XML 37 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED BALANCE SHEETS (USD $)
Sep. 30, 2014
Dec. 31, 2013
Current assets:    
Cash and cash equivalents $ 2,771,856 $ 883,936
Accounts receivable, net of allowance 1,088,558 888,214
Inventories 4,525,250 3,955,515
Prepaid expenses and deposits 205,212 280,140
Total current assets 8,590,876 6,007,805
Property and equipment, net 8,223,970 7,899,486
Goodwill 1,492,132 1,492,132
Intangible assets 5,000 610,000
Total assets 18,311,978 16,009,423
Current liabilities:    
Accounts payable 1,841,523 1,879,760
Accrued liabilities 1,541,326 896,740
Derivative liabilities - 8% convertible promissory notes 3,983,000 17,190,000
12% convertible promissory notes, net of discounts 881,800 0
Current portion of long term debt 187,287 185,347
Total current liabilities 8,434,936 20,151,847
8% convertible promissory notes, net of discounts 13,677,111 11,030,913
12% revolving credit agreement, net of discounts 1,994,059 1,873,716
4.25% bank term loans 4,400,000 4,400,000
5% bank promissory note 4,000,000 0
Other debt 214,134 300,127
Fair value of 10% convertible preferred stock warrants 52,720 296,194
Total liabilities 32,772,960 38,052,797
Commitments and contingencies      
10% convertible preferred stock, no par value; authorized 880,000 shares; 682,998 and 694,623 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively, net of discounts 6,829,980 6,724,844
Stockholders' deficit:    
Common stock, no par value; authorized, 250,000,000 shares; 69,167,050 and 31,168,905 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively 52,120,356 30,500,445
Accumulated deficit (73,411,318) (59,268,663)
Total stockholders' deficit (21,290,962) (28,768,218)
Total liabilities and stockholders' deficit $ 18,311,978 $ 16,009,423