XML 25 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current Assets    
Cash $ 798,534us-gaap_Cash $ 1,380,554us-gaap_Cash
Accounts Receivable, net 129,203us-gaap_AccountsReceivableNetCurrent 103,217us-gaap_AccountsReceivableNetCurrent
Subscription Receivable 0us-gaap_CommonStockShareSubscribedButUnissuedSubscriptionsReceivable 25,000us-gaap_CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
Prepaid and other current assets 157,010us-gaap_PrepaidExpenseAndOtherAssets 134,778us-gaap_PrepaidExpenseAndOtherAssets
Inventory, net 739,248us-gaap_InventoryNet 347,903us-gaap_InventoryNet
Costs and estimated earnings in excess of billings on uncompleted contracts 111,718us-gaap_CostsInExcessOfBillingsOnUncompletedContractsOrPrograms 92,666us-gaap_CostsInExcessOfBillingsOnUncompletedContractsOrPrograms
Total Current Assets 1,935,713us-gaap_AssetsCurrent 2,084,118us-gaap_AssetsCurrent
Property and Equipment, net 151,236us-gaap_PropertyPlantAndEquipmentNet 123,565us-gaap_PropertyPlantAndEquipmentNet
Other Assets    
Debt issue costs, net 1,219us-gaap_DeferredFinanceCostsNoncurrentNet 2,438us-gaap_DeferredFinanceCostsNoncurrentNet
Deposits 163,491us-gaap_DepositsAssets 164,347us-gaap_DepositsAssets
Total Other Assets 164,710us-gaap_OtherAssetsNoncurrent 166,785us-gaap_OtherAssetsNoncurrent
Total Assets 2,251,659us-gaap_Assets 2,374,468us-gaap_Assets
Current Liabilities    
Accounts Payable 491,717us-gaap_AccountsPayableCurrent 567,834us-gaap_AccountsPayableCurrent
Accrued Expenses 478,118us-gaap_AccruedLiabilitiesCurrent 368,226us-gaap_AccruedLiabilitiesCurrent
Sales Tax Payable 115,346us-gaap_SalesAndExciseTaxPayableCurrent 96,787us-gaap_SalesAndExciseTaxPayableCurrent
Deferred revenue 1,036,466us-gaap_DeferredRevenueCurrent 717,291us-gaap_DeferredRevenueCurrent
Billings in excess of costs and estimated earnings on uncompleted contracts 0us-gaap_BillingsInExcessOfCostCurrent 5,614us-gaap_BillingsInExcessOfCostCurrent
Convertible Note Payable - Related Party 95,616us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 98,616us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Notes Payable 43,033us-gaap_NotesPayableCurrent 43,033us-gaap_NotesPayableCurrent
Convertible Notes Payable, net of discount of $126,035 and $252,070 at March 31, 2015 and December 31, 2014 respectively 830,290us-gaap_ConvertibleNotesPayableCurrent 704,255us-gaap_ConvertibleNotesPayableCurrent
Embedded Conversion Option Liability 148,200us-gaap_DerivativeLiabilities 355,611us-gaap_DerivativeLiabilities
Total Current Liabilities 3,238,786us-gaap_LiabilitiesCurrent 2,957,267us-gaap_LiabilitiesCurrent
Commitments and Contingencies      
Stockholders' Deficit    
Common Stock, $0.001 par value, 162,500,000 shares authorized, 98,824,070 and 98,482,611 shares issued or issuable and outstanding at March 31, 2015 and December 31, 2014, respectively 98,824us-gaap_CommonStockValue 98,483us-gaap_CommonStockValue
Additional Paid-in-Capital 30,135,674us-gaap_AdditionalPaidInCapital 30,081,118us-gaap_AdditionalPaidInCapital
Accumulated Deficit (31,221,625)us-gaap_RetainedEarningsAccumulatedDeficit (30,762,400)us-gaap_RetainedEarningsAccumulatedDeficit
Total Stockholders' Deficit (987,127)us-gaap_StockholdersEquity (582,799)us-gaap_StockholdersEquity
Total Liabilities and Stockholders' Deficit $ 2,251,659us-gaap_LiabilitiesAndStockholdersEquity $ 2,374,468us-gaap_LiabilitiesAndStockholdersEquity