XML 16 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
BALANCE SHEET (USD $)
Mar. 31, 2012
Dec. 31, 2011
Current Assets    
Cash and cash equivalents $ 408,562 $ 313,073
Accounts receivable 321,989 315,277
Inventory 290,239 256,842
Prepaid expenses and other assets 101,664 120,475
Total current assets 1,122,454 1,005,667
Long Term Assets    
Letter of Credit 412,946 85,215
Property and equipment, net 3,013,122 3,188,998
Total long term assets 3,426,068 3,274,213
TOTAL ASSETS 4,548,522 4,279,880
Current Liabilities    
Accounts payable 135,876 214,632
Accrued expenses and other 182,982 351,460
Accrued Liquidated Damages 36,178 36,178
Derivative Liabilities 14,660,273 11,031,432
Current Portion of Convertible Notes Payable, Net 109,632 108,122
Current Portion of Convertible Notes Payable to Related Party, Net 0 1,273,567
Total Current Liabilities 15,124,941 13,015,391
Long Term Portion of Convertible Notes Payable, Net 162,058 0
Total Liabilities 15,286,999 13,015,391
Commitment & Contingencies    
Dividends payable 811,461 650,616
Convertible, Redeemable Preferred Stock    
Convertible, Redeemable Preferred Stock Preferred Stock Series I, $0.01 par value; authorized 1,000,000 shares, issued and outstanding 947,058 shares, March 31, 2012 and December 31, 2011, respectively 4,735,291 4,735,291
Convertible, Redeemable Preferred Stock Preferred Stock Series II, $0.01 par value; authorized 1,000,000 shares, issued and outstanding 665,339 shares, March 31, 2012 and December 31, 2011, respectively 3,326,697 3,326,697
Discount on Preferred Stock (3,817,149) (4,853,776)
Net Preferred Stock 4,244,839 3,208,212
Total Commitment & Contingencies 5,056,300 3,858,828
Stockholders' Equity (Deficit) (15,794,777) (12,594,339)
Common stock, $0.00005 par value; authorized 200,000,000 shares; issued and outstanding 15,886,421 and 14,139.621 shares, March 31, 2012 and December 31, 2011, respectively 794 707
Common Stock Payable 1,123,388 0
Additional paid-in capital 91,974,739 91,262,428
Accumulated deficit (108,893,698) (103,857,474)
TOTAL LIABILITIES & CONVERTIBLE REDEEMABLE PREFERRED STOCK & STOCKHOLDERS' EQUITY (DEFICIT) $ 4,548,522 $ 4,279,880