XML 46 R56.htm IDEA: XBRL DOCUMENT v2.4.0.8
PURCHASE - ROCKY MOUNTAIN HYDROPONICS and EVERGREEN GARDEN CENTER (Details Narrative) (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash paid as a part of purchase price $ 1,160   
Goodwill 739,000 279,515
Net revenue 4,858,976 1,450,745
Cost of Goods Sold 4,005,863 1,038,771
Gross Profit 853,113 411,974
OPERATING EXPENSES:    
General and administrative expenses (3,163,007) (1,323,736)
Share-based compensation (1,469,184) (332,750)
Stock options expense (148,633) (26,563)
Warrant expense (7,015,000)   
Loss from operations (10,942,711) (1,271,075)
Other income (expense)    
Impairment of goodwill (279,515) (634,128)
Impairment of intangible assets (262,604)   
Loss on extinguishment of debt (960,750) (428,467)
Change in fair value of derivatives (3,701,078) 525,619
Other income 42,269   
Interest expense, net (5,275,749) (378,253)
Net loss (21,380,138) (2,186,304)
Net loss per share (basic and diluted) $ 0 $ 0
Weighted average shares outstanding (basic and diluted) 593,034,653 245,420,970
ROCKY MOUNTAIN HYDROPONICS and EVERGREEN GARDEN CENTER
   
Number of Stores 4  
Cash paid as a part of purchase price 550,000  
Notes issued as balance purchase price 800,000  
Shares issued upon Merger 7,857,141  
Value of Shares issued upon Merger 275,000  
Shares Issued, Price Per Share $ 0.035  
Assets 907,614  
Intangible assets 366,000  
Goodwill 739,000  
Total Assets 2,012,614  
Less fair value of liabilities assumed (387,614)  
Purchase price 1,625,000  
Amortization of intangible assets 42,700  
SGT, Phototron, Greners, Urban Garden, and Rocky Mountain Hydroponics/Evergreen Garden Center
   
Net revenue 6,494,119 7,363,184
Cost of Goods Sold 5,132,976 5,164,584
Gross Profit 1,361,143 2,198,600
OPERATING EXPENSES:    
General and administrative expenses (3,639,664) (3,084,360)
Share-based compensation (1,469,184) (332,750)
Stock options expense (148,633) (26,563)
Warrant expense (7,015,000)   
Loss from operations (10,911,338) (1,245,073)
Other income (expense)    
Impairment of goodwill (279,515) (634,128)
Impairment of intangible assets (262,604)   
Loss on extinguishment of debt (960,750) (428,467)
Change in fair value of derivatives (3,701,078) 525,619
Other income 43,082   
Interest expense, net (5,275,749) (497,303)
Net loss $ (21,347,952) $ (2,279,352)
Net loss per share (basic and diluted) $ (0.04) $ (0.01)
Weighted average shares outstanding (basic and diluted) 600,891,794 253,278,111