XML 18 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statement - CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited) (USD $)
Mar. 31, 2014
Dec. 31, 2013
CURRENT ASSETS:    
Cash $ 1,363,754 $ 44,553
Accounts receivable, net of allowance for bad debt of $16,506 and $13,014 242,558 221,549
Inventory, net of allowance for obsolescence of $88,984 and $114,404 383,590 307,502
Employee Advances 1,640 3,620
Deferred Loan Costs    1,032
Prepaid and Other Assets 351,270 76,203
Total Current Assets 2,342,812 654,459
LONG-TERM ASSETS:    
Property plant and equipment, net of accumulated depreciation of $18,279 and $17,062 32,131 29,259
Intangible assets, net of accumulated amortization of $229,640 and $216,882 280,670 293,428
TOTAL ASSETS 2,655,613 977,146
CURRENT LIABILITIES:    
Accounts Payable 362,852 192,166
Accrued Royalties 93,750 375,000
Accrued Liabilities 1,186 260
Accrued Interest - Related Parties 33,645 29,255
Accrued Interest   107,582
Derivative Liabilities 49,035 1,040,850
Notes Payable - Related Parties 115,620 115,620
Convertible notes payable, net of unamortized discounts of $14,734 and $50,837 1,185,266 1,284,063
Notes payable 280,000 300,900
Total Current Liabilities 2,249,713 3,445,696
STOCKHOLDERS' EQUITY (DEFICIT)    
Series A Preferred Stock, $10 par value, 5,000,000 shares authorized; none issued and outstanding      
Series B Convertible Redeemable Preferred Stock, $10 par value, 75,000 shares authorized; none issued and outstanding      
Series C Convertible Preferred Stock, $10 par value, 100,000 shares authorized; 67,833 issued and outstanding as of March 31, 2014 and 38,232 issued and outstanding as of December 31, 2013 678,331 382,320
Series D Convertible Preferred Stock, $10 par value, 25,000 shares authorized; 15,350 issued and outstanding as of March 31, 2014 and 15,000 issued and outstanding as of December 31, 2013 153,500 150,000
Common Stock: $.001 par value; 100,000,000 shares authorized; 87,552,320 issued and 87,548,231 outstanding as of March 31, 2014 and 85,664,558 issued and 85,660,469 outstanding as of December 31, 2013 87,552 85,664
Additional Paid-in Capital 43,209,892 40,090,878
Treasury Stock (12,039) (12,039)
Accumulated Deficit (43,711,336) (43,165,373)
Total Stockholders' Equity (Deficit) 405,900 (2,468,550)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $ 2,655,613 $ 977,146