XML 33 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Balance Sheets (USD $)
Sep. 30, 2014
Dec. 31, 2013
CURRENT ASSETS    
Cash and cash equivalents $ 3,606 $ 1,285,973
Accounts receivable, net of allowance of $0 at September 30, 2014 and December 31, 2013 76,669 3,573
Inventory 84,284 34,271
Prepaid expenses 181,578 189,474
TOTAL CURRENT ASSETS 346,137 1,513,291
PROPERTY AND EQUIPMENT    
Capital equipment, net of accumulated depreciation of $143,892 and $91,952 as of September 30, 2014 and December 31, 2013 92,134 144,074
OTHER ASSETS    
Deposits 37,197 37,197
Patents and trademarks, net of accumulated amortization of $115,225 and $105,393 as of September 30, 2014 and December 31, 2013 110,864 120,695
TOTAL ASSETS 586,332 1,815,257
CURRENT LIABILITIES    
Accounts payable and accrued expenses 465,645 316,784
Accrued interest - related party 29,215 16,668
Embedded derivative liability 400,000 800,000
Notes payable - net of accumulated discount of $72,610 as of September 30, 2014 627,390 50,000
TOTAL CURRENT LIABILITIES 1,522,250 1,183,452
LONG-TERM LIABILITIES    
Warrant liability 4,582,716 6,000,000
Accrued interest - related parties 109,085 300,677
Senior secured convertible notes payable - related parties 114,000 330,249
TOTAL LONG-TERM LIABILITIES 4,805,801 6,630,926
STOCKHOLDERS' DEFICIT    
Preferred Stock, $ .001 par value; 75,000,000 shares authorized; 33,333,333 designated Serie's A Preferred Stock, 21,111,111 shares of Serie's A Preferred Stock issued and outstanding as of September 30, 2014 and December 31, 2013 633,333 633,333
Common stock, $ .001 par value; 675,000,000 shares authorized; 337,374,052 shares issued and 307,578,149 outstanding at September 30, 2014 and 319,862,042 shares issued and 290,066,139 outstanding at December 31, 2013 337,374 319,862
Additional paid in capital 24,670,652 22,938,983
Treasury stock, at cost (29,795,903 shares at September 30, 2014 and December 31, 2013) (113,389) (113,389)
Accumulated deficit (31,269,690) (29,777,910)
STOCKHOLDERS' DEFICIT (5,741,720) (5,999,121)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 586,332 $ 1,815,257