RESTATEMENT | NOTE 17 – RESTATEMENT The Company discovered and recorded items requiring it to restate its 2013 financial results, as well as its 2014 quarterly results, to correct the accounting for certain transactions contained therein. The restatement relates to unrecorded stock compensation related to investor relations and consulting services, unrecorded revenue share payables, and changes in revenue recognition, all occurring during the year ended December 31, 2013. The revenue recognition relates to promotional programs started in 2013 that were expected to be completed in 2013, but actually carried over into 2014. The following items were restated in the 2013 Annual Financial Statements Balance Sheet Previously stated Adjustments Restated Accounts receivable $ 1,566,964 $ (55,255 ) $ 1,511,709 Revenue share payable $ 1,193,661 $ 93,891 $ 1,287,552 Deferred revenue $ 4,252 $ 222,020 $ 226,272 Additional paid in capital $ 8,726,708 $ 148,477 $ 8,875,155 Deferred stock compensation $ (233,942 ) $ (36,520 ) $ (270,462 ) Accumulated deficit $ (24,616,220 ) $ (483,137 ) $ (25,099,357 ) Statement of Operations Revenue $ 4,957,016 $ (277,275 ) $ 4,679,741 Revenue share expense $ 1,767,425 $ 93,891 $ 1,861,316 Operating expenses $ 2,973,990 $ 111,701 $ 3,085,691 Net income (loss) $ 215,847 $ (483,137 ) $ (267,290 ) Statement of Cash Flows Net income (loss) $ 215,847 $ (483,137 ) $ (267,290 ) Stock options issued for services $ 19,547 $ 75,451 $ 94,998 Stock-based compensation $ 399,092 $ 36,520 $ 435,612 Changes in accounts receivable $ (950,166 ) $ 55,255 $ (894,911 ) Changes in revenue share payable $ 1,103,084 $ 93,891 $ 1,196,975 Changes in deferred revenue $ (45,000 ) $ 222,020 $ 177,020 The following tables show the effect of the restatement on the unaudited quarterly information previously filed. Period Ended September 30, 2013 (unaudited): Balance Sheet Previously stated Adjustments Restated Revenue share payable $ 782,902 $ 28,376 $ 811,278 Deferred revenue $ 13,272 $ 147,860 $ 161,132 Additional paid in capital $ 8,449,271 $ 148,477 $ 8,597,748 Deferred stock compensation $ (233,077 ) $ (54,780 ) $ (287,857 ) Accumulated deficit $ (24,870,854 ) $ (270,207 ) $ (25,141,061 ) Statement of Operations Three Months ended September 30, 2013 Revenue $ 1,373,029 $ (147,860 ) $ 1,225,169 Revenue share expense $ 529,134 $ 28,376 $ 557,510 Operating expenses $ 982,504 $ 93,971 $ 1,076,475 Net income (loss) $ (141,527 ) $ (270,207 ) $ (411,734 ) Nine Months ended September 30, 2013 Revenue $ 3,146,406 $ (147,860 ) $ 2,998,546 Revenue share expense $ 1,264,059 $ 28,376 $ 1,292,435 Operating expenses $ 2,272,239 $ 93,971 $ 2,366,210 Net income (loss) $ (389,716 ) $ (270,207 ) $ (659,923 ) Statement of Cash Flows Net income (loss) $ (389,716 ) $ (270,207 ) $ (659,923 ) Stock-based compensation $ 310,823 $ 93,971 $ 404,794 Changes in revenue share payable $ 649,825 $ 28,376 $ 678,201 Changes in deferred revenue $ (35,980 ) $ 147,860 $ 111,880 Period Ended March 31, 2014 (unaudited): Balance Sheet Previously stated Adjustments Restated Revenue share payable $ 797,725 $ 167,880 $ 965,605 Deferred revenue $ 168,714 $ 268,807 $ 437,521 Additional paid in capital $ 27,155,730 $ 148,477 $ 27,304,207 Deferred stock compensation $ (454,409 ) $ (18,260 ) $ (472,669 ) Accumulated deficit $ (25,269,535 ) $ (591,917 ) $ (25,861,452 ) Statement of Operations Three Months ended March 31, 2014 Revenue $ 1,317,347 $ (27,919) $ 1,289,428 Revenue share expense $ 498,810 $ 62,601 $ 561,411 Operating expenses $ 1,471,598 $ 18,260 $ 1,489,858 Net income (loss) $ (653,315 ) $ (108,780 ) $ (762,095 ) Statement of Cash Flows Net income (loss) $ (653,315 ) $ (108,780 ) $ (762,095 ) Stock-based compensation $ 361,957 $ 18,260 $ 380,217 Changes in revenue share payable $ (395,935 ) $ 62,601 $ (333,334 ) Changes in deferred revenue $ 164,462 $ 27,919 $ 192,381 P eriod Ended June 30, 2014 (unaudited): Balance Sheet Previously stated Adjustments Restated Revenue share payable $ 506,901 $ 366,088 $ 872,989 Deferred revenue $ 42,908 $ 258,270 $ 301,178 Additional paid in capital $ 27,304,112 $ 84,677 $ 27,388,789 Accumulated deficit $ (25,322,216 ) $ (738,674 ) $ 26,060,890 ) Statement of Operations Three Months ended June 30, 2014 Revenue $ 1,454,214 $ (27,206 ) $ 1,427,008 Revenue share expense $ 540,048 $ 190,092 $ 730,140 Operating expenses $ 967,070 $ (70,541 ) $ 896,529 Net income (loss) $ (52,681 ) $ (146,757 ) $ (199,438 ) Six Months ended June 30, 2014 Revenue $ 2,771,560 $ (55,124 ) $ 2,716,436 Revenue share expense $ 1,038,858 $ 252,693 $ 1,291,551 Operating expenses $ 2,439,028 $ (52,281 ) $ 2,386,747 Net income (loss) $ (705,996 ) $ (255,537 ) $ (961,533 ) Statement of Cash Flows Net income (loss) $ (705,996 ) $ (255,537 ) $ (961,533 ) Stock-based compensation $ 654,634 $ (52,281 ) $ 602,353 Changes in revenue share payable $ (686,760 ) $ 252,693 $ (434,067 ) Changes in deferred revenue $ 38,656 $ 55,124 $ 93,780 Period Ended September 30, 2014(unaudited): Balance Sheet Previously stated Adjustments Restated Revenue share payable $ 853,410 $ 421,019 $ 1,274,429 Deferred revenue $ -0- $ 118,949 $ 118,949 Additional paid in capital $ 28,398,825 $ 84,677 $ 28,483,502 Accumulated deficit $ (25,716,530 ) $ (638,903 ) $ (26,355,433 ) Statement of Operations Three Months ended September 30, 2014 Revenue $ 1,620,215 $ 199,206 $ 1,819,421 Revenue share expense $ 858,898 $ 99,435 $ 958,,333 Operating expenses $ 1,155,933 $ -0- $ 1,155,933 Net income (loss) $ (394,314 ) $ 99,771 $ (294,543 ) Nine Months ended September 30, 2014 Revenue $ 4,391,775 $ 144,082 $ 4,535,857 Revenue share expense $ 1,897,757 $ 352,127 $ 2,249,884 Operating expenses $ 3,594,961 $ (52,280 ) $ 3,542,681 Net income (loss) $ (1,100,310 ) $ (155,766 ) $ (1,256,076 ) Statement of Cash Flows Net income (loss) $ (1,100,310 ) $ (155,766 ) $ (1,256,076 ) Stock-based compensation $ 1,118,952 $ (52,280 ) $ (1,066,672 ) Changes in revenue share payable $ (340,251 ) $ 352,127 $ 11,876 Changes in deferred revenue $ (4,252 ) $ (144,082 ) $ (148,334 ) |