XML 20 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statement - CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $)
Mar. 31, 2015
Dec. 31, 2014
CURRENT ASSETS:    
Cash $ 341,644us-gaap_CashAndCashEquivalentsAtCarryingValue $ 523,441us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, net of allowance for bad debt of $20,509 and $18,462 262,126us-gaap_AccountsAndOtherReceivablesNetCurrent 278,261us-gaap_AccountsAndOtherReceivablesNetCurrent
Inventory, net of allowance for obsolescence of $45,655 and $46,007 345,186us-gaap_InventoryNet 402,530us-gaap_InventoryNet
Royalty receivable 50,250fil_RoyaltyReceivable 0fil_RoyaltyReceivable
Prepaid and Other Assets 14,377us-gaap_PrepaidExpenseAndOtherAssetsCurrent 6,295us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total Current Assets 1,013,583us-gaap_AssetsCurrent 1,210,527us-gaap_AssetsCurrent
LONG-TERM ASSETS:    
Property plant and equipment, net of accumulated depreciation of $24,607 and $22,477 44,005us-gaap_PropertyPlantAndEquipmentNet 45,428us-gaap_PropertyPlantAndEquipmentNet
Intangible assets, net of accumulated depreciation of $280,670 and $267,913 229,640us-gaap_IntangibleAssetsNetExcludingGoodwill 242,397us-gaap_IntangibleAssetsNetExcludingGoodwill
Total Long-Term Assets 273,645fil_TotalLongtermAssets 287,825fil_TotalLongtermAssets
TOTAL ASSETS 1,287,228us-gaap_Assets 1,498,352us-gaap_Assets
CURRENT LIABILITIES:    
Accounts Payable 294,946us-gaap_AccountsPayableCurrent 210,266us-gaap_AccountsPayableCurrent
Accrued royalties and dividends 93,750us-gaap_AccruedRoyaltiesCurrent 324,286us-gaap_AccruedRoyaltiesCurrent
Capital lease obligation 4,504us-gaap_CapitalLeaseObligationsCurrent 4,504us-gaap_CapitalLeaseObligationsCurrent
Accrued Interest 219,114us-gaap_InterestPayableCurrent 181,431us-gaap_InterestPayableCurrent
Derivative Liabilities 1,399us-gaap_DerivativeLiabilitiesCurrent 1,708us-gaap_DerivativeLiabilitiesCurrent
Notes Payable 392,020us-gaap_NotesPayable 392,920us-gaap_NotesPayable
Convertible notes payable 1,200,000us-gaap_NotesPayableCurrent 1,200,000us-gaap_NotesPayableCurrent
Total Current Liabilities 2,205,733us-gaap_LiabilitiesCurrent 2,315,115us-gaap_LiabilitiesCurrent
LONG-TERM LIABILITIES    
Capital lease obligation 7,508us-gaap_CapitalLeaseObligations 8,633us-gaap_CapitalLeaseObligations
Total Long-Term Liabilities 7,508us-gaap_LiabilitiesNoncurrent 8,633us-gaap_LiabilitiesNoncurrent
TOTAL LIABILITIES 2,213,241us-gaap_Liabilities 2,323,748us-gaap_Liabilities
STOCKHOLDERS' EQUITY (DEFICIT)    
Series A Preferred Stock, $10 par value, 5,000,000 shares authorized; none issued and outstanding 0fil_SeriesAPreferredStock 0fil_SeriesAPreferredStock
Series B Convertible Preferred Stock, $10 par value, 7,500 shares authorized; none issued and outstanding 0fil_SeriesBPreferredStockValue 0fil_SeriesBPreferredStockValue
Series C Convertible Preferred Stock, $10 par value, 100,000 shares authorized; 70,054 issued and outstanding as of March 31, 2015 and 70,411 issued and outstanding as of December 31, 2014 700,540fil_SeriesCConvertiblePreferredStock 704,110fil_SeriesCConvertiblePreferredStock
Series D Convertible Preferred Stock, $10 par value, 25,000 shares authorized; none issued and outstanding 0fil_SeriesDConvertiblePreferredStock 0fil_SeriesDConvertiblePreferredStock
Series E Convertible Preferred Stock, $10 par value, 5,000 shares authorized; none issued and outstanding 0fil_SeriesEConvertiblePreferredStock10ParValue5000SharesAuthorizedNoneIssuedAndOutstanding 0fil_SeriesEConvertiblePreferredStock10ParValue5000SharesAuthorizedNoneIssuedAndOutstanding
Common Stock: $.001 par value; 250,000,000 shares authorized; 106,254,918 issued and 106,250,829 outstanding as of March 31, 2015 and 105,447,320 issued and 105,443,231 outstanding as of December 31, 2014 106,254us-gaap_CommonStockValue 105,447us-gaap_CommonStockValue
Additional Paid-in Capital 43,856,178us-gaap_AdditionalPaidInCapital 43,820,636us-gaap_AdditionalPaidInCapital
Treasury Stock (12,039)us-gaap_TreasuryStockValue (12,039)us-gaap_TreasuryStockValue
Accumulated Deficit (45,576,946)us-gaap_RetainedEarningsAccumulatedDeficit (45,443,550)us-gaap_RetainedEarningsAccumulatedDeficit
Total Stockholders' Deficit (926,013)us-gaap_StockholdersEquity (825,396)us-gaap_StockholdersEquity
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 1,287,228us-gaap_LiabilitiesAndStockholdersEquity $ 1,498,352us-gaap_LiabilitiesAndStockholdersEquity