XML 26 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2015
Dec. 31, 2014
CURRENT ASSETS    
Cash and Cash Equivalents - Unrestricted $ 187,339us-gaap_CashAndCashEquivalentsAtCarryingValue $ 81,854us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents - Restricted 65,572us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue 65,529us-gaap_RestrictedCashAndCashEquivalentsAtCarryingValue
Accounts Receivable, net 147,758us-gaap_AccountsReceivableNetCurrent 140,070us-gaap_AccountsReceivableNetCurrent
Other Receivable, net 6,305us-gaap_AccountsAndOtherReceivablesNetCurrent 51,912us-gaap_AccountsAndOtherReceivablesNetCurrent
Prepaid expenses and other assets 75,564us-gaap_PrepaidExpenseCurrent 79,719us-gaap_PrepaidExpenseCurrent
Deferred costs - stock and warrants issued for services 407,204us-gaap_DeferredCostsCurrent 597,789us-gaap_DeferredCostsCurrent
Total current assets 889,742us-gaap_AssetsCurrent 1,016,873us-gaap_AssetsCurrent
Property and equipment, net 955,323us-gaap_PropertyPlantAndEquipmentNet 998,852us-gaap_PropertyPlantAndEquipmentNet
Deposits 27,319us-gaap_DepositsAssetsNoncurrent 27,319us-gaap_DepositsAssetsNoncurrent
TOTAL ASSETS 1,872,384us-gaap_Assets 2,043,044us-gaap_Assets
CURRENT LIABILITIES    
Accounts Payable 674,615us-gaap_AccountsPayableCurrent 716,680us-gaap_AccountsPayableCurrent
Current maturities of long-term debt 40,456us-gaap_LongTermDebtCurrent 63,186us-gaap_LongTermDebtCurrent
Capital Lease Obligations, Current 84,829us-gaap_CapitalLeaseObligationsCurrent 86,652us-gaap_CapitalLeaseObligationsCurrent
Notes payable, in default - related parties 238,480us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 244,480us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Convertible debentures, net of discount, in default 375,000us-gaap_ConvertibleDebtCurrent 455,000us-gaap_ConvertibleDebtCurrent
Pension plan withdrawal liability, current 376,320us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities 68,917us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities
Accrued liabilities 325,145us-gaap_AccruedLiabilitiesCurrent 320,207us-gaap_AccruedLiabilitiesCurrent
Total current liabilities 2,114,845us-gaap_LiabilitiesCurrent 1,955,122us-gaap_LiabilitiesCurrent
Long-term debt, less currrent maturities 0us-gaap_LongTermDebtNoncurrent 6,182us-gaap_LongTermDebtNoncurrent
Pension plan withdrawal liability, long-term, in default 0us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent 320,472us-gaap_PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
Capital lease liability - long-term, less current maturities, in default 301,025us-gaap_CapitalLeaseObligationsNoncurrent 319,278us-gaap_CapitalLeaseObligationsNoncurrent
TOTAL LIABILITIES 2,415,870us-gaap_Liabilities 2,601,054us-gaap_Liabilities
STOCKHOLDERS' DEFICIT    
Common stock, value 85,549us-gaap_CommonStockValue 81,668us-gaap_CommonStockValue
Receivable from common stock issuance 20,000us-gaap_ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock 0us-gaap_ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock
Additional paid in capital 32,590,681us-gaap_AdditionalPaidInCapital 32,103,596us-gaap_AdditionalPaidInCapital
Accumulated Deficit (33,188,625)us-gaap_RetainedEarningsAccumulatedDeficit (32,565,813)us-gaap_RetainedEarningsAccumulatedDeficit
Total Stockholders' equity (deficit) before treasury stock (532,395)us-gaap_StockholdersEquityBeforeTreasuryStock (380,549)us-gaap_StockholdersEquityBeforeTreasuryStock
Treasury stock, at cost 11,091us-gaap_TreasuryStockValue 177,461us-gaap_TreasuryStockValue
Total Stockholders' Deficit (543,486)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest (558,010)us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 1,872,384us-gaap_LiabilitiesAndStockholdersEquity $ 2,043,044us-gaap_LiabilitiesAndStockholdersEquity