XML 46 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) (USD $)
 3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidated Statement Of Operations        
Sales, net $ 515,465 $ 294,627 $ 1,204,949 $ 506,656
Cost of Sales 187,943 185,098 439,929 280,403
Gross Profit 327,522 109,529 765,020 226,253
Operating Expenses:        
Professional Fees 89,341 93,200 280,166 261,111
Depreciation and Amortization 121,496 112,990 345,790 220,332
Selling Expenses 107,460 36,327 284,615 65,455
Research and Development 30,544 23,041 127,686 39,388
Equity Compensation Expense (Note 8) 1,043,069 66,825 2,448,591 66,825
Consulting fees 44,338 312,116 128,491 495,993
General and Administrative 313,229 166,847 857,571 361,536
Total Operating Expenses 1,749,477 811,346 4,472,911 1,510,640
Loss From Operations (1,421,955) (701,817) (3,707,891) (1,284,387)
Other Income (Expenses):        
Amortization of Deferred Financing Costs (86,327) (86,253) (256,165) (148,044)
Amortization of Debt Discount (272,329) (21,254) (489,783) (30,071)
Fair Value Adjustment of Derivative Liability 653,824 (1,677,837) 3,899,961 (6,233,374)
Financing Costs    (330,753)    (3,198,803)
Interest Expense - Related Party          (161)
Interest expense (126,850) (128,231) (381,106) (229,932)
Total Other Income (Expense) 168,318 (2,244,328) 2,772,907 (9,840,385)
Net Loss $ (1,253,637) $ (2,946,146) $ (934,984) $ (11,124,772)
Loss Per Common Share        
Basic and Diluted $ (0.02) $ (0.04) $ (0.01) $ (0.15)
Basic and Diluted Weighted Average Common Shares Outstanding 81,428,050 78,569,460 80,601,165 76,677,430