XML 113 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions, Dispositions and Other Transactions (Details 3) (USD $)
12 Months Ended
Dec. 31, 2013
Jun. 30, 2014
Current assets:    
Cash and cash equivalents $ 2,548,167  
Accounts receivable 885,352  
Inventory 22,945,944  
Prepaid expenses and other 3,369,691  
Total current assets 29,237,518  
Property, plant and equipment 28,761,687  
Goodwill 4,422,928 4,736,771
Intangibles, net 3,764,102  
Other assets 4,544,099  
Total assets 70,732,742  
Current liabilities:    
Accounts payable - trade 8,538,830  
Accounts payable - related party 258,022  
Line of credit payable 9,360,227  
Accrued commissions 4,680,424  
Deferred revenue 4,328,890  
Current portion of long-term debt 661,355  
Other current liabilities 6,745,222  
Total current liabilities 34,572,970  
Long-term debt 10,658,801  
Other long-term liabilities 65,461  
Total liabilities 45,297,232  
Stockholders' equity:    
Fair value of the consideration 15,606,938  
Stockholders' equity attributable to noncontrolling interest 9,828,572  
Total stockholders' equity 25,435,510  
Total liabilities and stockholders' equity 70,732,742  
TLC
   
Current assets:    
Cash and cash equivalents 84,062  
Accounts receivable 259,602  
Inventory 19,892,740  
Prepaid expenses and other 1,074,420  
Total current assets 21,310,824  
Property, plant and equipment 28,469,390  
Goodwill 0  
Other assets 3,946,570  
Total assets 53,726,784  
Current liabilities:    
Accounts payable - trade 6,383,107  
Line of credit payable 9,319,612  
Accrued commissions 204,042  
Deferred revenue 4,132,386  
Current portion of long-term debt 354,390  
Other current liabilities 3,758,003  
Total current liabilities 24,151,540  
Long-term debt 9,265,766  
Total liabilities 33,417,306  
Stockholders' equity:    
Fair value of the consideration 10,500,000  
Stockholders' equity attributable to noncontrolling interest 9,809,478  
Total stockholders' equity 20,309,478  
Total liabilities and stockholders' equity 53,726,784  
AEI
   
Current assets:    
Cash and cash equivalents 1,942,600  
Accounts receivable 582,292  
Inventory 2,642,320  
Prepaid expenses and other 2,287,575  
Total current assets 7,454,787  
Property, plant and equipment 241,089  
Goodwill 1,937,801  
Intangibles, net 3,764,102  
Other assets 553,194  
Total assets 13,950,973  
Current liabilities:    
Accounts payable - trade 1,952,801  
Accounts payable - related party 6,091  
Accrued commissions 4,476,382  
Deferred revenue 196,504  
Current portion of long-term debt 306,965  
Other current liabilities 2,401,793  
Total current liabilities 9,340,536  
Long-term debt 1,393,035  
Other long-term liabilities 50,928  
Total liabilities 10,784,499  
Stockholders' equity:    
Fair value of the consideration 3,162,063  
Stockholders' equity attributable to noncontrolling interest 4,411  
Total stockholders' equity 3,166,474  
Total liabilities and stockholders' equity 13,950,973  
AEI | Trademarks and trade name
   
Current assets:    
Intangibles, net 3,400,000  
Stockholders' equity:    
Estimated useful life 20 years  
AEI | Other intellectual property
   
Current assets:    
Intangibles, net 300,000  
Stockholders' equity:    
Estimated useful life 5 years  
All other
   
Current assets:    
Cash and cash equivalents 9,869  
Accounts receivable 43,458  
Inventory 410,884  
Prepaid expenses and other 7,696  
Total current assets 471,907  
Property, plant and equipment 51,208  
Goodwill 2,487,535  
Other assets 44,335  
Total assets 3,054,985  
Current liabilities:    
Accounts payable - trade 202,922  
Accounts payable - related party 251,931  
Line of credit payable 40,615  
Other current liabilities 585,426  
Total current liabilities 1,080,894  
Other long-term liabilities 14,533  
Total liabilities 1,095,427  
Stockholders' equity:    
Fair value of the consideration 1,944,875  
Stockholders' equity attributable to noncontrolling interest 14,683  
Total stockholders' equity 1,959,558  
Total liabilities and stockholders' equity $ 3,054,985