XML 23 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Balance Sheets (USD $)
Jun. 30, 2012
Dec. 31, 2011
Current Assets    
Cash $ 179 $ 40
Accounts receivable, net 175,719 220,626
Inventories - finished goods, net 527,019 553,897
Employee advances 160,466 298,707
Prepaid expenses and other current assets 43,938 54,480
Total current assets 907,321 1,127,750
Property and equipment, net 840,827 943,849
Intangible assets, net of accumulated amortization of $196,445 and $90,794 as of June 30, 2012 and December 31, 2011, respectively 496,890 602,541
Total Assets 2,245,038 2,674,140
Current Liabilities    
Accounts payable - trade 2,407,713 1,547,657
Accounts payable - related parties 10,093 14,209
Cash overdraft 193,254 239,567
Accrued expenses and other current liabilities 621,011 549,011
Current portion of equipment leases payable 45,871 3,346
Convertible notes, net of deferred debt discount of $110,155 and $275,388 as of June 30, 2012 and December 31, 2011, respectively 889,845 724,612
Notes payable, net of deferred debt discount of $310,552 and $--, as of June 30, 2012 and December 31, 2011, respectively 1,689,448   
Note payable and other advances - from stockholders 775,000 453,812
Total Current Liabilities 6,632,235 3,532,214
Notes payable, net of deferred debt discount of $-- and $576,741 as of June 30, 2012 and December 31, 2011, respectively    1,423,259
Long-term portion of equipment leases payable 191,568 9,201
Total Liabilities 6,823,803 4,964,674
Commitments and Contingencies    
Redeemable Preferred Stock - Series C; net of discount $247,774 and $433,606 as of June 30, 2012 and December 31, 2011, respectively; par value $.001 per share; authorized 1,000,000 shares; 10,000 shares designated Series C: 10,000 issued and outstanding as of June 30, 2012 and December 31, 2011(aggregate liquidation preference $1,000,000) 752,226 566,394
Preferred Stock - par value $.001 per share; authorized 1,000,000 shares; issued and outstanding as of June 30, 2012 and December 31, 2011, as follows:    
Convertible preferred stock - Series A -200,000 shares designated Series A; no shares issued and outstanding      
Convertible preferred stock - Series B -625,000 shares designated Series B; 394,685 and 368,862 shares issued and outstanding, respectively (aggregate liquidation preference $3,729,773) 395 369
Common stock - par value $.001 per share; authorized 50,000,000 shares; 12,889,489 and 11,283,830 shares issued, respectively and 11,710,277 and 10,104,618 shares outstanding, respectively 12,889 11,284
Additional paid-in capital 16,104,005 15,110,343
Treasury stock, at cost, 1,179,212 shares as of June 30, 2012 and December 31, 2011, respectively (3,419,715) (3,419,715)
Accumulated deficit (18,028,565) (14,559,209)
Total Stockholders' Deficiency (5,330,991) (2,856,928)
Total Liabilities and Stockholders' Deficiency $ 2,245,038 $ 2,674,140