XML 25 R37.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. PURCHASE - ROCKY MOUNTAIN HYDROPONICS and EVERGREEN GARDEN CENTER (Details 1) (USD $)
3 Months Ended 9 Months Ended 12 Months Ended 5 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 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 $ 2,105,254 $ 1,313,399 $ 6,744,896 $ 2,939,026     $ 1,625,625 $ 1,635,143 $ 3,260,768
Cost of Goods Sold 2,283,742 1,051,776 5,903,055 2,249,442     1,196,277 1,127,113 2,323,390
Gross Profit (178,488) 261,623 841,841 689,584     429,348 508,030 937,378
General and administrative expenses 1,923,032 1,289,634 6,684,325 3,545,849     2,007,464 475,839 2,483,303
Loss from operations (2,101,520) (1,028,011) (5,842,484) (2,856,265)     (1,578,116) 32,191 (1,545,925)
Other income (expense)                  
Warrant expense             (250,000)    (250,000)
Loss on extinguishment of debt 0 (750,000) 0 (752,750)     (2,750)    (2,750)
Change in fair value of derivatives (6,949,038) 67,130 (20,259,893) (102,623)     (169,753)    (169,753)
Interest expense, net (28,715,712) (129,697) (63,905,629) (929,002)     (799,310)    (799,310)
Net loss $ (37,766,270) $ (1,804,713) $ (90,008,006) $ (4,604,642) $ (21,380,138) $ (2,186,304) $ (2,799,929) $ 32,191 $ (2,767,738)
Net loss per share (basic and diluted) $ (0.04) $ 0.00 $ (0.11) $ (0.01)     $ (0.01) $ 0 $ (0.01)
Weighted average shares outstanding (basic and diluted) 862,271,158 644,706,947 818,018,389 549,297,163     500,801,583 6,815,310 507,616,893