XML 15 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) - USD ($)
 3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Consolidated Statement Of Operations        
Sales, net $ 1,728,533 $ 739,934 $ 3,435,508 $ 1,416,320
Cost of Sales 706,760 275,968 1,454,572 554,444
Gross Profit 1,021,773 463,966 1,980,937 861,876
Operating Expenses:        
Professional Fees 95,521 87,773 273,181 194,805
Depreciation and Amortization 145,763 123,957 279,030 249,210
Selling Expenses 517,486 97,091 869,662 191,826
Research and Development 18,718 19,667 27,498 41,857
Equity Compensation Expense (Note 8) 118,340 1,385,743 456,969 1,510,830
Consulting fees 101,435 338,233 231,061 414,542
General and Administrative 814,117 270,272 1,671,585 541,586
Total Operating Expenses 1,811,379 2,322,736 3,808,986 3,144,656
Loss from Operations (789,606) (1,858,770) (1,828,050) (2,282,780)
Other Income (Expense):        
Amortization of Deferred Financing Costs (115,175) (199,625)
Amortization of Debt Discounts (3,032,685) (3,996,033)
Fair Value Adjustment of Derivative Liability (1,137,807) (3,810,955)
Induced Conversion Costs (930,383) (930,383)
Gain on Disposition of Property and Equipment 12,000 12,000
Grant 202,451 202,451
Interest Expense (126,850) (253,700)
Total Other Income (Expense) 214,451 (5,342,900) 214,451 (9,190,696)
Net Loss $ (575,154) $ (7,201,670) $ (1,613,599) $ (11,473,476)
Loss Per Common Share        
Basic and Diluted $ 0 $ (0.08) $ (0.01) $ (0.13)
Basic and Diluted Weighted Average Common Shares Outstanding 120,457,277 87,767,261 120,317,306 85,828,777