XML 12 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2017
Dec. 31, 2016
Current Assets    
Cash and Cash Equivalents $ 27,980 $ 85,455
Accounts Receivable, net of allowance for doubtful accounts 1,097,539 1,106,712
Prepaid Expenses 15,276 43,087
Total Current Assets 1,140,795 1,235,254
Property and Equipment, net of accumulated depreciation 1,801,266 2,100,058
Goodwill 1,977,670 1,977,670
Deposits 25,152 18,563
TOTAL ASSETS 4,944,883 5,331,545
Current Liabilities    
Accounts Payable 2,071,556 1,772,752
Accrued Liabilities 866,794 706,572
Current Portion of Capital Lease Obligations 148,675 123,738
Current Portion of Promissory Notes 331,405 931,842
Current Portion of Promissory Notes, Overdue 539,000 0
Current Portion of Royalty Financing 1,181,811 752,926
Current Portion of Convertible Notes 145,075 2,223,706
Current Portion of Convertible Notes, Overdue 2,094,000 0
Total Current Liabilities 7,378,316 6,511,536
Long Term Liabilities    
Capital Lease Obligations, less current portion 137,004 200,536
Promissory Notes, less current portion, net of unamortized discounts 364,291 112,000
Royalty Financing, less current portion, net of unamortized discounts 1,144,637 1,254,498
Convertible Notes, less current portion, net of unamortized discounts 208,517 142,357
Total Liabilities 9,232,765 8,220,927
Commitments and Contingencies
Stockholders' Deficit    
Preferred Stock 0 0
Common Stock 32,497 25,742
Additional Paid-In Capital 2,226,058 2,057,723
Accumulated Other Comprehensive Income 180,462 138,145
Accumulated Deficit (6,726,899) (5,110,992)
Total Stockholders' Deficit (4,287,882) (2,889,382)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 4,944,883 $ 5,331,545