XML 46 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2014
Dec. 31, 2013
Current Assets    
Cash $ 742,254 $ 1,831,276
Restricted cash 46,400 46,400
Accounts receivable, net 185,700 183,678
Inventory, net 1,563,559 1,253,721
Prepaid expenses 57,533 17,001
Other receivable 2,497 3,666
Deposits 51,764 46,173
Total Current Assets 2,649,707 3,381,915
Investment in a related party 3,707,918 1,122,397
Property and equipment, net 47,852 53,758
Intangibles 433,663 460,300
Goodwill 739,000 739,000
Total Assets 7,578,140 5,757,370
Current Liabilities    
Accounts payable 927,533 1,095,204
Accrued expenses 221,772 175,603
Deferred revenue 13,275 30,888
Derivative liability 28,428,574 9,324,000
Related party note payable and accrued interest, net of debt discount 1,226 1,160
Convertible notes payable and accrued interest, net of debt discount 682,962   
Total current liabilities 30,275,342 10,626,855
Long-term convertible notes payable    974,479
Total Liabilities 30,275,342 11,601,334
Stockholders' Deficit    
Common Stock, $0.0001 par value, 3,000,000,000 shares authorized, 806,090,859 and 755,694,870 shares issued and outstanding, respectively 80,611 75,571
Additional paid-in capital 35,690,082 17,359,932
Unrealized gain on investment in a related party 3,706,758 1,121,237
Accumulated deficit (62,174,653) (24,400,704)
Total stockholders' equity (deficit) (22,697,202) (5,843,964)
Total liabilities and stockholders' deficit $ 7,578,140 $ 5,757,370