10/8/2020
|
4.8 | $ | 0.01 | |||||||
20,096,454 |
Date
|
Term (Years)
|
Location
|
Expiration
|
||||
09/2012 | 5 |
NJ
|
08/31/2016
|
||||
06/2013 | 5 |
MI
|
10/31/2018
|
||||
07/2014 | 3 |
GA
|
08/31/2017
|
||||
12/2014 | 4 |
CA
|
04/30/2019
|
||||
06/2015 | 7 |
IL
|
12/31/2022
|
Year Ending December 31,
|
Amount
|
|||
2016
|
$ |
162,141
|
||
2017
|
162,871
|
|||
2018
|
122,521
|
|||
2019
|
59,533
|
|||
2020 and beyond
|
88,154
|
|||
$
|
$595,220
|
Year ending December 31,
|
||||
2016
|
$
|
167,114
|
||
2017
|
167,114
|
|||
Total minimum lease payments
|
334,228
|
|||
Less: amount representing interest
|
(19,694
|
)
|
||
Present value of net minimum lease payments, presented as current and non-current obligations under capital leases of $152,640 and $162,149, respectively.
|
$
|
314,534
|
2015
|
2014
|
|||||||
Amortization of intangibles
|
$
|
2,672,000
|
$
|
1,860,000
|
||||
Allowance for doubtful accounts
|
220,000
|
324,000
|
||||||
Reserve for vacation payroll and legal settlement
|
79,000
|
79,000
|
||||||
Net operating loss
|
2,200,000
|
1,220,000
|
||||||
5,171,000
|
3,483,000
|
|||||||
Valuation allowance
|
(5,171,000)
|
(3,483,000
|
)
|
|||||
Net deferred tax asset
|
$
|
-
|
$
|
-
|
2015
|
2014
|
|||||||
Expected Federal tax rate
|
(34.0
|
%)
|
(34.0
|
%)
|
||||
Expected state tax rate, net of Federal effect
|
(6.0
|
%)
|
(6.0
|
%)
|
||||
Change in valuation allowance
|
40.0
|
%
|
40.0
|
%
|
||||
-
|
%
|
-
|
%
|
Year Ending
|
Year Ending
|
|||||||
Description of Cost
|
December 31, 2015
|
December 31, 2014
|
||||||
Client delivery and support
|
$
|
3,335,450
|
$
|
2,688,316
|
||||
Platform development (capitalized by the Company)
|
2,340,000
|
1,890,000
|
||||||
Sales support
|
176,470
|
150,530
|
||||||
Back office support
|
2,039,990
|
1,642,892
|
||||||
Research & Development
|
323,090
|
377,262
|
||||||
$
|
8,215,000
|
$
|
6,749,000
|
§
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of assets;
|
§
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of consolidated financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of the Company’s management; and
|
§
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on the consolidated financial statements
|
|
§
|
inadequate personnel for documenting and execution of processes related to accounting for transactions;
|
|
§
|
inadequate segregation of duties due to the limited size of the accounting department; and
|
|
§
|
a lack of experienced personnel with relevant accounting experience, due in part to our limited financial resources.
|
Name
|
Age
|
Position
|
Period Held
|
|||
Nandu Thondavadi
|
62 |
Director/CEO
|
2010 – Current
|
|||
Dhru Desai
|
54 |
Director/CFO
|
2010 – Current
|
|||
Thomas E. Sawyer
|
77 |
Director
|
2010 – Current
|
|||
Eric Gurr
|
60 |
Director
|
2013 – Current
|
|||
Philip Firrek
|
69 |
Director
|
2014 – Current
|
Name and address of Officers and Directors
|
Amount and nature of beneficial ownership
|
Percent of class
%
|
||||||
Dhru Desai
|
7,403,846
|
6.65
|
||||||
Nandu Thondavadi
|
8,403,847
|
7.55
|
||||||
Thomas Sawyer
|
200,000
|
0.18
|
||||||
Eric Gurr
|
255,000
|
0.23
|
||||||
Philip Firrek
|
100,000
|
0.09
|
||||||
All officers and directors as a group
|
16,362,693
|
14.38
|
SUMMARY COMPENSATION TABLE
|
||||||||||||||||||||||||||||||||||
Name and
principal
position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option/Warrant
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($)
|
Total ($)
|
|||||||||||||||||||||||||
Nandu Thondavadi, CEO
|
2015
|
$
|
0
|
0
|
0
|
300,000
|
0
|
0
|
0
|
$
|
0
|
|||||||||||||||||||||||
2014
|
$
|
0
|
0
|
0
|
87,508
|
0
|
0
|
0
|
$
|
0
|
||||||||||||||||||||||||
Dhru Desai, CFO
|
2015
|
$
|
0
|
0
|
0
|
300,000
|
0
|
0
|
0
|
$
|
0
|
|||||||||||||||||||||||
2014
|
$
|
0
|
0
|
0
|
87,508
|
0
|
0
|
0
|
$
|
0
|
||||||||||||||||||||||||
Thomas Sawyer, Director
|
2015
|
|
$
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
12,991
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
$
|
0
|
|
|
|
2014
|
|
$
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
$
|
0
|
|
|
Eric Gurr, Director
|
2015
|
|
$
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
12,991
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
$
|
0
|
|
|
2014
|
$
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
$ |
0
|
||||||||||||||||||||||||
Philip Firrek, Director
|
2015
|
|
$
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
25,823
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
$
|
0
|
|
|
2014
|
$
|
0
|
0
|
0
|
12,991
|
0
|
0
|
0
|
$ |
0
|
Title of class
|
Name and address of beneficial owners
|
Amount and nature
of beneficial
ownership
|
Percent of class
%
|
|||||||
Common stock
|
Stonegate Assets, Inc. (1)
|
7,000,000
|
6.43
|
|||||||
Common stock
|
Stonegate Holdings, Inc. (1)
|
6,695,959
|
6.15
|
|||||||
Common stock & warrants
|
Dhru Desai (2)
|
7,403,846
|
6.65
|
|||||||
Common stock & warrants
|
Nandu Thondavadi (3)
|
8,403,847
|
7.55
|
|||||||
Common stock
|
Thomas E. Sawyer (4)
|
200,000
|
0.18
|
|||||||
Common stock
|
Eric Gurr (5)
|
255,000
|
0.23
|
|||||||
Warrants
|
Philip Firrek (6)
|
100,000
|
0.09
|
|||||||
All major shareholders, officers and directors as a group (6)
|
30,058,652
|
26.40
|
(1)
|
Based on 108,861,773 shares of common stock outstanding as of March 28, 2016.
|
(2)
|
Mr. Dhru Desai, an officer and member of the Board of Directors, owns stock in an irrevocable trust for the benefit of his family, in his own name and his spouse’s name, includes 2,403,846 warrants and is based on 111,265,619 shares outstanding.
|
(3)
|
These shares are owned by a trust and may be imputed to Dr. Nandu Thondavadi, an officer and member of the Board of Directors, as the trustee and/or certain of the beneficiaries of these family trusts are members of his immediate family. This includes warrants to purchase 2,403,847 shares granted to Dr. Nandu Thondavadi and is based on 111,265,620 shares outstanding.
|
(4)
|
Dr. Thomas E. Sawyer is a member of the Board of Directors and includes 50,000 warrants and 150,000 shares of common stock and is based on 108,911,773 shares outstanding.
|
(5)
|
Mr. Eric Gurr is a member of the Board of Directors and includes warrants to purchase 50,000 shares of the Company’s common stock and is based on 108,911,773 shares outstanding.
|
(6)
|
Mr. Philip Firrek, member of the Board of Directors was granted a warrant to purchase 100,000 shares of the Company’s common stock and is based on 108,961,773 shares outstanding.
|
(7)
|
Based on 113,869,466 shares outstanding.
|
Item 601 of Regulation S-K Exhibit No.:
|
Exhibit
|
31.1
|
|
31.2
|
|
32.1
|
|
101
|
The following financial information from Quadrant 4 System Corporation’s Annual Report on Form 10-K for the year ended December 31, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheet at December 31, 2015 and 2014, (ii) Consolidated Statement of Operations for the years ended December 31, 2015 and 2014, (iii) Consolidated Statement of Stockholders' Equity for the years ended December 31, 2015 and 2014, and (iv) Consolidated Statement of Cash Flows for the years ended December 31, 2015 and 2014.
|
Date: March 28, 2016
|
By:
|
/s/ Nandu Thondavadi
|
||
Name:
|
Nandu Thondavadi
|
|||
Title:
|
President and Chief Executive Officer
|
|||
Date: March 28, 2016
|
By:
|
/s/ Dhru Desai
|
||
Name:
|
Dhru Desai
|
|||
Title:
|
Chief Financial Officer
|
Date: March 28, 2016
|
By:
|
/s/ Nandu Thondavadi
|
||
Name:
|
Nandu Thondavadi
|
|||
Title:
|
President and Chief Executive Officer and Director
|
|||
(Principal Executive Officer)
|
||||
Date: March 28, 2016
|
By:
|
/s/ Dhru Desai
|
||
Name:
|
Dhru Desai
|
|||
Title:
|
Chief Financial Officer and Director
|
|||
(Principal Financial Officer)
|
||||
Date: March 28, 2016
|
By:
|
/s/ Philip Firrek
|
||
Name:
|
Philip Firrek
|
|||
Title:
|
Chairman of the Audit Committee and Director
|
Date: March 28, 2016
|
By:
|
/s/ Nandu Thondavadi
|
||
Name:
|
Nandu Thondavadi
|
|||
Title:
|
President and Chief Executive Officer
|
Date: March 28, 2016
|
By:
|
/s/ Dhru Desai
|
||
Name:
|
Dhru Desai
|
|||
Title:
|
Chief Financial Officer
|
Date: March 28, 2016
|
By:
|
/s/ Nandu Thondavadi
|
||
Name:
|
Nandu Thondavadi
|
|||
Title:
|
President and Chief Executive Officer
|
|||
Date: March 28, 2016
|
By:
|
/s/ Dhru Desai
|
||
Name:
|
Dhru Desai
|
|||
Title:
|
Chief Financial Officer
|
Document And Entity Information - USD ($) |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2015 |
Mar. 25, 2016 |
Mar. 15, 2015 |
|
Document and Entity Information [Abstract] | |||
Entity Registrant Name | Quadrant 4 System Corp | ||
Document Type | 10-K | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Common Stock, Shares Outstanding | 108,861,774 | ||
Entity Public Float | $ 8,848,307 | ||
Amendment Flag | false | ||
Entity Central Index Key | 0000878802 | ||
Entity Current Reporting Status | Yes | ||
Entity Voluntary Filers | No | ||
Entity Filer Category | Smaller Reporting Company | ||
Entity Well-known Seasoned Issuer | No | ||
Document Period End Date | Dec. 31, 2015 | ||
Document Fiscal Year Focus | 2015 | ||
Document Fiscal Period Focus | FY |
CONSOLIDATED BALANCE SHEETS (Parentheticals) - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Allowance for doubtful accounts | $ 550,000 | $ 810,000 |
Current maturities - long term debt, debt discount | 31,945 | 31,945 |
Long-term debt, less current maturities, debt discount | $ 197,333 | $ 197,333 |
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 200,000,000 | 200,000,000 |
Common stock, shares issued | 108,861,774 | 102,661,774 |
Common stock, shares outstanding | 108,861,774 | 102,661,774 |
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Revenue | $ 52,038,044 | $ 48,492,349 |
Cost of revenue | 31,168,394 | 30,917,470 |
Gross margin | 20,869,650 | 17,574,879 |
Operating expenses: | ||
General and administrative expenses | (12,353,824) | (8,467,919) |
Research and development | (1,849,389) | (2,655,980) |
Amortization, depreciation and impairment expense/loss | (5,238,582) | (5,642,942) |
Interest expense | (1,943,771) | (1,877,406) |
Total | (21,385,566) | (18,644,247) |
Net loss before income taxes | (515,916) | (1,069,368) |
Provision for income taxes | 0 | 0 |
Net loss | $ (515,916) | $ (1,069,368) |
Net loss per common share – basic and diluted (in Dollars per share) | $ (0.01) | |
Weighted average common shares – basic and diluted (in Shares) | 103,754,377 | 102,024,778 |
CONSOLIDATED STATEMENTS OF CASH FLOWS (Parentheticals) |
12 Months Ended |
---|---|
Dec. 31, 2015
$ / shares
shares
| |
Common stock, shares | shares | 4,750,000 |
Common stock par value | $ / shares | $ 0.001 |
NOTE 1 - ORGANIZATION AND OPERATIONS |
12 Months Ended |
---|---|
Dec. 31, 2015 | |
Disclosure Text Block [Abstract] | |
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block] |
NOTE 1 – ORGANIZATION AND OPERATIONS
Organization
Quadrant 4 System Corporation (sometimes referred to herein as “Quadrant 4” or the “Company”) was incorporated by the Florida Department of State on May 9, 1990 as Sun Express Group, Inc. and changed its name on March 31, 2011. The Company changed its domicile to Illinois on April 25, 2014. The Company generates revenue from clients located mostly in North America operating out of multiple office locations in the United States. In addition, the Company’s revenues are derived from a few select industries pertaining to information technology, consulting, professional services and vertical cloud platforms that include a large number of participants and are subject to rapid change.
Operations
The Company is engaged in the Information Technology sector as a provider of Platform-as-a-Service (PaaS) and Software-as-a-Service (SaaS) systems to the health insurance (QBIX/QHIX), media (QBLITZ) and education (QEDX) verticals (collectively “Platforms”). Along with these platforms, we also provide relevant services that leverage on our proprietary Social Media, Mobility, Analytics and Cloud (SMAC) technology stack. Our core services include Consulting, Application Life Cycle Management, Enterprise Applications & Data Management, Mobility Applications and Business Analytics (collectively “Consulting”). We blend these services with our technology platforms to offer client specific and industry specific solutions to Healthcare, Media, Education, Retail and Manufacturing industry segments (collectively “Solutions”). Consulting and Solutions are grouped together as “Services”.
The Company generates revenues principally from two broad segments, namely Services and Platforms. The Services component includes Consulting that bills on a time & material basis; Solutions that bills on time & material basis; and managed services that bills fixed monthly fees and provides pre-determined services. The Platform segment bills on transaction basis such as per member per month enrolled for the QBIX/QHIX; per bandwidth consumed for the QBLITZ; and per student per month for the QEDX platforms. The QBIX revenue stream started in 2015. The Company anticipates to increase the Platform based revenues in 2016.
|
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
12 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||
Accounting Policies [Abstract] | |||||||
Significant Accounting Policies [Text Block] |
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Consolidated Financial Statements
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and include all the accounts of the Company. As of January 1, 2015, the two wholly owned subsidiaries have been merged with Quadrant 4 System Corporation. All intercompany transactions for 2014 have been eliminated.
Estimates
The preparation of the Company’s consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (‘U.S. GAAP”) requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Significant estimates include the allowance for uncollectible accounts receivable, depreciation and amortization, intangible assets, including customer lists and technology stacks, capitalization, fair value and useful lives, accruals, contingencies, impairment and valuation of stock warrants and options. These estimates may be adjusted as more current information becomes available, and any adjustment could have a significant impact on recorded amounts. Accordingly, actual results could defer from those estimates.
Fair Value of Financial Instruments
The Company considers the carrying amounts of financial instruments, including cash, accounts receivable, accounts payable, accrued expenses and notes payable to approximate their fair values because of their relatively short maturities.
Accounts and Unbilled Receivables
Accounts and unbilled receivables consist of amounts due from customers which are presented net of the allowance for doubtful accounts at the amount the Company expects to collect. The Company records a provision for doubtful receivables, if necessary, to allow for any amounts which may be unrecoverable, which is based upon an analysis of the Company’s prior collection experience, customer creditworthiness, past transaction history with the customers, current economic trends, and changes in customer repayment terms.
Unbilled receivables are established when revenue is deemed to be recognized based on the Company's revenue recognition policy, but due to contractual restraints over the timing of invoicing, the Company does not have the right to invoice the customer by the balance sheet date.
Vendors and Contractors
The Company outsources portions of its work to third party service providers (Note 14). These providers can be captive suppliers that undertake software development, research & development and custom platform development. Some vendors may provide specific consultants or resources (often called Corp to Corp) or independent contractors (often designated as 1099) to satisfy agreed deliverables to its clients.
Equipment
Equipment is recorded at cost and depreciated for financial statement purpose using the straight line method over estimated useful lives of five to fifteen years. Maintenance and repairs are charged to operating expenses as they are incurred. Improvements and betterments, which extend the lives of the assets, are capitalized. The cost and accumulated depreciation of assets retired or otherwise disposed of are removed from the appropriate amounts and any profit or loss on the sale or disposition of assets is credited or charged to income.
Inventory
Inventory consists primarily of manufactured and preassembled units ready for distribution. Inventory is stated at the lower of cost (first-in, first-out) or market. In evaluating whether inventory is stated lower of cost or market, management considers such factors as the amount of inventory on hand and the distribution channel, the estimated time to sell such inventory, and the current market conditions. Adjustments to reduce inventory to its net realizable value are charged to cost of goods sold.
Intangible Assets
Intangible assets, consisting of customer lists and technology stacks, are recorded at fair value and amortized on the straight-line method over the estimated useful lives of the related assets.
The carrying value of intangible assets are reviewed for impairment by management of the Company at least annually or upon the occurrence of an event which may indicate that the carrying amount may be greater than its fair value. Management of the Company has decided to perform its impairment testing on a quarterly basis starting with the September 30, 2015 quarter. If impaired, the Company will write-down such impairment. In addition, the useful life of the intangible assets will be evaluated by management at least annually or upon the occurrence of an event which may indicate that the useful life may have changed.
Customer lists are valued based on management’s forecast of expected future net cash flows, with revenues based on projected revenues from customers acquired and are being amortized over years ranging from 2 to 5 years.
Technology stacks are valued based on management’s forecast of expected future net cash flows, with revenues based on projected sales of these technologies and are amortized over years ranging from 2 to 7 years.
Software Development Costs
Costs that are related to the conceptual formulation and design of licensed software programs are expensed as incurred to research, development engineering and other administrative support expenses; costs that are incurred to produce the finished product after technological feasibility has been established and after all research and development activities for any other components of the product or process have been completed are capitalized as software development costs. Capitalized amounts are amortized on a straight-line basis over periods ranging up to five years and are recorded in amortization expense which started during 2015 when the platforms first became available for sale. The Company performs periodic reviews to ensure that unamortized software development costs remain recoverable from future revenue. Cost to support or service licensed program are charged to cost of revenue as incurred.
The Companies Product Development and R&D are carried out by both our employees in the US as well as outsourced contractors in India. The US employees mainly focus on the domain, market relevance, feasibility and possible pilots/prototypes. The Indian contractors mostly focus on execution in terms of software development and testing.
Pre-paid Expenses
The Company incurs certain costs that are deemed as prepaid expenses. The fees that are paid to the Department of Homeland Security for processing H1 visa fees for its international employees are amortized over 36 months, typically the life of the visa. One third of these pre-paid expenses are included in other current assets and two thirds in other assets.
Deferred Financing Costs
Financing costs incurred in connection with the Company’s notes payable and revolving credit facilities are capitalized and amortized into expense using the straight-line method over the life of the respective facility (Note 9).
Deferred Licensing and Royalty Fees
The Company licenses software, platforms and/or content on a needed basis and enters into market driven licensing and royalty fee arrangements. If no consumption or usage of such licenses happen during the reporting period, the Company has no obligation for any minimum fees or royalties and no accruals are posted. The deferred licensing fee is being amortized over a period of five years.
Operating Leases
The Company has operating lease agreements for its offices some of which contain provisions for future rent increases or periods in which rent payments are abated. Operating leases which provide for lease payments that vary materially from the straight-line basis are adjusted for financial accounting purposes to reflect rental income or expense on the straight-line basis in accordance with the authoritative guidance issued by the Financial Accounting Standards Board (“FASB”). No such material difference existed as of December 31, 2015 and 2014.
Financial Instruments
The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
The Company reviews the terms of convertible debt and equity instruments it issues to determine whether there are embedded derivative instruments, including the embedded conversion option, that are required to be bifurcated and accounted for separately as a derivative financial instrument. In connection with the sale of convertible debt and equity instruments, the Company may issue freestanding warrants that may, depending on their terms, be accounted for as derivative instrument liabilities, rather than as equity.
Bifurcated embedded derivatives are initially recorded at fair value and are then revalued at each reporting date with changes in the fair value reported as non-operating income or expense. When the convertible debt or equity instruments contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds allocated to the convertible host instruments are first allocated to the fair value of all the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the convertible instruments themselves, usually resulting in those instruments being recorded at a discount from their face amount.
The discount from the face value of the convertible debt, together with the stated interest on the instrument, is amortized over the life of the instrument through periodic charges to interest expense, using the effective interest method.
Goodwill
In connection with the Company's acquisitions, valuations are usually completed to determine the allocation of the purchase prices. The factors considered in the valuations include data gathered as a result of the Company's due diligence in connection with the acquisitions, projections for future operation, and data obtained from third-party valuation specialists as deemed appropriate. Goodwill represents the future economic benefits of a business combination measured as the excess purchase price over the fair market value of net assets acquired.
Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually or more frequently if events and circumstances exists that indicate that a goodwill impairment test should be performed. The Company has selected December 31 as the date to perform the annual impairment test. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values.
Revenue Recognition
Revenue is recognized when there is persuasive evidence of an arrangement, the fee is fixed and determinable, performance of service has occurred and collection is reasonably assured. Revenue is recognized in the period the services are provided on which service ranges from approximately 2 months to over 1 year. The Company specifically recognizes three kinds of revenues:
As of December 31, 2015 and 2014, the Company does not have any multiple-element revenue streams.
Income Taxes
Deferred income taxes have been provided for temporary differences between financial statement and income tax reporting under the liability method, using expected tax rates and laws that are expected to be in effect when the differences are expected to reverse. A valuation allowance is provided when realization is not considered more likely than not.
The Company’s policy is to classify income tax assessments, if any, for interest expense and for penalties in general and administrative expenses. The Company’s income tax returns are subject to examination by the IRS and corresponding states, generally for three years after they are filed.
Loss per Common Share
Basic loss per share is calculated using the weighted-average number of common shares outstanding during each period. Diluted income per share includes potentially dilutive securities such as outstanding options and warrants outstanding during each period.
For the years ended December 31, 2015 and 2014, there were 20,096,454 and 17,588,760 respectively, potentially dilutive securities not included in the calculation of weighted-average common shares outstanding since they would be anti-dilutive.
Derivatives
We account for derivatives pursuant to ASC 815, Accounting for Derivative Instruments and Hedging Activities. All derivative instruments are recognized in the consolidated financial statements and measured at fair value regardless of the purpose or intent for holding them. We record our interest rate and foreign currency swaps at fair value based on discounted cash flow analysis and for warrants and other option type instruments based on option pricing models. The changes in fair value of these instruments are recorded in income or expense.
Share based compensation
The Company recognizes compensation expense for all share-based payment awards made to employees, directors and others based on the estimated fair values on the date of the grant. Common stock equivalents are valued using the Black-Scholes model using the market price of our common stock on the date of valuation, an expected dividend yield of zero, the remaining period or maturity date of the common stock equivalent and the expected volatility of our common stock.
The Company determines the fair value of the share-based compensation awards granted as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either the date at which a commitment for performance to earn the equity instrument is reached or the date the performance is complete.
The Company recognizes compensation expense for stock awards with service conditions on a straight-line basis over the requisite service period, which is included in operations.
Concentrations of Credit Risk
The Company maintains cash at various financial institutions, which at times, may be in excess of insured limits. The Company has not experienced any losses to date as a result of this policy and, in assessing its risk, the Companies’ policy is to maintain cash only with reputable financial institutions.
The Company currently banks at two national institutions with one being the primary and the other for petty cash purposes. The Company does not maintain large balances in its lockbox account due to the daily automatic sweeping arrangement with its lenders that credits its debts on a daily basis.
The Company’s largest customer represented 14.9% and 13.7% of consolidated revenues and 15.8% and 7.8% of accounts receivable as of and for the years ended December 31, 2015 and 2014, respectively. The Company had one customer that represented 15.8% of the total accounts receivable as of December 31, 2015, while one customer had 10.5% of the total accounts receivable as of December 31, 2014. The Company’s largest vendor represented 30.7% and 23.8% of total vendor payments for the years ended December 31, 2015 and 2014, respectively.
Recent Accounting Pronouncements
In May 2014, the FASB issued guidance creating Accounting Standards Codification ("ASC") Section 606, "Revenue from Contracts with Customers". The new section will replace Section 605, "Revenue Recognition" and creates modifications to various other revenue accounting standards for specialized transactions and industries. The section is intended to conform revenue accounting principles with a concurrently issued International financial Reporting Standards with previously differing treatment between United States practice and those of much of the rest of the world, as well as, to enhance disclosures related to disaggregated revenue information The updated guidance is effective for annual reporting periods beginning on or after December 15, 2016, and interim periods within those annual periods. The Company will adopt the new provisions of this accounting standard at the beginning of fiscal year 2017, given that early adoption is not an option. The Company will further study the implications of this statement in order to evaluate the expected impact on its financial statements.
In August 2014, the FASB issued ASU No. 2014-15 "Presentation of Financial Statements-Going Concern." The provisions of ASU No.2014-15 require management to assess an entity’s liability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. audit standards. Specifically, the amendments (1) provide a definition of the term substantial doubt, (2) require evaluation of every reporting period including interim periods, (3) provide principles for considering the mitigating effect of management’s plans, (4) require certain disclosures when substantial doubt is alleviated as a result of consideration of management’s plans, (5) require an express statement and other disclosures when substantial doubt in not alleviated, and (6) require an assessment for a period of one year after the date that the financial statements are issued (or available to be issued). The amendments in this ASU are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. The Company is currently assessing the impact of ASU No. 2014-15 on the Company’s consolidated financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The amendments in this ASU require that deferred tax liabilities and assets be classified as noncurrent in a classified statement of financial positions. The amendments in this ASU are effective for financial statements issued for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Earlier application is permitted for all entities as of the beginning of an interim or annual reporting period. The amendments in this ASU may be applied either prospectively to all deferred tax liabilities and assets or retrospectively to all periods permitted.
In February 2016, the FASB issued ASU 2016-02, Leases, which ls intended to improve financial reporting for lease transactions by increasing transparency and comparability among organizations. The guidance in ASU No. 2016-02 requires a lessee to recognize the following at the commencement date for all leases with lease terms of more than 12 months: (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and (ii) a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. The guidance in ASU No 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. Management is currently assessing the impact the guidance will have upon adoption.
Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated financial statements.
|
NOTE 3 - ACQUISITIONS |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combination Disclosure [Text Block] |
NOTE 3 – ACQUISITIONS
On May 1, 2014, the Company acquired certain technology assets specific to media platforms for a total consideration of 4,444,445 shares priced at $0.45/share aggregating to $2,000,000 which was capitalized in 2014 as part of the technology stacks, and 2 million warrants exercisable over 3 years, with an exercise prices of $0.50 and $0.10, per share. The value of the warrants, using Black Scholes model is $977,171 which was capitalized in 2014 as part of the technology stacks. These assets are critical to executing the long-term sales contract that the Company signed effective May 1, 2014 to provide media platform services valued up to $50,000,000 over five years to an existing client.
Brainchild Corporation
On January 1, 2015, the Company completed the acquisition of 100% of the outstanding stock of Brainchild Corporation ("Brainchild"). Brainchild based in Naples, Florida is a leading provider of web-based and mobile learning solutions for kindergarten through high school, grades K-12. The acquisition of Brainchild includes technology, staffing and software solutions developed for providing its educational solutions.
This acquisition represents the Company’s entry into its newest vertical. This will not change the Company’s business model since the Company intends to leverage its experience in building and operating cloud-based exchanges for healthcare and media to the education market. The Company believes there is a growing demand for platforms that will bring together the delivery of digital instructional content, assessments and analysis of student information and performance data by educators in K-12 schools throughout the US.
The Company paid $500,000 in cash, less certain loan balances at closing; issued 250,000 shares of the Company’s common stock with a buy back at thirty-six months at a guaranteed valuation of $2.00, per share, and a note for $1,000,000 for thirty-six months with interest at 8%, per annum. In addition, the Agreement calls for a performance based earn-out of up to $400,000, as defined, to be paid on a semi-annual basis on January 1 and July 1 each year based on actual cash received from the sale of units during the period. As of December 31, 2015, the Company has paid $80,469 as performance based earn-out in cash. The Seller has the option to receive any or all of the earn-out payment in common stock of the Company priced at a five trading day average price, as defined. On January 20, 2015, the Company merged Brainchild with its parent.
The following unaudited proforma summary presents consolidated information of the Company as if these business combinations occurred on January 1, 2014 and includes the amortization of acquired intangibles.
DialedIn Corporation
On December 1, 2015, the Company acquired 100% shares of DialedIn Corporation and merged it with the Company. DialedIn built a platform to create, distribute and track enterprise communications. DialedIn’s platform allows organizations to better communicate internally and improve sales and marketing communications by developing web-based, interactive communications and provides in-depth insights into audience engagement.
The Company issued 4,000,000 shares of the Company’s common stock, valued at $760,000, in exchange for all the assets and liabilities of DialedIn Corporation. Each outstanding share of stock of DialedIn was cancelled and converted into the right to receive stock of the Company as defined.
The following unaudited proforma summary presents consolidated information of the Company as if these business combinations occurred on January 1, 2015.
The Company calculated the significance of the acquisition based upon the past five year’s losses and determined that audited financial statements were not required.
DUS Corporation
Effective October 1, 2015, the Company entered into an asset purchase agreement with DUS Corporation to acquire certain assets, properties and rights connected with the Intelligent Help Desk business, subject to certain liabilities totaling $2,950,000, for 500,000 shares of the Company's stock valued at $75,000. The business provides help desk support services for purchasers of hardware and software solutions. The seller agreed to a non-compete clause for a period of three years. The Company obtained a valuation report from a consultant who it hired to perform the allocation of the DUS purchase price.
Since the Company recorded goodwill of $2,004,600 in connection with its acquisition of DUS on October 1, 2015, the Company has determined that no impairment testing was deemed necessary at December 31, 2015.
The table below summarizes the allocation of the purchase price of the acquisition over the estimated fair values of the assets acquired and liabilities assumed.
|
NOTE 4 - INTANGIBLE ASSETS OF CUSTOMER LISTS AND TECHNOLOGY STACKS |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets Disclosure [Text Block] |
NOTE 4 – INTANGIBLE ASSETS OF CUSTOMER LISTS AND TECHNOLOGY STACKS
As of December 31, 2015 and 2014, intangible assets consisted of the following:
For the years ended December 31, 2015 and 2014, the changes in intangible assets were as follows:
For the years ended December 31, 2015 and 2014, amortization expense was $4,404,620 and $5,580,437, respectively. For the years ended December 31, 2015 and 2014, the Company recognized an impairment loss of $170,951 and nil respectively. The impairment loss in 2015 pertains to the reduction in revenue from the acquired customers which was calculated using the present value of future cash flows.
As of December 31, 2015, the estimated aggregated amortization expense for each of the five succeeding years is as follows:
|
NOTE 5 - SOFTWARE DEVELOPMENT COSTS |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block Supplement [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets Disclosure [Text Block] |
NOTE 5 – SOFTWARE DEVELOPMENT COSTS
The Company specifically recognizes capitalized software costs by its product platforms as follows:
For the year ending December 31, 2015, the change in Software Development costs was as follows:
Amortization expenses on software development cost was $305,412 and nil for the years ending December 31, 2015 and 2014, respectively.
The Company began amortizing the QBIX platform development costs in 2015. The Company anticipates the QHIX and QEDX platforms to be offered for sale starting in the first quarter of 2016 and for QBLITZ starting in year 2018. As of December 31, 2015, the estimated aggregated amortization expense for each of five succeeding years is as follows:
|
NOTE 6 - INVENTORY |
12 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||
Inventory Disclosure [Abstract] | |||||||||||||||||||||||||||||||
Inventory Disclosure [Text Block] | NOTE 6 – INVENTORY
Inventory consists of the following:
|
NOTE 7 - EQUIPMENT |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment Disclosure [Text Block] |
NOTE 7 – EQUIPMENT
Equipment consists of the following:
Depreciation expense was $114,993 and $6,000 for the years ended December 31, 2015 and 2014, respectively.
|
NOTE 8 - NOTE PAYABLE - REVOLVER |
12 Months Ended |
---|---|
Dec. 31, 2015 | |
Disclosure Text Block [Abstract] | |
Short-term Debt [Text Block] |
NOTE 8 – NOTE PAYABLE - REVOLVER
In October 2014, the Company refinanced its factoring facility and replaced it with a new Asset Based Lending (ABL) revolver bank facility that has a term of 36 months and a maximum line of $10,000,000. The ABL was priced at 4.5% over 30-day LIBOR (with a minimum floor of 2%) plus an administrative fee of 0.1% per month on the outstanding balance and 0.084% per month on the unused portion of the revolver. As of December 31, 2015, the Company has borrowings of $7,601,904 on the Revolver.
The Company has agreed for two specific financial covenants that include (a) Fixed Charge Coverage Ratio for trailing 12 months cannot be less than 1.3 and 1.0. Fixed Charge Coverage Ratio being defined as the ratio of Operating Cash Flows to Fixed Charges; and (b) Total Leverage Ratio for the trailing 12 months to be between 1.0 and 3.0. Total Leverage Ratio being defined as the ratio of Total Debt to EBITDA. As of December 31, 2015, the Company is in compliance with the two specific financial covenants.
As of December 31, 2014, the Company was in compliance with the two specific financial covenants, however, the Company did not meet providing a copy of the audited consolidated financial statements to the bank within 90 days of its year-end. In addition, the Company’s December 31, 2014 borrowing base report that was provided to the bank was subsequently discovered to have been calculated incorrectly.
In addition, the Company entered into a term loan commitment with the lender for $3,000,000 (Note 9).
All borrowings under this revolving line of credit are collateralized by the accounts receivable and substantially all other assets of the Company.
In connection with the financing, the Company incurred legal, loan origination and advisory expenses totaling $600,583 which has been recorded as deferred financing costs and are being amortized over three years as interest expense. Amortization for the years ending December 31, 2015 and 2014 on the deferred financing costs is $141,382 and $56,505, respectively.
In addition, the Company entered into an advisory agreement on April 6, 2014 with a financial advisor to facilitate arranging the financing. A termination fee of $560,000 incurred as a result of the change in lenders has been expensed as interest expense for the year ending December 31, 2014.
|
NOTE 9 - LONG-TERM DEBT |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Debt [Text Block] |
NOTE 9 – LONG-TERM DEBT
As of December 31, 2015 and 2014, long-term debt consisted of the following:
(a) In December 2013, $2 million of the original $5,000,000 Promissory note was converted to 3,333,334 shares of common stock (at $0.60/share) with 1,666,667 warrants exercisable at $1/share through December 31, 2018. The warrant was valued using the Black Scholes Option Pricing model and the Company recorded additional interest related to the conversion of debt and grant of warrants of $1,350,000. In March 2014, the note was extended to December 31, 2015 without any further considerations. On October 1, 2014, the note was extended to December 31, 2017 with the new interest rate at 6.5%. Additionally, 350,000 shares of common stock was granted as consideration for the extension.
(b) In October 2014, the Company entered into a term loan for $3,000,000. The term loan was priced at 8% over 30-day LIBOR (with a minimum floor of 2%) with a term of 36 months. The term loan, as amended, is payable over three years, $83,928.57/month from January 1, 2015 through and including December 1, 2015, and $104,910.71/month from January 1, 2016 through maturity. The Company also issued 250,000 warrants, exercisable at $0.60/share for five years.
The Company calculated the fair value of the warrant as $119,991, based on a Black-Scholes Option Pricing Model using the market price of the Company's stock on the date of grant of $0.48, per share; volatility of 355%; a risk-free interest rate of 1.64%; a term of five years and zero dividend and has allocated the value of the warrant over the term note. The allocated value of the warrant of $115,000 has been recorded as a discount on the term note payable and will be amortized over three years as interest expense.
(c) In December 2014, the Company entered into a securities purchase agreement for a senior debenture in the amount of $1,232,000 at 8%. The senior debenture does not contain a provision for the debt to be converted into shares of the Company’s common stock. Interest is payable on October 1, 2015 with principal payments of 25% on 1/1/2016, 25% on 4/1/2016 and the remaining 50% on 7/1/2016. The Company issued 2,053,333 warrants priced at $0.60/share. The Company is obligated to issue additional 2,053,333 warrants priced at $0.60/share in the event of a default.
The Company calculated the fair value of the warrant as $841,771, based on a Black-Scholes Option Pricing Model using the market price of the Company's stock on the date of grant of $0.41, per share; volatility of 349%; a risk-free interest rate of 1.64%; a term of five years and zero dividend and has allocated the value of the warrant over the note payable. The allocated value of the warrant of $477,000 has been recorded as a discount on the note payable and will be amortized over eighteen months as interest expense.
(d) In January 2015, the Company issued a subordinated note for $1,000,000 with an interest rate of 8% to be amortized quarterly over eighteen months beginning July 1, 2016.
(e) On September 23, 2015, the Company issued an unsecured note for $32,898 at an interest rate of 6.7%, payable over 36 months.
Maturities of long term debt are as follows for the years ended December 31,
A termination fee of $560,000 incurred as a result of the change in lenders has been expensed as interest expense for the year ending December 31, 2014.
|
NOTE 10 - FAIR VALUE |
12 Months Ended | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||
Disclosure Text Block [Abstract] | ||||||||||||||||
Derivatives and Fair Value [Text Block] |
NOTE 10 – FAIR VALUE
Fair Value
The Company’s financial instruments consist primarily of receivables, accounts payable, accrued expenses and short-term and long-term debt. The carrying amount of receivables, accounts payable and accrued expenses approximates its fair value because of the short-term maturity of such instruments. In addition, the Company believes that its short and long term debt terms are commensurate with market terms for similar instruments and approximate fair value.
The Company categorizes its assets and liabilities that are valued at fair value on a recurring basis into a three-level fair value hierarchy as defined by ASC 820 “Fair Value Measurements and Disclosures” (“ASC 820”) . The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets and liabilities (Level 1) and lowest priority to unobservable inputs (Level 3).
Assets and liabilities recorded in the consolidated balance sheet at fair value are categorized based on a hierarchy of inputs, as follows:
As of December 31, 2015 and 2014, the Company did not have any assets and or liabilities subject to the fair value hierarchy.
|
NOTE 11 - STOCKHOLDERS' EQUITY |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note Disclosure [Text Block] |
NOTE 11 – STOCKHOLDERS' EQUITY
Preferred Stock
The Company's board of directors may designate preferred stock with preferences, participations, rights, qualifications, limitations, restrictions, etc., as required. No preferred shares are presently designated.
Sales of Common Stock
During 2015, the Company issued the following shares of restricted stock:
During 2014, the Company issued the following shares of restricted stock:
Warrants
The Company has outstanding the following warrants to purchase the Company’s common stock as of December 31,
A summary of warrant issuances based on common stock equivalents is as follows:
All outstanding warrants are currently exercisable. A summary of outstanding common stock warrants at December 31, 2015 follows:
On December 31, 2015, the Company changed the exercise price on certain warrants to purchase the Company’s common stock from $1.00 per share to $0.36 per share. Since the calculated Black Scholes value of these warrants decreased, no change was recorded.
|
NOTE 12 - COMMITMENTS AND CONTINGENCIES |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Text Block] |
NOTE 12 – COMMITMENTS AND CONTINGENCIES
Operating Leases:
The Company has entered into office leases at various locations as follows:
The Company also added certain facilities (FL and NV) as a month to month basis. As of December 31, 2015 the Company’s future minimum lease payments are as follows:
Rent Expense for the years ended December 31, 2015 and 2014 were $403,541 and $241,298, respectively.
Capital Lease:
Effective February 1, 2015, the Company entered into a business lease agreement for computer hardware equipment with monthly payments of $13,926 for a term of three years with a $1.00 end-of term purchase option.
In accordance with FASB ASC 840, Leases, the Company has recorded this capital lease asset and capital lease obligation initially at an amount equal to the present value at the beginning of the lease term of minimum lease payments. As of December 31, 2015, the equipment of $458,701 less accumulated depreciation of $91,740 had a net book value of $366,961.
The following is a schedule of future minimum lease payments as of December 31, 2015.
Investor relations consulting Agreement:
On January 14, 2015 Company entered into an Investor Relations Consulting Agreement (Agreement) with an investor relations firm to provide consulting services regarding markets and exchanges, competitors, business acquisitions and other aspects of or concerning the Company’s business. The Agreement was for the term of twelve months in exchange for 50,000 shares of the Company’s restricted stock, valued at $24,500.
Legal:
On May 13, 2014, a claim was filed against the Company in the Superior Court of California, County of Santa Clara arising from a collections dispute related to vendors of an acquisition target of the Company. All Plaintiffs were vendors of the target and are seeking recovery of approximately $222,000. The Company is vigorously defending their position and it is expected that the court case will remain stayed until at the earliest being the fall 2016, pending a ruling from the Appellate court. The case has been fully briefed at the Appellate level but no hearing on the matter has been set. In response to the claim, the Company has recorded an accrual in the event of legal settlement in the amount of $123,000. As of the date of this filing, the Plaintiff lost the case on NJ jurisdictional basis and have appealed in CA. The main case is on hold until the Appellate court rules.
In the normal course of business, the Company may become subject to claims or assessments. Such matters are subject to many uncertainties, and outcomes, which are not readily predictable with assurance.
|
NOTE 13 - INCOME TAXES |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax Disclosure [Text Block] |
NOTE 13 – INCOME TAXES
The Company and its subsidiaries filed consolidated Federal and state income tax returns. Tax years 2012, 2013, 2014 and 2015 are subject to examination by the Internal Revenue service and certain state taxing authorities. The Company does not believe there would be any material adjustments upon such examination.
As of December 31, 2015, management has determined that there are no significant uncertain tax positions requiring recognition in the Company’s consolidated financial statements.
As of December 31, 2015 and 2014 the Company had net operating loss carryforwards of approximately $5,717,000 and $5,291,000 respectively, to reduce future Federal income tax liabilities through 2037, which under regulations of the Internal Revenue Service related to ownership changes are limited under IRC Section 382 to approximately $669,000 per year.
As of December 31, 2015 and 2014 realization of the Company’s deferred tax assets of $5,171,000 and $3,483,000 respectively, were not considered more likely than not and, accordingly, a valuation allowance of $5,171,000 and $3,483,000 respectively, has been provided.
The net change in the valuation allowance during the year ended December 31, 2015 increased by $1,688,000 and in 2014 decreased by $6,406,000.
For the years ended December 31, 2015 and 2014, the actual tax expense differs from the effective tax expense (benefit) based on the U. S. Federal Rate of 34%, as follows:
|
NOTE 14 - FOREIGN OPERATIONS |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block Supplement [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments Disclosure [Text Block] |
NOTE 14 – FOREIGN OPERATIONS
The Company’s headquarters and operations are located in the United States. However, the Company does have a key supplier and subcontractor known as Quadrant 4 Software Solutions (Pvt.) Limited located in India. The Company has no ownership, directly or indirectly, in the key supplier and subcontractor. The key supplier and subcontractor is owned 100% by Stonegate Holdings LLC, Yorkshire, UK which is also unrelated to the Company either directly or indirectly. The Company also markets its activities through the key supplier and subcontractor. The India based supplier billed the Company $8,215,000 and $6,749,000 for the years ended December 31, 2015 and 2014, respectively. The Company owed the India based supplier $700,000 and $630,000 as of December 31, 2015 and 2014, respectively.
The Company has entered into a long term master services agreement with its India key supplier and subcontractor that ends on December 31, 2018 with customary options for termination with a 30 day notice. The India key supplier and subcontractor provides captive services to the Company and is paid on a cost plus basis. The Company is the sole customer of the key supplier and subcontractor. The Company paid the following amounts to the India key supplier and subcontractor for providing different classes of services:
|
NOTE 15 - SUBSEQUENT EVENTS |
12 Months Ended |
---|---|
Dec. 31, 2015 | |
Subsequent Events [Abstract] | |
Subsequent Events [Text Block] |
NOTE 15 – SUBSEQUENT EVENT
Debentures:
In January 2016, the Company offered to accredited investors three-year, 9% convertible debentures (Notes) in the aggregate principal amount of up to $5,000,000. Each convertible debenture is comprised of a convertible debenture which is payable or convertible to shares of common stock of the Company at a conversion price equal to $0.70 per share. Each holder of a Note will receive a detachable warrant to purchase common stock of the Company with an exercise price of $0.75 per share. Each warrant will have a term of one year post repayment or voluntary conversion, provided that the right to exercise the warrant will terminate upon the sale of all or substantially all of the assets of the Company or a merger of the Company, as defined.
As at the time of filing, the Company has received $80,000 of subscriptions and the Company reserves the right to terminate the debenture offer before it is fully subscribed.
|
Accounting Policies, by Policy (Policies) |
12 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||
Accounting Policies [Abstract] | |||||||
Consolidation, Policy [Policy Text Block] | Consolidated Financial Statements
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and include all the accounts of the Company. As of January 1, 2015, the two wholly owned subsidiaries have been merged with Quadrant 4 System Corporation. All intercompany transactions for 2014 have been eliminated.
|
||||||
Use of Estimates, Policy [Policy Text Block] | Estimates
The preparation of the Company’s consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (‘U.S. GAAP”) requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Significant estimates include the allowance for uncollectible accounts receivable, depreciation and amortization, intangible assets, including customer lists and technology stacks, capitalization, fair value and useful lives, accruals, contingencies, impairment and valuation of stock warrants and options. These estimates may be adjusted as more current information becomes available, and any adjustment could have a significant impact on recorded amounts. Accordingly, actual results could defer from those estimates.
|
||||||
Fair Value of Financial Instruments, Policy [Policy Text Block] | Fair Value of Financial Instruments
The Company considers the carrying amounts of financial instruments, including cash, accounts receivable, accounts payable, accrued expenses and notes payable to approximate their fair values because of their relatively short maturities.
|
||||||
Trade and Other Accounts Receivable, Policy [Policy Text Block] | Accounts and Unbilled Receivables
Accounts and unbilled receivables consist of amounts due from customers which are presented net of the allowance for doubtful accounts at the amount the Company expects to collect. The Company records a provision for doubtful receivables, if necessary, to allow for any amounts which may be unrecoverable, which is based upon an analysis of the Company’s prior collection experience, customer creditworthiness, past transaction history with the customers, current economic trends, and changes in customer repayment terms.
Unbilled receivables are established when revenue is deemed to be recognized based on the Company's revenue recognition policy, but due to contractual restraints over the timing of invoicing, the Company does not have the right to invoice the customer by the balance sheet date.
|
||||||
Vendors and Contractors Policy [Policy Text Block] | Vendors and Contractors
The Company outsources portions of its work to third party service providers (Note 14). These providers can be captive suppliers that undertake software development, research & development and custom platform development. Some vendors may provide specific consultants or resources (often called Corp to Corp) or independent contractors (often designated as 1099) to satisfy agreed deliverables to its clients.
|
||||||
Property, Plant and Equipment, Policy [Policy Text Block] | Equipment
Equipment is recorded at cost and depreciated for financial statement purpose using the straight line method over estimated useful lives of five to fifteen years. Maintenance and repairs are charged to operating expenses as they are incurred. Improvements and betterments, which extend the lives of the assets, are capitalized. The cost and accumulated depreciation of assets retired or otherwise disposed of are removed from the appropriate amounts and any profit or loss on the sale or disposition of assets is credited or charged to income.
|
||||||
Inventory, Policy [Policy Text Block] | Inventory
Inventory consists primarily of manufactured and preassembled units ready for distribution. Inventory is stated at the lower of cost (first-in, first-out) or market. In evaluating whether inventory is stated lower of cost or market, management considers such factors as the amount of inventory on hand and the distribution channel, the estimated time to sell such inventory, and the current market conditions. Adjustments to reduce inventory to its net realizable value are charged to cost of goods sold.
|
||||||
Intangible Assets, Finite-Lived, Policy [Policy Text Block] | Intangible Assets
Intangible assets, consisting of customer lists and technology stacks, are recorded at fair value and amortized on the straight-line method over the estimated useful lives of the related assets.
The carrying value of intangible assets are reviewed for impairment by management of the Company at least annually or upon the occurrence of an event which may indicate that the carrying amount may be greater than its fair value. Management of the Company has decided to perform its impairment testing on a quarterly basis starting with the September 30, 2015 quarter. If impaired, the Company will write-down such impairment. In addition, the useful life of the intangible assets will be evaluated by management at least annually or upon the occurrence of an event which may indicate that the useful life may have changed.
Customer lists are valued based on management’s forecast of expected future net cash flows, with revenues based on projected revenues from customers acquired and are being amortized over years ranging from 2 to 5 years.
Technology stacks are valued based on management’s forecast of expected future net cash flows, with revenues based on projected sales of these technologies and are amortized over years ranging from 2 to 7 years.
|
||||||
Research, Development, and Computer Software, Policy [Policy Text Block] | Software Development Costs
Costs that are related to the conceptual formulation and design of licensed software programs are expensed as incurred to research, development engineering and other administrative support expenses; costs that are incurred to produce the finished product after technological feasibility has been established and after all research and development activities for any other components of the product or process have been completed are capitalized as software development costs. Capitalized amounts are amortized on a straight-line basis over periods ranging up to five years and are recorded in amortization expense which started during 2015 when the platforms first became available for sale. The Company performs periodic reviews to ensure that unamortized software development costs remain recoverable from future revenue. Cost to support or service licensed program are charged to cost of revenue as incurred.
The Companies Product Development and R&D are carried out by both our employees in the US as well as outsourced contractors in India. The US employees mainly focus on the domain, market relevance, feasibility and possible pilots/prototypes. The Indian contractors mostly focus on execution in terms of software development and testing.
|
||||||
Prepaid Expenses Policy [Policy Text Block] | Pre-paid Expenses
The Company incurs certain costs that are deemed as prepaid expenses. The fees that are paid to the Department of Homeland Security for processing H1 visa fees for its international employees are amortized over 36 months, typically the life of the visa. One third of these pre-paid expenses are included in other current assets and two thirds in other assets.
|
||||||
Deferred Charges, Policy [Policy Text Block] | Deferred Financing Costs
Financing costs incurred in connection with the Company’s notes payable and revolving credit facilities are capitalized and amortized into expense using the straight-line method over the life of the respective facility (Note 9).
|
||||||
Revenue Recognition, Services, Licensing Fees [Policy Text Block] | Deferred Licensing and Royalty Fees
The Company licenses software, platforms and/or content on a needed basis and enters into market driven licensing and royalty fee arrangements. If no consumption or usage of such licenses happen during the reporting period, the Company has no obligation for any minimum fees or royalties and no accruals are posted. The deferred licensing fee is being amortized over a period of five years.
|
||||||
Lease, Policy [Policy Text Block] | Operating Leases
The Company has operating lease agreements for its offices some of which contain provisions for future rent increases or periods in which rent payments are abated. Operating leases which provide for lease payments that vary materially from the straight-line basis are adjusted for financial accounting purposes to reflect rental income or expense on the straight-line basis in accordance with the authoritative guidance issued by the Financial Accounting Standards Board (“FASB”). No such material difference existed as of December 31, 2015 and 2014.
|
||||||
Fair Value Measurement, Policy [Policy Text Block] | Financial Instruments
The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
The Company reviews the terms of convertible debt and equity instruments it issues to determine whether there are embedded derivative instruments, including the embedded conversion option, that are required to be bifurcated and accounted for separately as a derivative financial instrument. In connection with the sale of convertible debt and equity instruments, the Company may issue freestanding warrants that may, depending on their terms, be accounted for as derivative instrument liabilities, rather than as equity.
Bifurcated embedded derivatives are initially recorded at fair value and are then revalued at each reporting date with changes in the fair value reported as non-operating income or expense. When the convertible debt or equity instruments contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds allocated to the convertible host instruments are first allocated to the fair value of all the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the convertible instruments themselves, usually resulting in those instruments being recorded at a discount from their face amount.
The discount from the face value of the convertible debt, together with the stated interest on the instrument, is amortized over the life of the instrument through periodic charges to interest expense, using the effective interest method.
|
||||||
Goodwill and Intangible Assets, Goodwill, Policy [Policy Text Block] | Goodwill
In connection with the Company's acquisitions, valuations are usually completed to determine the allocation of the purchase prices. The factors considered in the valuations include data gathered as a result of the Company's due diligence in connection with the acquisitions, projections for future operation, and data obtained from third-party valuation specialists as deemed appropriate. Goodwill represents the future economic benefits of a business combination measured as the excess purchase price over the fair market value of net assets acquired.
Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually or more frequently if events and circumstances exists that indicate that a goodwill impairment test should be performed. The Company has selected December 31 as the date to perform the annual impairment test. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values.
|
||||||
Revenue Recognition, Policy [Policy Text Block] | Revenue Recognition
Revenue is recognized when there is persuasive evidence of an arrangement, the fee is fixed and determinable, performance of service has occurred and collection is reasonably assured. Revenue is recognized in the period the services are provided on which service ranges from approximately 2 months to over 1 year. The Company specifically recognizes three kinds of revenues:
As of December 31, 2015 and 2014, the Company does not have any multiple-element revenue streams.
|
||||||
Income Tax, Policy [Policy Text Block] | Income Taxes
Deferred income taxes have been provided for temporary differences between financial statement and income tax reporting under the liability method, using expected tax rates and laws that are expected to be in effect when the differences are expected to reverse. A valuation allowance is provided when realization is not considered more likely than not.
The Company’s policy is to classify income tax assessments, if any, for interest expense and for penalties in general and administrative expenses. The Company’s income tax returns are subject to examination by the IRS and corresponding states, generally for three years after they are filed.
|
||||||
Earnings Per Share, Policy [Policy Text Block] | Loss per Common Share
Basic loss per share is calculated using the weighted-average number of common shares outstanding during each period. Diluted income per share includes potentially dilutive securities such as outstanding options and warrants outstanding during each period.
For the years ended December 31, 2015 and 2014, there were 20,096,454 and 17,588,760 respectively, potentially dilutive securities not included in the calculation of weighted-average common shares outstanding since they would be anti-dilutive.
|
||||||
Derivatives, Policy [Policy Text Block] | Derivatives
We account for derivatives pursuant to ASC 815, Accounting for Derivative Instruments and Hedging Activities. All derivative instruments are recognized in the consolidated financial statements and measured at fair value regardless of the purpose or intent for holding them. We record our interest rate and foreign currency swaps at fair value based on discounted cash flow analysis and for warrants and other option type instruments based on option pricing models. The changes in fair value of these instruments are recorded in income or expense.
|
||||||
Share-based Compensation, Option and Incentive Plans Policy [Policy Text Block] | Share based compensation
The Company recognizes compensation expense for all share-based payment awards made to employees, directors and others based on the estimated fair values on the date of the grant. Common stock equivalents are valued using the Black-Scholes model using the market price of our common stock on the date of valuation, an expected dividend yield of zero, the remaining period or maturity date of the common stock equivalent and the expected volatility of our common stock.
The Company determines the fair value of the share-based compensation awards granted as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either the date at which a commitment for performance to earn the equity instrument is reached or the date the performance is complete.
The Company recognizes compensation expense for stock awards with service conditions on a straight-line basis over the requisite service period, which is included in operations.
|
||||||
Concentration Risk, Credit Risk, Policy [Policy Text Block] | Concentrations of Credit Risk
The Company maintains cash at various financial institutions, which at times, may be in excess of insured limits. The Company has not experienced any losses to date as a result of this policy and, in assessing its risk, the Companies’ policy is to maintain cash only with reputable financial institutions.
The Company currently banks at two national institutions with one being the primary and the other for petty cash purposes. The Company does not maintain large balances in its lockbox account due to the daily automatic sweeping arrangement with its lenders that credits its debts on a daily basis.
The Company’s largest customer represented 14.9% and 13.7% of consolidated revenues and 15.8% and 7.8% of accounts receivable as of and for the years ended December 31, 2015 and 2014, respectively. The Company had one customer that represented 15.8% of the total accounts receivable as of December 31, 2015, while one customer had 10.5% of the total accounts receivable as of December 31, 2014. The Company’s largest vendor represented 30.7% and 23.8% of total vendor payments for the years ended December 31, 2015 and 2014, respectively.
|
||||||
New Accounting Pronouncements, Policy [Policy Text Block] | Recent Accounting Pronouncements
In May 2014, the FASB issued guidance creating Accounting Standards Codification ("ASC") Section 606, "Revenue from Contracts with Customers". The new section will replace Section 605, "Revenue Recognition" and creates modifications to various other revenue accounting standards for specialized transactions and industries. The section is intended to conform revenue accounting principles with a concurrently issued International financial Reporting Standards with previously differing treatment between United States practice and those of much of the rest of the world, as well as, to enhance disclosures related to disaggregated revenue information The updated guidance is effective for annual reporting periods beginning on or after December 15, 2016, and interim periods within those annual periods. The Company will adopt the new provisions of this accounting standard at the beginning of fiscal year 2017, given that early adoption is not an option. The Company will further study the implications of this statement in order to evaluate the expected impact on its financial statements.
In August 2014, the FASB issued ASU No. 2014-15 "Presentation of Financial Statements-Going Concern." The provisions of ASU No.2014-15 require management to assess an entity’s liability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. audit standards. Specifically, the amendments (1) provide a definition of the term substantial doubt, (2) require evaluation of every reporting period including interim periods, (3) provide principles for considering the mitigating effect of management’s plans, (4) require certain disclosures when substantial doubt is alleviated as a result of consideration of management’s plans, (5) require an express statement and other disclosures when substantial doubt in not alleviated, and (6) require an assessment for a period of one year after the date that the financial statements are issued (or available to be issued). The amendments in this ASU are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. The Company is currently assessing the impact of ASU No. 2014-15 on the Company’s consolidated financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The amendments in this ASU require that deferred tax liabilities and assets be classified as noncurrent in a classified statement of financial positions. The amendments in this ASU are effective for financial statements issued for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Earlier application is permitted for all entities as of the beginning of an interim or annual reporting period. The amendments in this ASU may be applied either prospectively to all deferred tax liabilities and assets or retrospectively to all periods permitted.
In February 2016, the FASB issued ASU 2016-02, Leases, which ls intended to improve financial reporting for lease transactions by increasing transparency and comparability among organizations. The guidance in ASU No. 2016-02 requires a lessee to recognize the following at the commencement date for all leases with lease terms of more than 12 months: (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and (ii) a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. The guidance in ASU No 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. Management is currently assessing the impact the guidance will have upon adoption.
Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated financial statements.
|
NOTE 3 - ACQUISITIONS (Tables) |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Brainchild Corporation [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 3 - ACQUISITIONS (Tables) [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition, Pro Forma Information [Table Text Block] | The following unaudited proforma summary presents consolidated information of the Company as if these business combinations occurred on January 1, 2014 and includes the amortization of acquired intangibles.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DialedIn Corporation [Member[ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 3 - ACQUISITIONS (Tables) [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition, Pro Forma Information [Table Text Block] | The following unaudited proforma summary presents consolidated information of the Company as if these business combinations occurred on January 1, 2015.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DUS Corporation [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 3 - ACQUISITIONS (Tables) [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | The table below summarizes the allocation of the purchase price of the acquisition over the estimated fair values of the assets acquired and liabilities assumed.
|
NOTE 4 - INTANGIBLE ASSETS OF CUSTOMER LISTS AND TECHNOLOGY STACKS (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Finite-Lived Intangible Assets [Table Text Block] | As of December 31, 2015 and 2014, intangible assets consisted of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Finite-lived Intangible Assets Amortization Expense [Table Text Block] | For the years ended December 31, 2015 and 2014, the changes in intangible assets were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | As of December 31, 2015, the estimated aggregated amortization expense for each of the five succeeding years is as follows:
|
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Table Text Block] | The Company specifically recognizes capitalized software costs by its product platforms as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Changes in Software Development Costs [Table Text Block] | For the year ending December 31, 2015, the change in Software Development costs was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | As of December 31, 2015, the estimated aggregated amortization expense for each of the five succeeding years is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Computer Software, Intangible Asset [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | As of December 31, 2015, the estimated aggregated amortization expense for each of five succeeding years is as follows:
|
NOTE 6 - INVENTORY (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||
Inventory Disclosure [Abstract] | |||||||||||||||||||||||||||||||
Schedule of Inventory, Current [Table Text Block] | Inventory consists of the following:
|
NOTE 7 - EQUIPMENT (Tables) |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Table Text Block] | Equipment consists of the following:
|
NOTE 9 - LONG-TERM DEBT (Tables) |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Long-term Debt Instruments [Table Text Block] | As of December 31, 2015 and 2014, long-term debt consisted of the following:
(a) In December 2013, $2 million of the original $5,000,000 Promissory note was converted to 3,333,334 shares of common stock (at $0.60/share) with 1,666,667 warrants exercisable at $1/share through December 31, 2018. The warrant was valued using the Black Scholes Option Pricing model and the Company recorded additional interest related to the conversion of debt and grant of warrants of $1,350,000. In March 2014, the note was extended to December 31, 2015 without any further considerations. On October 1, 2014, the note was extended to December 31, 2017 with the new interest rate at 6.5%. Additionally, 350,000 shares of common stock was granted as consideration for the extension.
(b) In October 2014, the Company entered into a term loan for $3,000,000. The term loan was priced at 8% over 30-day LIBOR (with a minimum floor of 2%) with a term of 36 months. The term loan, as amended, is payable over three years, $83,928.57/month from January 1, 2015 through and including December 1, 2015, and $104,910.71/month from January 1, 2016 through maturity. The Company also issued 250,000 warrants, exercisable at $0.60/share for five years.
The Company calculated the fair value of the warrant as $119,991, based on a Black-Scholes Option Pricing Model using the market price of the Company's stock on the date of grant of $0.48, per share; volatility of 355%; a risk-free interest rate of 1.64%; a term of five years and zero dividend and has allocated the value of the warrant over the term note. The allocated value of the warrant of $115,000 has been recorded as a discount on the term note payable and will be amortized over three years as interest expense.
(c) In December 2014, the Company entered into a securities purchase agreement for a senior debenture in the amount of $1,232,000 at 8%. The senior debenture does not contain a provision for the debt to be converted into shares of the Company’s common stock. Interest is payable on October 1, 2015 with principal payments of 25% on 1/1/2016, 25% on 4/1/2016 and the remaining 50% on 7/1/2016. The Company issued 2,053,333 warrants priced at $0.60/share. The Company is obligated to issue additional 2,053,333 warrants priced at $0.60/share in the event of a default.
The Company calculated the fair value of the warrant as $841,771, based on a Black-Scholes Option Pricing Model using the market price of the Company's stock on the date of grant of $0.41, per share; volatility of 349%; a risk-free interest rate of 1.64%; a term of five years and zero dividend and has allocated the value of the warrant over the note payable. The allocated value of the warrant of $477,000 has been recorded as a discount on the note payable and will be amortized over eighteen months as interest expense.
(d) In January 2015, the Company issued a subordinated note for $1,000,000 with an interest rate of 8% to be amortized quarterly over eighteen months beginning July 1, 2016.
(e) On September 23, 2015, the Company issued an unsecured note for $32,898 at an interest rate of 6.7%, payable over 36 months.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Maturities of Long-term Debt [Table Text Block] | Maturities of long term debt are as follows for the years ended December 31
|
NOTE 11 - STOCKHOLDERS' EQUITY (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 11 - STOCKHOLDERS' EQUITY (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nonvested Restricted Stock Shares Activity [Table Text Block] | During 2015, the Company issued the following shares of restricted stock:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Stockholders Equity [Table Text Block] | The Company has outstanding the following warrants to purchase the Company’s common stock as of December 31,
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrant Issuance [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 11 - STOCKHOLDERS' EQUITY (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Stockholders' Equity Note, Warrants or Rights [Table Text Block] | A summary of warrant issuances based on common stock equivalents is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants Outstanding [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTE 11 - STOCKHOLDERS' EQUITY (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Stockholders' Equity Note, Warrants or Rights [Table Text Block] | A summary of outstanding common stock warrants at December 31, 2015 follows:
|
NOTE 12 - COMMITMENTS AND CONTINGENCIES (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||
Operating Leases of Lessee Disclosure [Table Text Block] | The Company has entered into office leases at various locations as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block] | As of December 31, 2015 the Company’s future minimum lease payments are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Lease Payments for Capital Leases [Table Text Block] | The following is a schedule of future minimum lease payments as of December 31, 2015.
|
NOTE 13 - INCOME TAXES (Tables) |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Deferred Tax Assets and Liabilities [Table Text Block] | The net change in the valuation allowance during the year ended December 31, 2015 increased by $1,688,000 and in 2014 decreased by $6,406,000.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Effective Income Tax Rate Reconciliation [Table Text Block] | For the years ended December 31, 2015 and 2014, the actual tax expense differs from the effective tax expense (benefit) based on the U. S. Federal Rate of 34%, as follows:
|
NOTE 14 - FOREIGN OPERATIONS (Tables) |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block Supplement [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Purchase Commitment [Table Text Block] | The Company paid the following amounts to the India key supplier and subcontractor for providing different classes of services:
|
NOTE 3 - ACQUISITIONS (Details) - Business Acquisition, Pro Forma Information - Brainchild Corporation [Member] |
12 Months Ended |
---|---|
Dec. 31, 2014
USD ($)
| |
NOTE 3 - ACQUISITIONS (Details) - Business Acquisition, Pro Forma Information [Line Items] | |
Gross Sales: | $ 50,482,572 |
Net Loss: | $ (2,119,398) |
NOTE 3 - ACQUISITIONS (Details) - Business Acquisition, Pro Forma Information - DialedIn Corporation [Member[ |
12 Months Ended |
---|---|
Dec. 31, 2015
USD ($)
| |
NOTE 3 - ACQUISITIONS (Details) - Business Acquisition, Pro Forma Information [Line Items] | |
Gross Sales: | $ 52,248,554 |
Net Loss: | $ (1,605,980) |
NOTE 4 - INTANGIBLE ASSETS OF CUSTOMER LISTS AND TECHNOLOGY STACKS (Details) - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Disclosure Text Block [Abstract] | ||
Amortization of Intangible Assets | $ 4,404,620 | $ 5,580,437 |
Impairment of Intangible Assets (Excluding Goodwill) | $ 170,951 | $ 0 |
NOTE 4 - INTANGIBLE ASSETS OF CUSTOMER LISTS AND TECHNOLOGY STACKS (Details) - Finite-lived Intangible Assets Amortization Expense - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Finite-lived Intangible Assets Amortization Expense [Abstract] | ||
Balance, January 1, | $ 12,479,737 | $ 15,058,253 |
Additions | 3,661,477 | 3,001,921 |
Impairment of assets | (170,951) | 0 |
Amortization | (4,404,620) | (5,580,437) |
Balance, December 31, | $ 11,566,643 | $ 12,479,737 |
NOTE 4 - INTANGIBLE ASSETS OF CUSTOMER LISTS AND TECHNOLOGY STACKS (Details) - Schedule of Finite-Lived Intangible Assets, Future Amortization Expense - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
Dec. 31, 2013 |
---|---|---|---|
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Abstract] | |||
2016 | $ 3,742,540 | ||
2017 | 3,510,211 | ||
2018 | 1,477,145 | ||
2019 | 1,364,959 | ||
2020 | 913,616 | ||
2021 and thereafter | 558,172 | ||
Total | $ 11,566,643 | $ 12,479,737 | $ 15,058,253 |
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Details) |
12 Months Ended |
---|---|
Dec. 31, 2015
USD ($)
| |
Disclosure Text Block Supplement [Abstract] | |
Capitalized Computer Software, Amortization | $ 305,412 |
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Details) - Schedule of Changes in Software Development Costs |
12 Months Ended |
---|---|
Dec. 31, 2015
USD ($)
| |
Schedule of Changes in Software Development Costs [Abstract] | |
Balance, January 1, | $ 5,146,047 |
Additions | 6,516,889 |
Impairment of assets | 0 |
Amortization | (305,412) |
Balance, September 30, | $ 11,357,524 |
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Details) - Schedule of Finite-Lived Intangible Assets, Future Amortization Expense - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
Dec. 31, 2013 |
---|---|---|---|
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Details) - Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Line Items] | |||
2016 | $ 3,742,540 | ||
2017 | 3,510,211 | ||
2018 | 1,477,145 | ||
2019 | 1,364,959 | ||
2020 | 913,616 | ||
2021 and thereafter | 558,172 | ||
Total | 11,566,643 | $ 12,479,737 | $ 15,058,253 |
Computer Software, Intangible Asset [Member] | |||
NOTE 5 - SOFTWARE DEVELOPMENT COSTS (Details) - Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Line Items] | |||
2016 | 1,556,604 | ||
2017 | 1,556,604 | ||
2018 | 2,332,584 | ||
2019 | 2,332,584 | ||
2020 | 2,027,189 | ||
2021 and thereafter | 1,551,959 | ||
Total | $ 11,357,524 |
NOTE 6 - INVENTORY (Details) - Schedule of Inventory - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Inventory [Line Items] | ||
Inventory, net | $ 95,400 | $ 0 |
Hardware Assessment Devices [Member] | ||
Inventory [Line Items] | ||
Inventory, net | 82,574 | |
Display Devices [Member] | ||
Inventory [Line Items] | ||
Inventory, net | 9,431 | |
Accessories-Power Adaptors & Cables [Member] | ||
Inventory [Line Items] | ||
Inventory, net | $ 3,395 |
NOTE 7 - EQUIPMENT (Details) - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Property, Plant and Equipment [Abstract] | ||
Depreciation | $ 114,993 | $ 6,000 |
NOTE 7 - EQUIPMENT (Details) - Schedule of Property and Equipment - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 663,623 | $ 49,431 |
Less: Accumulated depreciation | (128,493) | (13,500) |
Balance | 535,130 | 35,931 |
Equipment – net | 168,169 | 35,931 |
Equipment under capital lease – net | 366,961 | 0 |
535,130 | 35,931 | |
Furniture and Fixtures [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 35,993 | 5,000 |
Leasehold Improvements [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 33,311 | 0 |
Computer Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 594,319 | $ 44,431 |
NOTE 9 - LONG-TERM DEBT (Details) - Schedule of Long-Term Debt - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debt Instrument [Line Items] | |||||||||||||
Long term debt | $ 7,205,385 | $ 7,071,109 | |||||||||||
Less: Debt Discount | (197,333) | (197,333) | |||||||||||
Total | 6,976,107 | 6,485,498 | |||||||||||
Less: Current maturities, net of debt discount of $31,945 | (2,637,344) | (650,810) | |||||||||||
Total long-term debt | 4,338,763 | 5,834,688 | |||||||||||
Loans Payable [Member] | |||||||||||||
Debt Instrument [Line Items] | |||||||||||||
Less: Debt Discount | (229,278) | (585,611) | |||||||||||
Note Payable Due December 31, 2017 [Member] | Loans Payable [Member] | |||||||||||||
Debt Instrument [Line Items] | |||||||||||||
Long term debt | [1] | 3,117,538 | 3,117,538 | ||||||||||
Note Payable Due October 1, 2017 [Member] | Loans Payable [Member] | |||||||||||||
Debt Instrument [Line Items] | |||||||||||||
Long term debt | [2] | 1,825,447 | 2,853,571 | ||||||||||
Note Payable Due July 1, 2016 [Member] | Loans Payable [Member] | |||||||||||||
Debt Instrument [Line Items] | |||||||||||||
Long term debt | [3] | 1,232,000 | 1,100,000 | ||||||||||
Note Payable Due December 31, 2015 #2 [Member] | Loans Payable [Member] | |||||||||||||
Debt Instrument [Line Items] | |||||||||||||
Long term debt | [4] | 1,000,000 | 0 | ||||||||||
Note Payable Due September 23, 2018 [Member] | Loans Payable [Member] | |||||||||||||
Debt Instrument [Line Items] | |||||||||||||
Long term debt | [5] | $ 30,400 | $ 0 | ||||||||||
|
NOTE 9 - LONG-TERM DEBT (Details) - Schedule of Long-Term Debt (Parentheticals) - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Debt Instrument [Line Items] | ||
Debt discount | $ 31,945 | $ 31,945 |
Note Payable Due December 31, 2017 [Member] | Loans Payable [Member] | ||
Debt Instrument [Line Items] | ||
Note payable, due | Dec. 31, 2017 | Dec. 31, 2017 |
Interest at | 6.50% | 6.50% |
Note Payable Due October 1, 2017 [Member] | Loans Payable [Member] | ||
Debt Instrument [Line Items] | ||
Note payable, due | Oct. 01, 2017 | Oct. 01, 2017 |
Interest at | 10.00% | 10.00% |
Note Payable Due July 1, 2016 [Member] | Loans Payable [Member] | ||
Debt Instrument [Line Items] | ||
Note payable, due | Jul. 01, 2016 | Jul. 01, 2016 |
Interest at | 8.00% | 8.00% |
Note Payable Due December 31, 2015 #2 [Member] | Loans Payable [Member] | ||
Debt Instrument [Line Items] | ||
Note payable, due | Dec. 31, 2017 | |
Interest at | 8.00% | |
Note Payable Due September 23, 2018 [Member] | Loans Payable [Member] | ||
Debt Instrument [Line Items] | ||
Note payable, due | Sep. 23, 2018 | |
Interest at | 6.70% |
NOTE 9 - LONG-TERM DEBT (Details) - Schedule of Maturities of Long-term Debt - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Schedule of Maturities of Long-term Debt [Abstract] | ||
2016 | $ 2,834,677 | |
2016 (Less: Debt Discount) | (197,333) | |
2017 | 4,361,855 | |
2017 (Less: Debt Discount) | (31,945) | |
2018 | 8,853 | |
$ 6,976,107 | $ 6,485,498 |
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - $ / shares |
Dec. 31, 2015 |
Dec. 30, 2015 |
Dec. 31, 2014 |
Dec. 31, 2013 |
Dec. 31, 2012 |
---|---|---|---|---|---|
NOTE 11 - STOCKHOLDERS' EQUITY (Details) [Line Items] | |||||
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ 0.36 | ||||
Maximum [Member] | |||||
NOTE 11 - STOCKHOLDERS' EQUITY (Details) [Line Items] | |||||
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ 0.10 | $ 1.00 | $ 0.60 | $ 0.36 | $ 0.60 |
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - Schedule of Stockholders Equity - shares |
Dec. 31, 2015 |
Dec. 31, 2014 |
Dec. 31, 2013 |
Dec. 31, 2012 |
---|---|---|---|---|
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - Schedule of Stockholders Equity [Line Items] | ||||
Warrants | 20,096,454 | 17,588,761 | 15,160,012 | 12,026,678 |
Warrants, Financing and Stock Subscriptions [Member] | ||||
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - Schedule of Stockholders Equity [Line Items] | ||||
Warrants | 8,579,030 | 8,579,030 | ||
Warrants, Restructuring of Debt, Note Extensions [Member] | ||||
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - Schedule of Stockholders Equity [Line Items] | ||||
Warrants | 2,843,064 | 2,843,064 | ||
Warrants, Management [Member] | ||||
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - Schedule of Stockholders Equity [Line Items] | ||||
Warrants | 7,007,693 | 4,500,000 | ||
Warrants, Debt Conversion [Member] | ||||
NOTE 11 - STOCKHOLDERS' EQUITY (Details) - Schedule of Stockholders Equity [Line Items] | ||||
Warrants | 1,666,668 | 1,666,667 |
NOTE 12 - COMMITMENTS AND CONTINGENCIES (Details) - Schedule of Future Minimum Rental Payments for Operating Leases |
Dec. 31, 2015
USD ($)
|
---|---|
Schedule of Future Minimum Rental Payments for Operating Leases [Abstract] | |
2016 | $ 162,141 |
2017 | 162,871 |
2018 | 122,521 |
2019 | 59,533 |
2020 and beyond | 88,154 |
$ 595,220 |
NOTE 12 - COMMITMENTS AND CONTINGENCIES (Details) - Schedule of Future Minimum Lease Payments for Capital Leases |
Dec. 31, 2015
USD ($)
|
---|---|
Schedule of Future Minimum Lease Payments for Capital Leases [Abstract] | |
2016 | $ 167,114 |
2017 | 167,114 |
Total minimum lease payments | 334,228 |
Less: amount representing interest | (19,694) |
Present value of net minimum lease payments, presented as current and non-current obligations under capital leases of $152,640 and $162,149, respectively. | $ 314,534 |
NOTE 12 - COMMITMENTS AND CONTINGENCIES (Details) - Schedule of Future Minimum Lease Payments for Capital Leases (Parentheticals) - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Schedule of Future Minimum Lease Payments for Capital Leases [Abstract] | ||
Present value of net minimum lease payments, current | $ 152,640 | $ 0 |
Present value of net minimum lease payments, non-current | $ 162,149 | $ 0 |
NOTE 13 - INCOME TAXES (Details) - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
NOTE 13 - INCOME TAXES (Details) [Line Items] | ||
Operating Loss Carryforwards, Expiration Date | 2037 | |
Operating Loss Carryforwards, Limitations on Use | under regulations of the Internal Revenue Service related to ownership changes are limited under IRC Section 382 to approximately $669,000 per year | |
Deferred Tax Assets, Gross | $ 5,171,000 | $ 3,483,000 |
Deferred Tax Assets, Valuation Allowance | 5,171,000 | 3,483,000 |
Valuation Allowance, Deferred Tax Asset, Increase (Decrease), Amount | 1,688,000 | (6,406,000) |
Operating Loss Carryforward Not Subject to Limitation [Member] | ||
NOTE 13 - INCOME TAXES (Details) [Line Items] | ||
Operating Loss Carryforwards | $ 5,717,000 | |
Operating Loss Carryforward Subject to Limitation [Member] | ||
NOTE 13 - INCOME TAXES (Details) [Line Items] | ||
Operating Loss Carryforwards | $ 5,291,000 |
NOTE 13 - INCOME TAXES (Details) - Schedule of Deferred Tax Assets and Liabilities - USD ($) |
Dec. 31, 2015 |
Dec. 31, 2014 |
---|---|---|
Schedule of Deferred Tax Assets and Liabilities [Abstract] | ||
Amortization of intangibles | $ 2,672,000 | $ 1,860,000 |
Allowance for doubtful accounts | 220,000 | 324,000 |
Reserve for vacation payroll and legal settlement | 79,000 | 79,000 |
Net operating loss | 2,200,000 | 1,220,000 |
5,171,000 | 3,483,000 | |
Valuation allowance | (5,171,000) | (3,483,000) |
Net deferred tax asset | $ 0 | $ 0 |
NOTE 13 - INCOME TAXES (Details) - Schedule of Effective Income Tax Rate Reconciliation |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Schedule of Effective Income Tax Rate Reconciliation [Abstract] | ||
Expected Federal tax rate | (34.00%) | (34.00%) |
Expected state tax rate, net of Federal effect | (6.00%) | (6.00%) |
Change in valuation allowance | 40.00% | 40.00% |
0.00% | 0.00% |
NOTE 14 - FOREIGN OPERATIONS (Details) - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Disclosure Text Block Supplement [Abstract] | ||
Payments To Foreign Suppliers | $ 8,215,000 | $ 6,749,000 |
Accounts Payable, Other | $ 700,000 | $ 630,000 |
NOTE 14 - FOREIGN OPERATIONS (Details) - Long-term Purchase Commitment - USD ($) |
12 Months Ended | |
---|---|---|
Dec. 31, 2015 |
Dec. 31, 2014 |
|
Long-term Purchase Commitment [Line Items] | ||
Long-term Purchase Commitment, Amount | $ 8,215,000 | $ 6,749,000 |
Client Delivery and Support [Member] | ||
Long-term Purchase Commitment [Line Items] | ||
Long-term Purchase Commitment, Amount | 3,335,450 | 2,688,316 |
Platform Development [Member] | ||
Long-term Purchase Commitment [Line Items] | ||
Long-term Purchase Commitment, Amount | 2,340,000 | 1,890,000 |
Sales Support [Member] | ||
Long-term Purchase Commitment [Line Items] | ||
Long-term Purchase Commitment, Amount | 176,470 | 150,530 |
Back Office Support [Member] | ||
Long-term Purchase Commitment [Line Items] | ||
Long-term Purchase Commitment, Amount | 2,039,990 | 1,642,892 |
Research and Development Arrangement [Member] | ||
Long-term Purchase Commitment [Line Items] | ||
Long-term Purchase Commitment, Amount | $ 323,090 | $ 377,262 |
NOTE 15 - SUBSEQUENT EVENTS (Details) - USD ($) |
1 Months Ended | ||
---|---|---|---|
Jan. 31, 2016 |
Mar. 19, 2016 |
Dec. 31, 2015 |
|
NOTE 15 - SUBSEQUENT EVENTS (Details) [Line Items] | |||
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ 0.36 | ||
Convertible Debt Securities [Member] | Subsequent Event [Member] | |||
NOTE 15 - SUBSEQUENT EVENTS (Details) [Line Items] | |||
Debt Instrument, Term | 3 years | ||
Debt Instrument, Interest Rate, Stated Percentage | 9.00% | ||
Debt Instrument, Face Amount | $ 5,000,000 | ||
Debt Instrument, Convertible, Conversion Price | $ 0.70 | ||
Debt Instrument, Description | Each holder of a Note will receive a detachable warrant to purchase common stock of the Company with an exercise price of $0.75 per share | ||
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ 0.75 | ||
Warrant Term | 1 year | ||
Stockholders' Equity Note, Subscriptions Receivable | $ 80,000 |
BP3EX*[S
MC$AHD(.-A"ZBM D$'PA0]9T2X201#1*A+1'-2Z2#Q("T!HECJ!X75MI8%LRP
M51NTL$&V33PODPPVR"J#@FWDI,IU:M4E6KA$MDOB7)G(JA)L4X20 UQTS>/=\J.ZK32,DDGQYZYYZX/OB]'\E[;].O[X_>%N68P>
MFGUS/XPA:O_QK:F:_7Z,Y&O^^Q3T1YUCP?#[.?JO4W.]_2]UWU3M_J_=P_#L
MW1;+Q4/S6+_NA\_MVV_-J0UZ#'C?[OOI_\7]:S^TAW.1Y>)0?Y\_=\?I\VW^
M2VE.Q>0"<"H EP+JYP7P5 !_%*"II;.SJ5V_U$.]67?MVZ)_J15K=>WHU!
M?.1%/T7KYN[R+>O]TV\;5=CUZML8Z*2!2;-EFHMBY:.+5<"2%X>@.$@55*$"
MB_=KP',-\\^/R!KAW@] YP T!Z @@$7NL9Q;,4N.D^1&*^V4D705TZG".#3V
M?4,Z:I$.6Z0RNL1$+3(L@.)6S=PD$UC5@%9;D'05TQD"1_"^H3(R5#)#8D7;
M,J@(J/#_1#^A+*-K;.3$,B "'7^-^D^='2$]?QK/XS3.O<7[B!!Q1_N\JV
MSFQ"204U'X1]QO$73", K\[G(J B(!? B9[%9/@_8SX$I(?S9%FP0)(J%U0X'ZY
MP -(&81\X]=9\[UE(%['B_JW.*UW?^86'E#^%HWKO=F,D@9:/DKWC--WF$>X
M#8(U2AN_I!ZM0[50*%'\+:U"QW5*?XIBIGU.R&="OA*^9M%X:A1M/G+'J]+@
M1.S P]GM#AYN@HA7)C:JF32]-VI]]5+M[K*278+0C$F4TP:S(IA7_[1%3K?T
M_(J>_YN^7^C[Y'"_@?_8M%H$@"Q48@WXZ8,* :;<)R4A(K@@X&/DR7X@A1:[D
M@'1'W-EM#A:NG(A51MJKJ="]+53;[*5(LC3'%R 9]CDAFPG92OB2!..Q
M4;#YR"TO"XT3,0/W9Y<>'%Q[$:=,3%#3<7IGU+CJI=RE><$N7FC&1,IIBTE7
M!'/JG[;(Z#4]V]"S?]-W"WT7'>ZVW>_^HW^^".11(+\:<7\]8L2 &ULG5G;O<7;N$)Y6_1N-Z;S2AIH.6C="\X?8=YA$,0K%':
M^"7U:!VJA4*)XF]I%3JN4_ISR&;:QX1B)A0KX2$26&H4;7[ECE>EP8G8@8>S
MRX\>;H*(5R8VJIDTO3=J??5:%0]9R:Y!:,8DRGF+R5<$\^H?MBCH+;W8MOB<
MOEOHN^1PM^U^?_A<8+\([)/ _F;$_';$A#G?8OYWR39[JL!T\>I84N.H7=K2
MM;K>SL
G"HK%>@;KG W#NA5SA?Y/F1TE/7.]G]9^A6^?^3 T\*/[,:MLY
MLR1!-31TX/9)C;]@:B$XK!0WX8NJP5@E9DJ"!'V-*Y-A'>/);3;1KA.RB9 M
MA.\D&(^%@LT?U-*RT&I$IJ=^=NG!P;47<