XML 29 R19.htm IDEA: XBRL DOCUMENT v3.5.0.2
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2016
Accounting Policies [Abstract]  
Schedule of Reconciliation of Fair Value of Level 3 Valuation of Financial Instruments

The Company accounts for two instruments at fair value using level 3 valuation.

 

    At September 30, 2016     At December 31, 2015  
Description   Level 1     Level 2     Level 3     Level 1     Level 2     Level 3  
Stock Appreciation Rights Plan A     -       -     $ 53,108       -       -     $ 53,108  
Equity Credits Issued     -       -     $ 12,551       -       -     $ 14,154

Schedule of Reconciliation of Fair Value of Asset Liabilities Measured Recurring Basis

A roll forward of the level 3 valuation of these three financial instruments is as follows:

 

    Stock Appreciation
Rights Plan A
    Equity Credits
Issued
 
Balance at December 31, 2015   $ 53,108     $ 14,154  
Change in fair value included in net loss     -       (1,063 )
Balance at September 30, 2016   $ 53,108     $ 12,551  

Schedule of Inventory

At September 30, 2016 and December 31, 2015, inventory consisted of the following:

 

    September 30, 2016     December 31, 2015  
Raw materials   $ 913,650     $ 705,951  
Finished goods     556,362       551,599  
      1,470,012       1,257,551  
Less: reserve for obsolescence     (208,350 )     (174,166 )
Total   $ 1,261,662     $ 1,083,385  

Schedule of Anti-dilutive Per Share Information

Potentially dilutive common shares were excluded from the computation of diluted shares outstanding as they would have an anti-dilutive impact on the Company’s net losses and consisted of the following:

 

    September 30, 2016     December 31, 2015  
Stock options     20,707       12,397  
Stock warrants     712       -  
Restricted shares     37,778       37,778  
   Total     59,197       50,175  

Schedule of Reconciliation of Basic and Diluted Net Income Loss

Net loss per share for each class of common stock is as follows:

 

Net (loss) income per common shares outstanding:   Three Months ended September 30, 2016     Three Months ended September 30, 2015     Nine Months ended September 30, 2016     Nine Months ended September 30, 2015  
Class A common stock   $ (0.07 )   $ (0.25 )   $ (0.15 )   $ (0.51 )
Class B common stock   $ (0.07 )   $ (0.25 )   $ (0.15 )   $ (0.51 )
Class Z common stock   $ (0.07 )   $ (0.25 )   $ (0.15 )   $ (0.51 )
                                 
Weighted average shares outstanding:                                
Class A common stock     1,358,234       1,318,147       1,346,656       1,315,417  
Class B common stock     1,399,197       1,395,037       1,399,550       1,394,763  
Class Z common stock     262,631       262,630       262,631       262,630  

Total weighted

average shares

outstanding

    3,020,062       2,975,814       3,006,837       2,972,810