Quarterly report pursuant to Section 13 or 15(d)

Consolidated Balance Sheets (Current Period Unaudited)

v3.7.0.1
Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Jun. 30, 2017
Dec. 31, 2016
Current assets:    
Cash and cash equivalents $ 3,046,777 $ 3,009,864
Restricted cash 280,414 334,394
Accounts receivable, net 1,135,574 1,021,733
Income taxes receivable 3,054 42,014
Notes receivable - current portion 53,475 40,826
Deferred franchise costs - current portion 516,981 748,300
Prepaid expenses and other current assets 557,246 499,525
Total current assets 5,593,521 5,696,656
Property and equipment, net 4,071,501 4,724,706
Notes receivable, net of current portion 148,525
Deferred franchise costs, net of current portion 887,900 836,350
Intangible assets, net 2,017,169 2,338,922
Goodwill 2,750,338 2,750,338
Deposits and other assets 657,202 707,889
Total assets 16,126,156 17,054,861
Current liabilities:    
Accounts payable 971,326 1,054,946
Accrued expenses 267,425 299,997
Co-op funds liability 82,583 73,246
Payroll liabilities 609,544 750,421
Notes payable - current portion 100,000 331,500
Deferred rent - current portion 146,618 215,450
Deferred revenue - current portion 2,360,516 3,077,430
Other current liabilities 52,071 60,894
Total current liabilities 4,590,083 5,863,884
Revolving credit - notes payable 1,000,000
Deferred rent, net of current portion 875,845 1,400,790
Deferred revenue, net of current portion 3,876,388 2,231,712
Deferred tax liability 176,032 120,700
Other liabilities 1,030,003 512,362
Total liabilities 11,548,351 10,129,448
Commitments and contingencies
Stockholders' equity:    
Series A preferred stock, $0.001 par value; 50,000 shares authorized, 0 issued and outstanding, as of June 30, 2017 and December 31, 2016
Common stock, $0.001 par value; 20,000,000 shares authorized, 13,461,044 shares issued and 13,164,540 shares outstanding as of June 30, 2017 and 13,317,393 shares issued and 13,020,889 outstanding as of December 31, 2016 13,461 13,317
Additional paid-in capital 36,709,063 36,398,588
Treasury stock, at cost, 296,504 shares as of June 30, 2017 and December 31, 2016 (503,118) (503,118)
Accumulated deficit (31,641,601) (28,983,374)
Total stockholders' equity 4,577,805 6,925,413
Total liabilities and stockholders' equity $ 16,126,156 $ 17,054,861