XML 35 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Balance Sheets (USD $)
Sep. 30, 2014
Dec. 31, 2013
CURRENT ASSETS:    
Cash $ 254,429 $ 100,367
Accounts receivable, net 1,089,697 1,524,303
Accounts receivable - related party 9,112 17,224
Inventory 1,255,890 1,484,456
Prepaid expenses and other current assets 426,588 107,718
Total Current Assets 3,035,716 3,234,068
OTHER ASSETS:    
Property and equipment, net 803,276 672,704
Intangible assets, net 2,387,198   
Other assets 37,197 73,504
Total Other Assets 3,227,671 746,208
TOTAL ASSETS 6,263,387 3,980,276
CURRENT LIABILITIES:    
Bank revolving line of credit    199,919
Current portion of bank term loan    60,000
Convertible notes payable, net 66,666   
Convertible notes payable - related parties, net 80,001   
Accounts payable 1,424,102 721,860
Accrued expenses 1,077,572 344,271
Income taxes payable 50,000   
Deferred revenue 120,871   
Total Current Liabilities 2,819,212 1,326,050
LONG-TERM LIABILITIES:    
Bank term loan, net of current portion    515,000
Other long-term liabilities    127,914
Total Long-term Liabilities    642,914
Total Liabilities 2,819,212 1,968,964
STOCKHOLDERS' EQUITY:    
Preferred stock, $.0001 par value, 20,000,000 shares authorized; No shares issued and outstanding      
Additional paid-in capital 4,454,735 3,083,413
Accumulated deficit (1,063,592) (1,104,665)
Total Stockholders' Equity 3,444,175 2,011,312
Total Liabilities and Stockholders' Equity 6,263,387 3,980,276
Class A Common Stock [Member]
   
STOCKHOLDERS' EQUITY:    
Common stock value 23,232 2,767
Class B Common Stock [Member]
   
STOCKHOLDERS' EQUITY:    
Common stock value 25,073 25,070
Class Z Commmon Stock [Member]
   
STOCKHOLDERS' EQUITY:    
Common stock value $ 4,727 $ 4,727