XML 47 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) (USD $)
 3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Consolidated Statement Of Operations        
Sales, net $ 416,455 $ 172,864 $ 689,484 $ 212,029
Cost of Sales 138,140 61,934 251,986 95,304
Gross Profit 278,315 110,930 437,498 116,725
Operating Expenses:        
Professional Fees 76,995 58,782 190,825 167,911
Depreciation and Amortization 112,388 97,630 224,294 107,341
Selling Expenses 115,707 23,878 177,155 29,128
Research and Development 65,851 13,516 97,142 16,347
Equity Compensation Expense (Note 8) 263,173 0 1,405,522 0
Consulting fees 25,750 183,877 84,153 183,877
General and Administrative 342,697 126,810 544,342 194,690
Total Operating Expenses 1,002,561 503,863 2,723,433 699,294
Loss From Operations (724,246) (392,933) (2,285,935) (582,569)
Other Income (Expenses):        
Amortization of Deferred Financing Costs (85,388) (61,791) (169,838) (61,791)
Amortization of Debt Discount (142,487) (8,817) (217,455) (8,817)
Fair Value Adjustment of Derivative Liability 1,494,832 (4,555,537) 3,246,137 (4,555,537)
Financing Costs    (2,868,050)    (2,868,050)
Interest Expense – Related Party    (161)    (161)
Interest expense (126,850) (98,645) (254,256) (101,702)
Total Other Income (Expense) 1,140,107 (7,593,001) 2,604,588 (7,596,058)
Net Income (Loss) $ 415,861 $ (7,985,934) $ 318,653 $ (8,178,627)
Net Income (Loss) Per Common Share        
Basic $ 0.01 $ (0.11) $ 0 $ (0.11)
Diluted $ 0 $ (0.11) $ 0 $ (0.11)
Basic Weighted Average Common Shares Outstanding 80,225,890 75,935,563 80,186,585 75,715,735
Diluted Weighted Average Common Shares Outstanding 126,428,242 75,935,563 124,230,705 75,715,735