XML 60 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current Assets    
Cash and Cash Equivalents $ 84,967us-gaap_CashAndCashEquivalentsAtCarryingValue $ 310,140us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts Receivable, Net 383,533us-gaap_AccountsReceivableNetCurrent 214,920us-gaap_AccountsReceivableNetCurrent
Inventories, Net (Note 2) 911,949us-gaap_InventoryNet 953,627us-gaap_InventoryNet
Prepaid Expenses and Other Assets 579,000us-gaap_PrepaidExpenseAndOtherAssetsCurrent 200,936us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Total Current Assets 1,959,449us-gaap_AssetsCurrent 1,679,623us-gaap_AssetsCurrent
Tooling and Equipment, Net (Note 3) 416,965us-gaap_PropertyPlantAndEquipmentNet 446,329us-gaap_PropertyPlantAndEquipmentNet
Patents and Trademarks, Net (Note 4) 423,489us-gaap_IntangibleAssetsNetExcludingGoodwill 495,608us-gaap_IntangibleAssetsNetExcludingGoodwill
Software Development Costs, Net (Note 5) 787,738us-gaap_CapitalizedComputerSoftwareNet 240,561us-gaap_CapitalizedComputerSoftwareNet
Debt Issuance Costs, Net (Note 6) 112,521us-gaap_OtherAssetsNoncurrent 0us-gaap_OtherAssetsNoncurrent
Total Assets 3,700,162us-gaap_Assets 2,862,121us-gaap_Assets
Current Liabilities    
Accounts Payable 2,183,565us-gaap_AccountsPayableCurrent 2,420,571us-gaap_AccountsPayableCurrent
Line of Credit (Note 7) 112,500us-gaap_LinesOfCreditCurrent 0us-gaap_LinesOfCreditCurrent
Notes Payable (Note 8) 37,038us-gaap_NotesPayable 278,467us-gaap_NotesPayable
Current Portion of Long-term Debt, net of discount (Note 11) 128,425us-gaap_LongTermDebtCurrent 99,320us-gaap_LongTermDebtCurrent
Current Portion of Capital Leases 16,882us-gaap_CapitalLeaseObligationsCurrent 24,670us-gaap_CapitalLeaseObligationsCurrent
Customer Deposits 120,550us-gaap_CustomerDepositsCurrent 131,077us-gaap_CustomerDepositsCurrent
Unearned Revenue 53,403us-gaap_DeferredRevenueCurrent 39,700us-gaap_DeferredRevenueCurrent
Accrued Expenses (Note 9) 699,067us-gaap_AccruedLiabilitiesCurrent 591,199us-gaap_AccruedLiabilitiesCurrent
Income and Other Taxes Payable 35,158us-gaap_AccruedIncomeTaxesCurrent 75,851us-gaap_AccruedIncomeTaxesCurrent
Total Current Liabilities 3,386,588us-gaap_LiabilitiesCurrent 3,660,855us-gaap_LiabilitiesCurrent
Long-Term Liabilities    
Long-Term Derivative Liability (Note 10) 13,541,138us-gaap_DerivativeLiabilitiesNoncurrent 12,035,816us-gaap_DerivativeLiabilitiesNoncurrent
Long-Term Portion of Term Debt, net of discount (Note 11) 1,088,996us-gaap_LongTermDebtNoncurrent 170,496us-gaap_LongTermDebtNoncurrent
Long-Term Portion of Capital Leases (Note 12) 0us-gaap_CapitalLeaseObligationsNoncurrent 16,882us-gaap_CapitalLeaseObligationsNoncurrent
Long-Term Portion of Accrued Interest 81,451us-gaap_OtherAccruedLiabilitiesNoncurrent 16,365us-gaap_OtherAccruedLiabilitiesNoncurrent
Total Long-Term Liabilities 14,711,585us-gaap_LiabilitiesNoncurrent 12,239,559us-gaap_LiabilitiesNoncurrent
Total Liabilities 18,098,173us-gaap_Liabilities 15,900,414us-gaap_Liabilities
Stockholders’ Deficit    
Preferred Stock — $.001 Par Value, 5,000,000 Shares Authorized; 0 Shares Issued and Outstanding in Each Period 0us-gaap_PreferredStockValue 0us-gaap_PreferredStockValue
Common Stock — $.001 Par Value, 100,000,000 Shares Authorized December 31, 2014 and 700,000,000 Shares Authorized December 31, 2013; 11,295,387 Shares Issued and Outstanding December 31, 2014 and 9,600,453 on December 31, 2013 11,296us-gaap_CommonStockValue 9,600us-gaap_CommonStockValue
Additional Paid-in Capital 29,752,083us-gaap_AdditionalPaidInCapital 23,244,639us-gaap_AdditionalPaidInCapital
Accumulated Deficit (44,161,390)us-gaap_RetainedEarningsAccumulatedDeficit (36,292,532)us-gaap_RetainedEarningsAccumulatedDeficit
Total Stockholders’ Deficit (14,398,011)us-gaap_StockholdersEquity (13,038,293)us-gaap_StockholdersEquity
Total Liabilities and Stockholders’ Deficit $ 3,700,162us-gaap_LiabilitiesAndStockholdersEquity $ 2,862,121us-gaap_LiabilitiesAndStockholdersEquity