XML 53 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Consolidated Statement Of Operations        
Sales, net $ 1,092,332 $ 1,017,130 $ 4,527,840 $ 2,433,450
Cost of Sales 431,621 399,289 1,886,193 953,733
Gross Profit 660,711 617,841 2,641,648 1,479,717
Operating Expenses:        
Professional Fees 101,428 179,059 374,609 330,627
Depreciation and Amortization 148,347 121,857 427,377 371,067
Selling Expenses 283,515 141,974 1,153,178 333,800
Research and Development 92,847 32,832 120,345 74,689
Equity Compensation Expense (Note 8) 85,322 109,060 542,291 1,619,890
Consulting fees 49,734 42,069 280,795 456,611
General and Administrative 834,872 537,206 2,506,456 1,122,029
Total Operating Expenses 1,596,065 1,164,057 5,405,051 4,308,713
Loss from Operations (935,353) (546,216) (2,763,403) (2,828,996)
Other Income (Expense):        
Amortization of Deferred Financing Costs (199,625)
Amortization of Debt Discounts (3,996,033)
Fair Value Adjustment of Derivative Liability (3,810,955)
Induced Conversion Costs (930,383)
Gain on Disposition of Property and Equipment 12,000
Grant 202,451
Interest Expense (253,700)
Total Other Income (Expense) 214,451 (9,190,696)
Net Loss $ (935,353) $ (546,216) $ (2,548,952) $ (12,019,692)
Loss Per Common Share        
Basic and Diluted $ (0.01) $ 0 $ (0.02) $ (0.12)
Basic and Diluted Weighted Average Common Shares Outstanding 120,763,449 119,457,229 120,467,106 97,004,132