XML 46 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2013
Dec. 31, 2012
Current assets:    
Cash $ 67,744   
Restricted cash    850,002
Accounts receivable, net 307,211 89,853
Inventories 277,300 395,584
Prepaid expenses and other current assets 59,143 52,292
Total current assets 711,398 1,387,731
Property and equipment, net 624,634 768,021
Web development costs, net 83,780   
Total assets 1,419,812 2,155,752
Current liabilities:    
Accounts payable - trade 3,310,000 2,973,774
Accounts payable - related parties 83,691 147,933
Accrued expenses and other current liabilities 621,052 1,891,436
Deferred revenue 95,792   
Current portion of equipment lease payable 56,323 49,122
Convertible notes    1,000,000
Notes payable and other advances, net of debt discount of $44,363 as of December 31, 2012   1,955,637
Note payable and other advances - related parties 78,095 765,000
Redeemable preferred stock - Series C; par value $0.001 per share; 10,000 designated Series C: 10,000 issued and outstanding as of December 31, 2013 and December 31, 2012 (aggregate liquidation preference of $1,000,000) 1,000,000 1,000,000
Total current liabilities 5,244,953 9,782,902
Long term liabilities:    
Notes payable and other advances, net of debt discount of $269,998 as of December 31, 2013 430,002   
Long term portion of equipment lease payable 109,964 166,286
Total long term liabilities 539,966 166,286
Total liabilities 5,784,919 9,949,188
Preferred stock - par value $0.001 per share; authorized 1,000,000 shares; issued and outstanding as of December 31, 2013 and December 31, 2012 as follows:    
Convertible preferred stock - Series A - 200,000 shares designated Series A; 44,443 shares available to be issued; no shares issued and outstanding      
Convertible preferred stock - Series B - 625,000 shares designated Series B; 422,315 and 394,685 shares issued and outstanding as of December 31, 2013 and December 31, 2012, respectively (aggregate liquidation preference of $4,270,257 and $3,990,877 as of December 31, 2013 and December 31, 2012, respectively) 422 395
Common stock - par value $0.001 per share; authorized 50,000,000 shares; 27,708,303 and 13,030,397 shares issued and 26,529,091 and 11,851,185 shares outstanding as of December 31, 2013 and December 31, 2012, respectively 27,708 13,031
Additional paid-in capital 27,166,147 16,460,385
Employee advances (9,001) (18,858)
Treasury stock, at cost, 1,179,212 shares as of December 31, 2013 and December 31, 2012 (3,419,715) (3,419,715)
Accumulated deficit (28,130,668) (20,828,674)
Total stockholders' deficiency (4,365,107) (7,793,436)
Total liabilities and stockholders' deficiency $ 1,419,812 $ 2,155,752