XML 16 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2017
Dec. 31, 2016
Current Assets    
Cash $ 1,969,145 $ 319,546
Accounts receivable (net of allowance for doubtful accounts of $91,000 and $91,000 respectively) 63,183 47,166
Notes receivable 80,000 157,218
Inventory 774,044 747,905
Prepaid expenses 125,191 84,976
Total Current Assets 3,011,563 1,356,811
Noncurrent Assets    
Property and equipment, net 83,002 93,565
Intangible assets, net 670,732 667,445
Total Noncurrent Assets 753,734 761,010
TOTAL ASSETS 3,765,297 2,117,821
Current Liabilities    
Accounts payable and accrued liabilities 1,076,205 1,337,853
Deferred revenue 924,861 1,421,344
Notes Payable, net 475,559
Amounts due shareholders 69,383 57,398
Convertible promissory notes, net 761,440
Convertible accrued interest 161,031
Derivative liability on warrants 422,814 477,814
Total Current Liabilities 2,968,822 4,216,880
Noncurrent Liabilities    
Amounts due shareholders-long term 11,985
Total Noncurrent Liabilities 11,985
TOTAL LIABILITIES 2,968,822 4,228,865
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock, $0.00001 par value; 150,000,000 shares authorized; 77,220,000 shares issued and outstanding 772 772
Common stock, $0.00001 par value; 350,000,000 shares authorized; 183,294,028 and 160,744,916 shares issued and outstanding, respectively 1,832 1,607
Paid in capital 16,130,912 12,222,789
Accumulated deficit (15,337,041) (14,336,212)
Total Shareholders’ Equity (Deficit) 796,475 (2,111,044)
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 3,765,297 $ 2,117,821