XML 37 R2.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2015
Dec. 31, 2014
Current assets:    
Cash and cash equivalents $ 153,087 $ 221,437
Accounts receivable, net of allowance 1,121,112 1,109,524
Inventories 3,987,870 5,980,457
Prepaid expenses 127,252 294,053
Total current assets 5,389,321 7,605,471
Property and equipment, net 8,660,157 8,678,932
Goodwill 1,492,132 1,492,132
Total assets 15,541,610 17,776,535
Current liabilities:    
Accounts payable 2,836,521 2,417,803
Accrued liabilities 2,489,436 1,161,120
Customer deposits 98,050 0
Derivative liabilities 176,000 2,053,000
12% convertible promissory notes 1,000,000 965,838
12% revolving credit agreement, net of discounts 2,295,670 1,907,957
12% secured notes 6,394,664 1,950,000
Current portion of long term debt 189,942 187,943
Total current liabilities 15,480,283 10,643,661
8% convertible promissory notes, net of discounts 16,242,253 14,393,746
4.25% bank term loans 4,300,000 4,300,000
5% bank promissory note 4,000,000 4,000,000
Other debt 124,192 191,900
Dividends payable on 10% convertible preferred stock 82,272 143,024
Fair value of 10% convertible preferred stock warrants 121 52,720
Total liabilities $ 40,229,121 $ 33,725,051
Commitments and contingencies
10% convertible preferred stock, no par value; authorized 880,000 shares; 682,998 shares issued and outstanding at September 30, 2015 and December 31, 2014, net of discounts $ 6,829,980 $ 6,829,980
Stockholders' deficit:    
Common stock, no par value; authorized, 250,000,000 shares; 75,474,892 and 70,825,215 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively 54,640,554 52,780,363
Accumulated deficit (86,158,045) (75,558,859)
Total stockholders' deficit (31,517,491) (22,778,496)
Total liabilities and stockholders' deficit $ 15,541,610 $ 17,776,535