XML 35 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Jun. 30, 2012
Dec. 31, 2011
Current assets:    
Cash and cash equivalents $ 2,353,513 $ 1,982,772
Accounts receivable, net of allowance 848,713 701,155
Inventories 2,357,768 1,528,491
Prepaid expenses and deposits 235,026 203,445
Total current assets 5,795,020 4,415,863
Property and equipment, net 1,822,061 1,047,136
Other long-term and intangible assets 68,284 78,997
Total assets 7,685,365 5,541,996
Current liabilities:    
Accounts payable 2,171,366 1,175,462
Accrued liabilities 488,688 359,715
Demand promissory notes 5,000,001  
Convertible revolving credit agreement, net of discounts   160,794
Convertible debt   772,500
Total current liabilities 7,660,055 4,527,548
Fair value of 10% convertible preferred stock warrants 140,458 487,555
Total liabilities 7,800,513 5,015,103
Commitments and contingencies      
Stockholders' deficit:    
Common stock, no par value; authorized, 100,000,000 shares; 26,188,550 and 25,007,261 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively 26,869,774 24,410,071
Accumulated deficit (32,785,857) (29,645,934)
Total stockholders' deficit (5,916,083) (5,235,863)
Total liabilities and stockholders' deficit 7,685,365 5,541,996
Debt Conversion
   
Current liabilities:    
Derivative liability   113,271
Warrant
   
Current liabilities:    
Derivative liability   1,875,463
Bonus Warrants
   
Current liabilities:    
Derivative liability   70,343
10% Convertible Preferred Stock
   
Current liabilities:    
Temporary Equity 5,800,935 5,520,256
Redeemable Common Stock
   
Current liabilities:    
Temporary Equity   $ 242,500