XML 15 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (USD $)
Dec. 31, 2011
Dec. 31, 2010
ASSETS    
Cash and cash equivalents $ 92,999 $ 78,739
Accounts receivable, net 3,000 55,654
Inventory 72,591 21,870
Prepaid expenses and deposits 91,340 113,903
Total current assets 259,930 270,166
Restricted Cash 150,000 150,000
Property and equipment, net 319,374 504,535
Goodwill and other intangibles 1,057,496 1,078,845
TOTAL ASSETS 1,786,800 2,003,546
LIABILITIES AND SHAREHOLDERS' (DEFICIENCY)    
Accounts payable 751,750 994,936
Accrued expenses 121,470 146,359
Unearned revenue 191,399 363,227
Advances from related party 1,083,429 614,678
Stock-based payable 644,350 491,000
Current portion of notes payable 692,417 2,162,932
Total current liabilities 3,484,815 4,773,132
TOTAL LIABILITIES 3,484,815 4,773,132
Shareholders' (deficiency):    
Common stock - $0.001 par value; 200,000,000 shares authorized; 54,559,987 and 23,312,237 shares issued and 54,459,987 and 23,212,237 shares outstanding at December 31,2011 and December 31, 2010, respectively 54,560 23,312
Preferred stock - $0.001 par value; 50,000,000 shares authorized; no shares issued and outstanding 0 0
Additional paid-in capital 14,825,525 9,289,474
Treasury stock - 100,000 shares (100,000) (100,000)
Accumulated (deficit) (16,478,100) (11,982,372)
Total shareholders'(deficiency) (1,698,015) (2,769,586)
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY) $ 1,786,800 $ 2,003,546