XML 15 R2.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2018
Dec. 31, 2017
CURRENT ASSETS:    
Cash and cash equivalents $ 1,812,246 $ 1,258,360
Accounts receivable, net of allowances for returns and doubtful accounts of $980,013 and $913,303 respectively 2,243,253 3,576,376
Inventories, net 5,285,081 5,631,857
Prepaid expenses and other current assets 799,308 167,914
Total current assets 10,139,888 10,634,507
Property and equipment, net 822,066 887,093
Intangible assets, net 1,898,817 2,248,657
Total assets 12,860,771 13,770,257
CURRENT LIABILITIES:    
Accounts payable and accrued liabilities 5,696,234 5,911,778
Current portion of long-term debt to related party 846,243 722,908
Note payable 145,000
Deferred revenue 398,058 403,844
Deferred consideration due to related party 143,100 241,379
Other liabilities - net of discount 408,749 369,563
Total current liabilities 7,637,384 7,649,472
Deferred revenue - long term 181,565 194,534
Deferred consideration - long term due to related party 955,571 970,688
Other liabilities - long term, net of discount 186,185 371,149
Long-term debt to related party, net of current portion 626,693 1,074,141
Total long term liabilities 1,950,014 2,610,512
COMMITMENTS AND CONTINGENCIES  
SHAREHOLDERS' EQUITY:    
Preferred stock, $0.001 par value, 20,000,000 shares authorized, of which 210,000 shares are designated as Series A, 210,000 and 0 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively 210
Common stock, $0.001 par value, 100,000,000 shares authorized, 53,040,700 and 52,340,700 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively 42,830 42,130
Additional paid-in capital 20,780,117 20,198,137
Accumulated other comprehensive income 73,584 174,875
Accumulated deficit (17,623,368) (16,904,869)
Total shareholders' equity 3,273,373 3,510,273
Total liabilities and shareholders' equity $ 12,860,771 $ 13,770,257