XML 48 R40.htm IDEA: XBRL DOCUMENT v3.3.0.814
4. PURCHASE - ROCKY MOUNTAIN HYDROPONICS and EVERGREEN GARDEN CENTER (Details 1) - USD ($)
5 Months Ended 12 Months Ended
Jun. 07, 2013
Dec. 31, 2014
Dec. 31, 2013
Net revenue   $ 8,537,676 $ 4,858,976
Cost of Goods Sold   7,172,376 4,005,863
Gross Profit   1,365,300 853,113
General and administrative expenses   4,405,503 3,163,007
Loss from operations   (6,486,070) (10,942,711)
Other income (expense)      
Warrant expense   2,721,600 1,469,184
Loss on extinguishment of debt   0 (960,750)
Change in fair value of derivatives   (16,252,823) (3,701,078)
Interest expense, net   (64,073,997) (5,275,749)
Net loss   $ (86,626,099) $ (21,380,138)
Net loss per share (basic and diluted)   $ (0.10) $ (0.04)
Weighted average shares outstanding (basic and diluted)   834,503,868 593,034,653
As Reported      
Net revenue $ 1,625,625    
Cost of Goods Sold 1,196,277    
Gross Profit 429,348    
General and administrative expenses 2,007,464    
Loss from operations (1,578,116)    
Other income (expense)      
Warrant expense (250,000)    
Loss on extinguishment of debt (2,750)    
Change in fair value of derivatives (169,753)    
Interest expense, net (799,310)    
Net loss $ (2,799,929)    
Net loss per share (basic and diluted) $ (0.01)    
Weighted average shares outstanding (basic and diluted) 500,801,583    
RMH/ EGC As Reported      
Net revenue $ 1,635,143    
Cost of Goods Sold 1,127,113    
Gross Profit 508,030    
General and administrative expenses 475,839    
Loss from operations $ 32,191    
Other income (expense)      
Warrant expense    
Loss on extinguishment of debt    
Change in fair value of derivatives    
Interest expense, net    
Net loss $ 32,191    
Net loss per share (basic and diluted) $ 0    
Weighted average shares outstanding (basic and diluted) 6,815,310    
Combined Pro-Forma      
Net revenue $ 3,260,768    
Cost of Goods Sold 2,323,390    
Gross Profit 937,378    
General and administrative expenses 2,483,303    
Loss from operations (1,545,925)    
Other income (expense)      
Warrant expense (250,000)    
Loss on extinguishment of debt (2,750)    
Change in fair value of derivatives (169,753)    
Interest expense, net (799,310)    
Net loss $ (2,767,738)    
Net loss per share (basic and diluted) $ (0.01)    
Weighted average shares outstanding (basic and diluted) 507,616,893