Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Balance Sheets (Current Period Unaudited)

v3.5.0.2
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash and cash equivalents $ 3,386,498 $ 16,792,850
Restricted cash 476,665 385,282
Accounts receivable, net 1,862,250 743,239
Income taxes receivable 38,814 70,981
Notes receivable - current portion 47,035 60,908
Deferred franchise costs - current portion 709,950 605,850
Prepaid expenses and other current assets 891,938 366,033
Total current assets 7,413,150 19,025,143
Property and equipment, net 7,526,728 7,138,746
Notes receivable, net of current portion and reserve 3,750 15,823
Deferred franchise costs, net of current portion 1,074,050 1,534,700
Intangible assets, net 2,572,778 2,542,269
Goodwill 2,805,331 2,466,937
Deposits and other assets 729,789 638,710
Total assets 22,125,576 33,362,328
Current liabilities:    
Accounts payable 820,748 1,996,971
Accrued expenses 255,539 375,529
Co-op funds liability 105,185 201,078
Payroll liabilities 414,290 1,493,375
Notes payable - current portion 331,500 451,850
Deferred rent - current portion 239,018 334,560
Deferred revenue - current portion 3,118,867 2,579,423
Other current liabilities 61,660 54,596
Total current liabilities 5,346,807 7,487,382
Notes payable, net of current portion 130,000
Deferred rent, net of current portion 1,465,562 457,290
Deferred revenue, net of current portion 2,767,493 4,369,702
Other liabilities 285,021 238,648
Total liabilities 9,864,883 12,683,022
Commitments and contingencies
Stockholders' equity:    
Series A preferred stock, $0.001 par value; 50,000 shares authorized, 0 issued and outstanding, as of September 30, 2016, and December 31, 2015
Common stock, $0.001 par value; 20,000,000 shares authorized, 13,266,775 shares issued and 12,719,399 shares outstanding as of September 30, 2016 and 13,070,180 shares issued and 12,536,180 outstanding as of December 31, 2015 13,266 13,070
Additional paid-in capital 36,345,365 35,267,376
Treasury stock (547,376 shares as of September 30, 2016 and 534,000 as of December 31, 2015, at cost) (875,029) (791,638)
Accumulated deficit (23,222,909) (13,809,502)
Total stockholders' equity 12,260,693 20,679,306
Total liabilities and stockholders' equity $ 22,125,576 $ 33,362,328