Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Balance Sheets (Current Period Unaudited)

v3.7.0.1
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Mar. 31, 2017
Dec. 31, 2016
Current assets:    
Cash and cash equivalents $ 2,676,607 $ 3,009,864
Restricted cash 312,551 334,394
Accounts receivable, net 1,189,132 1,021,733
Income taxes receivable 3,054 42,014
Notes receivable - current portion 30,818 40,826
Deferred franchise costs - current portion 686,873 748,300
Prepaid expenses and other current assets 893,520 499,525
Total current assets 5,792,555 5,696,656
Property and equipment, net 4,360,900 4,724,706
Deferred franchise costs, net of current portion 738,258 836,350
Intangible assets, net 2,164,066 2,338,922
Goodwill 2,750,338 2,750,338
Deposits and other assets 667,021 707,889
Total assets 16,473,138 17,054,861
Current liabilities:    
Accounts payable 1,089,176 1,054,946
Accrued expenses 161,542 299,997
Co-op funds liability 95,007 73,246
Payroll liabilities 397,095 750,421
Notes payable - current portion 168,000 331,500
Deferred rent - current portion 148,564 215,450
Deferred revenue - current portion 2,866,880 3,077,430
Other current liabilities 54,479 60,894
Total current liabilities 4,980,743 5,863,884
Revolving credit - notes payable 1,000,000
Deferred rent, net of current portion 907,723 1,400,790
Deferred revenue, net of current portion 2,695,729 2,231,712
Deferred tax liability 156,920 120,700
Other liabilities 1,242,332 512,362
Total liabilities 10,983,447 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 March 31, 2017, and December 31, 2016
Common stock, $0.001 par value; 20,000,000 shares authorized, 13,371,535 shares issued and 13,075,031 shares outstanding as of March 31, 2017 and 13,317,393 shares issued and 13,020,889 outstanding as of December 31, 2016 13,371 13,317
Additional paid-in capital 36,609,876 36,398,588
Treasury stock 296,504 shares as of March 31, 2017 and December 31, 2016 (503,118) (503,118)
Accumulated deficit (30,630,438) (28,983,374)
Total stockholders' equity 5,489,691 6,925,413
Total liabilities and stockholders' equity $ 16,473,138 $ 17,054,861