XML 61 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Net revenues    
Net revenues $ 1,550,238us-gaap_SalesRevenueGoodsNet $ 1,924,445us-gaap_SalesRevenueGoodsNet
Net revenues - related parties 1,185,603us-gaap_RevenueFromRelatedParties 946,243us-gaap_RevenueFromRelatedParties
Total net revenues 2,735,841us-gaap_SalesRevenueNet 2,870,688us-gaap_SalesRevenueNet
Cost of net revenues    
Cost of net revenues 1,925,528us-gaap_CostOfGoodsSold 2,027,288us-gaap_CostOfGoodsSold
Royalties expense - related parties 66,098us-gaap_RelatedPartyCosts 69,591us-gaap_RelatedPartyCosts
Total cost of net revenues 1,991,626us-gaap_CostOfGoodsAndServicesSold 2,096,879us-gaap_CostOfGoodsAndServicesSold
Gross profit 744,215us-gaap_GrossProfit 773,809us-gaap_GrossProfit
Operating expenses    
Selling, general and administrative 619,174us-gaap_GeneralAndAdministrativeExpense 1,459,137us-gaap_GeneralAndAdministrativeExpense
Research and development costs 4,087us-gaap_ResearchAndDevelopmentExpense 75,760us-gaap_ResearchAndDevelopmentExpense
Total operating expenses 623,261us-gaap_OperatingExpenses 1,534,897us-gaap_OperatingExpenses
Income (loss) from operations 120,954us-gaap_OperatingIncomeLoss (761,088)us-gaap_OperatingIncomeLoss
Other (income) expense, net    
Other (income) expense, net (29,709)us-gaap_OtherNonoperatingIncomeExpense (73,731)us-gaap_OtherNonoperatingIncomeExpense
Interest expense 39,726us-gaap_InterestExpense 198,342us-gaap_InterestExpense
Interest expense - related parties 16,524us-gaap_InterestExpenseRelatedParty 2,433us-gaap_InterestExpenseRelatedParty
Total other (income) expense, net 26,541us-gaap_NonoperatingIncomeExpense 127,044us-gaap_NonoperatingIncomeExpense
Net income (loss) before provision for income taxes 94,413us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (888,132)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income tax expense 44us-gaap_IncomeTaxExpenseBenefit 7,478us-gaap_IncomeTaxExpenseBenefit
Net income (loss) $ 94,369us-gaap_NetIncomeLoss $ (895,610)us-gaap_NetIncomeLoss
Basic income (loss) per common share (in dollars per share) $ 0us-gaap_EarningsPerShareBasic $ (0.36)us-gaap_EarningsPerShareBasic
Diluted income (loss) per common share (in dollars per share) $ 0us-gaap_EarningsPerShareDiluted $ (0.36)us-gaap_EarningsPerShareDiluted
Basic weighted average common shares outstanding (in shares) 27,745,173us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 2,484,342us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted weighted average common shares outstanding (in shares) 73,650,957us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 2,484,342us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding