XML 74 R38.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. PURCHASE - ROCKY MOUNTAIN HYDROPONICS and EVERGREEN GARDEN CENTER (Details 1) (USD $)
3 Months Ended 6 Months Ended 12 Months Ended 5 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Jun. 07, 2013
As Reported
Jun. 07, 2013
RMH/ EGC As Reported
Jun. 07, 2013
Combined Pro-Forma
Net revenue $ 2,256,806 $ 872,557 $ 4,639,642 $ 1,625,625     $ 1,625,625 $ 1,635,143 $ 3,260,768
Cost of Goods Sold 1,756,355 684,693 3,619,313 1,196,277     1,196,277 1,127,113 2,323,390
Gross Profit 500,451 187,864 1,020,329 429,348     429,348 508,030 937,378
General and administrative expenses 1,774,704 1,279,059 4,761,293 2,007,464     2,007,464 475,839 2,483,303
Loss from operations (1,274,253) (1,091,195) (3,740,964) (1,578,116)     (1,578,116) 32,191 (1,545,925)
Other income (expense)                  
Warrant expense             (250,000) 0 (250,000)
Loss on extinguishment of debt 0 0 0 (2,750)     (2,750) 0 (2,750)
Change in fair value of derivatives 21,196,752 0 (13,310,855) (169,753)     (169,753) 0 (169,753)
Interest expense, net (690,286) (275,772) (35,189,917) (799,310)     (799,310) 0 (799,310)
Net loss $ 19,232,213 $ (1,616,967) $ (52,241,736) $ (2,799,929) $ (21,380,138) $ (2,186,304) $ (2,799,929) $ 32,191 $ (2,767,738)
Net loss per share (basic and diluted) $ 0.02 $ 0.00 $ (0.07) $ (0.01)     $ (0.01) $ 0 $ (0.01)
Weighted average shares outstanding (basic and diluted) 815,774,163 556,633,753 795,525,268 500,801,583     500,801,583 6,815,310 507,616,893