XML 15 R2.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2018
Dec. 31, 2017
CURRENT ASSETS:    
Cash and cash equivalents $ 582,697 $ 1,258,360
Accounts receivable, net of allowances for returns and doubtful accounts of $869,162 and $913,303 respectively 2,208,095 3,576,376
Inventories 5,740,357 5,631,857
Prepaid expenses and other current assets 649,146 167,914
Total current assets 9,180,295 10,634,507
Property and equipment, net 766,566 887,093
Intangible assets, net 1,723,512 2,248,657
Total assets 11,670,373 13,770,257
CURRENT LIABILITIES:    
Accounts payable and accrued liabilities 5,633,873 5,911,778
Long-term debt to related party 916,145 722,908
Notes payable 426,130
Deferred revenue 345,664 403,844
Deferred consideration due to related party 86,392 241,379
Other liabilities- net of discount 293,620 369,563
Total current liabilities 7,701,824 7,649,472
Long-term debt to related party, net of current portion 373,095 1,074,141
Notes payable, net of current portion 107,580
Deferred revenue - long term 158,726 194,534
Deferred consideration - due to related party, net of current portion 1,035,788 970,688
Other liabilities - long term, net of discount 228,040 371,149
Total long term liabilities 1,903,229 2,610,512
COMMITMENTS AND CONTINGENCIES  
SHAREHOLDERS' EQUITY:    
Preferred stock, $0.001 par value, 20,000,000 shares authorized, of which 210,000 shares designated as Series A, 210,000 and 0 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively (Liquidation Preference of $416,632 as of September 30, 2018) 210
Common stock, $0.001 par value, 100,000,000 shares authorized, 53,140,700 and 52,340,700 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively 42,930 42,130
Additional paid-in capital 20,886,637 20,198,137
Accumulated other comprehensive income 52,548 174,875
Accumulated deficit (18,917,005) (16,904,869)
Total shareholders' equity 2,065,320 3,510,273
Total liabilities and shareholders' equity $ 11,670,373 $ 13,770,257