XML 14 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (USD $)
Mar. 31, 2012
Dec. 31, 2011
Current Assets    
Cash $ 66,442 $ 29,041
Accounts receivable (Net of Allowance for Doubtful Accounts of $5,450) 3,821 78,222
Inventory 189,025 161,349
Prepaid Expenses 23,700 29,100
Total Current Assets 282,988 297,712
Property and equipment (net) 26,326 31,126
Other Assets    
Deposits 2,872 2,872
Total Other Assets 2,872 2,872
Total Assets 312,186 331,710
Current Liabilities    
Accounts Payable and Accrued Expenses 473,440 548,999
Deferred Compensation 244,090 227,353
Accrued and Withheld Payroll Taxes Payable 137,396 137,396
Accrued Interest Payable 101,053 87,840
Accrued Royalties Payable 225,000 225,000
Loans from Stockholders 159,528 165,167
Notes Payable-Current Portion 196,846 200,628
Stock Settlement Payable 124,578 124,578
Deferred Revenue 387,497 398,078
Total Current Liabilities 2,049,428 2,115,039
Long-Term Debt    
Notes payable, Net of Current Portion 100,294 103,428
Total Liabilities 2,149,722 2,218,467
Stockholders' Deficit    
Convertible Preferred Stock, Authorized 10,000,000 Shares, $.01 Par Value, Issued and Outstanding 1,489,647, Issued and Outstanding 89,647 14,896 14,896
Common Stock, Authorized 950,000,000 Shares, $.001 Par Value, Issued and Outstanding 131,179,400, Issued and Outstanding, Common Stock Issuable 9,377,778 324,179 131,179
Stock Settlement in Process (124,578) (124,578)
Additional paid in capital 22,844,169 22,806,669
Accumuilated deficit (24,896,202) (24,714,923)
Total Stockholders' deficit (1,837,536) (1,886,757)
Total Liabilities and Stockholders' deficit $ 312,186 $ 331,710