XML 31 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Statements of Operations (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Revenue:    
Product revenue (Net of returns and discounts) $ 3,398,440us-gaap_SalesRevenueGoodsNet $ 3,219,244us-gaap_SalesRevenueGoodsNet
Royalty revenue 19,218us-gaap_RoyaltyRevenue 32,627us-gaap_RoyaltyRevenue
Other revenue 11,165us-gaap_OtherSalesRevenueNet 9,396us-gaap_OtherSalesRevenueNet
Total revenue 3,428,823us-gaap_SalesRevenueNet 3,261,267us-gaap_SalesRevenueNet
Cost of sales 1,709,547us-gaap_CostOfGoodsAndServicesSold 1,243,797us-gaap_CostOfGoodsAndServicesSold
Gross profit 1,719,276us-gaap_GrossProfit 2,017,470us-gaap_GrossProfit
Operating Expenses:    
Selling and marketing 625,445us-gaap_SellingAndMarketingExpense 782,687us-gaap_SellingAndMarketingExpense
Salaries and labor related expenses 619,254us-gaap_LaborAndRelatedExpense 647,413us-gaap_LaborAndRelatedExpense
Administration 325,375us-gaap_GeneralAndAdministrativeExpense 213,978us-gaap_GeneralAndAdministrativeExpense
Depreciation and amortization 23,084us-gaap_DepreciationAndAmortization 19,129us-gaap_DepreciationAndAmortization
Total operating expenses 1,593,158us-gaap_OperatingExpenses 1,663,207us-gaap_OperatingExpenses
Income from operations 126,118us-gaap_OperatingIncomeLoss 354,263us-gaap_OperatingIncomeLoss
Other income (expense) (68,223)us-gaap_OtherNonoperatingIncomeExpense 30,199us-gaap_OtherNonoperatingIncomeExpense
Financing expense (12,361)us-gaap_InterestAndDebtExpense (21,353)us-gaap_InterestAndDebtExpense
Interest expense (16,215)us-gaap_InterestExpense (11,048)us-gaap_InterestExpense
Income before income taxes 29,319us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 352,061us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense (2,930)us-gaap_IncomeTaxExpenseBenefit (15,823)us-gaap_IncomeTaxExpenseBenefit
Net Income $ 26,389us-gaap_NetIncomeLoss $ 336,238us-gaap_NetIncomeLoss
Net income per common share, Basic $ 0us-gaap_EarningsPerShareBasic $ 0.03us-gaap_EarningsPerShareBasic
Net income per common share, Diluted $ 0us-gaap_EarningsPerShareDiluted $ 0.02us-gaap_EarningsPerShareDiluted
Weighted average shares outstanding, Basic 13,004,532us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 12,879,651us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares outstanding, Diluted 13,213,246us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 14,546,736us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding