XML 18 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2012
Dec. 31, 2011
Current Assets    
Cash $ 415,962 $ 589,472
Investments - available for sale 5,991 2,112
Accounts receivable, net of allowance of $7,833 and $21,561, respectively 558,569 653,949
Prepaid expenses 77,605 45,513
Inventory 800,936 198,176
Other asset 11,002  
Deferred tax asset   12,600
Total Current Assets 1,870,065 1,501,822
Property and Equipment, at cost    
Office and computer equipment 698,339 239,752
Leasehold improvements 15,700 15,700
Property and Equipment, gross 714,039 255,452
Less accumulated depreciation (224,935) (205,562)
Net Property and Equipment 489,104 49,890
Other Assets    
Other deposits 29,862 28,212
Intangibles    
Customer base, net of accumulated amortization of $18,259      
Trademark, net of accumulated amortization of $1,002 and $837, respectively 648 813
Goodwill 17,765 17,765
Total Other Assets 48,275 46,790
Total Assets 24,407,444 1,598,502
Current Liabilities:    
Accounts payable 697,339 463,098
Accrued liabilities 8,780 31,098
Deferred operating lease liability 14,590 14,132
Deferred tax liability 57,300  
Notes payable related parties 108,023 109,694
Business lines and short term promissory note 697,842 631,903
Promissory note, current portion 58,370  
Total Current Liabilities 1,642,244 1,249,925
Long Term Liabilities    
Promissory note 335,550  
Total Long Term Liabilities 335,550  
Total Liabilities 1,977,794 1,249,925
Stockholders' Equity    
Common stock, $0.001 par value; 1,000,000,000 authorized common shares 169,409,620 shares issued and outstanding 169,410 169,410
Additional paid in capital (77,594) (77,594)
Treasury stock (14,933) (13,972)
Retained earnings 352,767 270,733
Total Stockholders' Equity 429,650 348,577
Total Liabilities and Stockholders' Equity $ 2,407,444 $ 1,598,502