XML 15 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues [Abstract]        
REVENUES $ 1,549,016 $ 1,409,530 $ 4,607,162 $ 3,762,681
COST OF GOODS SOLD 230,049 211,639 568,071 612,514
GROSS PROFIT 1,318,967 1,197,891 4,039,091 3,150,167
OPERATING EXPENSES        
Selling, general and administrative expense 1,303,344 963,738 3,799,644 2,827,340
Other administrative expenses 0 0 0 818,665
Depreciation and amortization 41,400 15,282 82,329 45,601
Bad debt expense 2,998 2,718 8,913 7,345
Total operating expenses 1,347,742 981,738 3,890,886 3,698,951
Operating income / (loss) (28,775) 216,153 148,205 (548,784)
OTHER INCOME (EXPENSE):        
Change in fair value of derivative liability 5 118 44 205
Other 14 1 65 1
Debt Forgiveness 0 7,648 50,646 30,592
Interest Expense (19,807) (42,433) (115,421) (132,689)
Total other income (expense) (19,787) (34,666) (64,666) (101,891)
Net income / (loss) (48,562) 181,487 83,539 (650,675)
Series C preferred stock dividends (42,873) (75,031) (100,677) (213,435)
Net income / (loss) available to common stockholders $ (91,435) $ 106,456 $ (17,138) $ (864,110)
Basic income per share of common stock $ (0.00) $ 0 $ (0.00) $ (0.01)
Diluted income per share of common stock $ (0.00) $ 0 $ (0.00) $ (0.01)
Weighted average number of common shares outstanding, basic 111,161,335 108,539,909 110,536,584 108,397,112
Weighted average number of common shares outstanding, diluted 111,161,335 194,229,681 110,536,584 108,397,112