XML 45 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
DISCONTINUED OPERATIONS (Tables)
12 Months Ended
Dec. 31, 2015
Discontinued Operations and Disposal Groups [Abstract]  
Disposal Groups, Including Discontinued Operations [Table Text Block]
During the year ended December 31, 2015 the Company completed its obligations under the Purchase Agreement with the NRL and recognized a loss on disposal of assets of $670,943 within discontinued operations as detailed below:
 
 
 
Year Ended
December 31, 2015
 
Proceeds recognized pursuant to Stock Purchase Agreement
 
$
50,000
 
Investment in NRL
 
 
11,728
 
Less carrying value of assets sold and liabilities assumed:
 
 
 
 
Accounts receivable
 
 
(923,266)
 
Intangible assets
 
 
(20,949)
 
Property and equipment
 
 
(314,628)
 
Other assets
 
 
(62,854)
 
Liabilities assumed by buyer
 
 
589,026
 
Net loss on disposal of assets
 
$
670,943
 
Disposal of Consolidate Statements of Operations and Comprehensive Loss [Table Text Block]
The results of the NRLBH are disclosed as discontinued operations in the Company’s Consolidated Statements of Operations and Comprehensive Loss for all periods presented:
 
 
 
For the Years Ended December 31,
 
 
 
2015
 
2014
 
Revenue
 
$
5,523,116
 
$
485,816
 
Cost of revenue
 
 
(3,539,134)
 
 
(340,658)
 
Gross profit
 
 
1,983,982
 
 
145,158
 
Expenses:
 
 
 
 
 
 
 
Selling expenses
 
 
(1,303,425)
 
 
(575,775)
 
Research and development expenses
 
 
(1,012,392)
 
 
(1,467,136)
 
General and administrative expenses
 
 
(1,665,840)
 
 
(573,637)
 
Loss on disposal
 
 
(670,943)
 
 
-
 
Exit and disposal expenses
 
 
(399,399)
 
 
-
 
Other (income) expense, net
 
 
65,881
 
 
(15,768)
 
Net loss from discontinued operations
 
$
(3,002,136)
 
$
(2,487,158)
 
Disposal of Assets and Liabilities Discontinued Operations [Table Text Block]
The assets and liabilities of the NRLBH are presented as held for disposal in the Consolidated Balance Sheet as of December 31, 2014. There were no assets and liabilities recorded in discontinued operations as of December 31, 2015. The carrying amount of assets and liabilities are as follows:
 
 
 
December 31, 2014
 
Accounts receivable
 
$
297,958
 
Prepaid expenses
 
 
53,243
 
Inventory
 
 
30,511
 
Property and equipment, net
 
 
220,839
 
Intangible assets, net
 
 
33,688
 
Assets of discontinued operations
 
$
636,239
 
 
 
 
 
 
Accounts payable
 
$
81,312
 
Accrued expenses
 
 
190,735
 
Payroll liabilities
 
 
96,964
 
Lease obligations
 
 
125,241
 
Liabilities of discontinued operations
 
$
494,252