Financial Tables
Balance Sheet top
 
   
September 30,
   
December 31,
 
ASSETS
 
2009
   
2008
 
   
(Unaudited)
    (1)  
Current Assets:
             
Cash
  $ 156,465     $ 252,921  
Accounts receivable, net of allowance for bad debt of $11,780 and $6,857 at
         
September 30, 2009 and December 31, 2008, respectively
    139,758       177,752  
Prepaid expenses and other assets
    27,147       30,224  
Domain name rights
    1,712       20,411  
Deferred tax asset
    38,549       56,030  
Total current assets
    363,631       537,338  
                 
Website development costs, net of accumulated amortization of $250,477 and
         
$206,410 at September 30, 2009 and December 31, 2008, respectively
    96,373       140,075  
                 
Fixed assets, net of accumulated depreciation of $35,465 and $24,436 at
               
September 30, 2009 and December 31, 2008, respectively
    9,649       17,527  
                 
Deferred financing fees
    52,412       -  
Goodwill
    90,000       685,547  
Total assets
  $ 612,065     $ 1,380,487  
                 
LIABILITIES AND STOCKHOLDERS' DEFICIT
               
                 
Current Liabilities:
               
Accounts payable and accrued expenses
  $ 343,586     $ 442,565  
Deferred revenues- short-term
    403,493       580,920  
Deferred tax liability
    38,549       56,030  
Total current liabilities
    785,628       1,079,515  
                 
Convertible notes payable and accrued interest, net of debt discount of $347,439
         
and $156,852 at September 30, 2009 and December 31, 2008, respectively
    830,348       375,787  
Deferred revenue- long-term
    118,172       86,110  
Total liabilities
    1,734,148       1,541,412  
                 
Stockholders' Deficit:
               
Preferred stock, $0.001 par value, 2,000,000 shares authorized:
               
Series A,  54,000 issued and outstanding at September 30, 2009 and December 31, 2008, respectively
    728,567       728,567  
Series B, 112,125 issued and outstanding at September 30, 2009 and December 31, 2008, respectively
    3,565,813       3,644,563  
Common stock; $.001 par value; 100,000,000 shares authorized;
               
28,737,607 and 27,184,854 shares issued and outstanding
               
at September 30, 2009 and December 31, 2008, respectively
    29,238       27,185  
Additional paid-in capital
    7,573,578       6,552,272  
Treasury stock
    (50,000 )     -  
Accumulated deficit
    (12,969,279 )     (11,113,512 )
                 
Total stockholders’ deficit
    (1,122,083 )     (160,925 )
                 
Total liabilities and stockholders’ deficit
  $ 612,065     $ 1,380,487  
Cash Flow Statement top
 
   
Nine-month periods ended
 
   
September 30,
 
   
2009
   
2008
 
   
(Unaudited)
   
(Unaudited)
 
Cash flows from operating activities:
           
Net loss
  $ (1,546,563 )   $ (4,243,828 )
Adjustments to reconcile net loss to net cash used in
               
operating activities:
               
Depreciation and amortization
    112,930       283,103  
Amortization of deferred compensation
    -       71,400  
Impairment of goodwill
    595,547       -  
Fair value of shares issued for services
    50,000       -  
Change in terms of warrants issued
    97,414       -  
Fair value of warrants issued for services
    139,080       644,000  
Fair value of options issued
    -       1,239,204  
Fair value of options granted
    68,329       199,261  
Fair value of shares issued for interest payment
    25,660       -  
Changes in operating assets and liabilities:
               
Accounts receivable
    37,994       (69,943 )
Prepaid expenses
    5,577       (38,863 )
Deferred tax asset
    30,110       4,503  
Other assets
    (2,500 )     (17,460 )
Accrued interest
    8,148       4,850  
Accounts payable and accrued expenses
    (98,979 )     119,181  
Deferred tax liability
    (30,110 )     (4,503 )
Deferred revenues
    (145,365 )     114,650  
                 
Net cash used in operating activities
    (652,728 )     (1,694,445 )
                 
Cash flows used in investing activities:
               
Capital expenditures
    (3,151 )     (12,130 )
Website development costs
    (365 )     (47,680 )
                 
Net cash used in investing activities
    (3,516 )     (59,810 )
                 
Cash flows from financing activities:
               
Proceeds from notes payable
    584,588       530,000  
Payment to former member
    -       (21,736 )
Proceeds from exercise of warrants
    25,200       822,500  
Repurchase of shares of common stock
    (50,000 )     -  
                 
Net cash provided by financing activities
    559,788       1,330,764  
                 
Net decrease in cash
    (96,456 )     (423,491 )
                 
Cash, beginning of period
    252,921       951,317  
                 
Cash, end of period
  $ 156,465     $ 527,826  
                 
Supplemental disclosures of cash flow information:
               
Cash paid for interest
  $ 77,480     $ 23,028  
                 
Cash paid for income taxes
  $ -     $ -  
                 
Non-cash investing and financing activities:
               
                 
Beneficial conversion feature associated with convertible notes payable
  $ 194,703     $ 179,450  
Revaluation of beneficial conversion feature associated with
         
convertible notes payable
  $ 35,019     $ -  
Conversion of preferred stock Series B to common stock
  $ 78,750     $ -  
Cashless exercise of warrants
  $ 171     $ -  
Preferred stock dividends
  $ 309,204     $ 311,804  
Fair value of shares issued for future services
  $ 50,000     $ -  
Goodwill resulting from acquisition and corresponding
         
increase (decrease) in:
  $ -     $ 105,000  
Assets
  $ -     $ -  
Common stock and additional paid-in capital
  $ -     $ 105,000