XML 39 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2013
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense Benefit
           
  12/31/2013   12/31/2012
Current tax expense (benefit)          
Federal $ 18,438   $ 105,571
State   1,890     (37,751)
    20,328     67,820
Deferred tax expense (benefit):          
Federal   (18,756)     (67,083)
State   1,256     -
    (17,500)     (67,083)
Total   2,828     737
Schedule of Effective Income Tax Reconciliation
       
  12/31/2013   12/31/2012
Federal income taxes 35.0%   35.0%
State income taxes 2.18%   3.0%
Permanent items -9.60%   -1.6%
Current year losses not utilized -27.9%   -36.5%
  0.3%   0.0%
Schedule of Deferred Tax Assets and Liabilities

           
  12/31/2013   12/31/2012
Inventory $ 32,709   $ 17,150
Allowance for doubtful accounts   26,506     26,055
Deferred revenue   111,069     -
Other   9,865     1,087
Current Deferred Tax Assets   180,149     44,292
           
Net operating loss   410,140     11,041,594
NOL valuation allowance   (410,140)     (11,041,594)
FV of derivatives   179,030     266,770
Share based compensation   21,589     22,349
Long term deferred tax assets   200,619     289,119
Total deferred tax assets   380,767     333,411
           
Unrealized gain on marketable securities   (41,137)     0
Prepaid expenses   (85,931)     (58,054)
Current deferred tax liabilities   (127,068)     (58,054)
           
Property & equipment   (43,853)     (47,287)
Goodwill and other intangibles   (8,825)     (11,194)
Long term deferred tax liabilities   (52,678)     (58,481)
Total deferred tax liabilities   (179,745)     (116,534)
Net Deferred tax asset $ 201,022   $ 216,876
Summary of Operating Loss Carryforwards
       
2032   $ 434,814
2033     644,232
      1,079,046