XML 26 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2014
Dec. 31, 2013
Current assets:    
Cash $ 59,800 $ 67,744
Accounts receivable, net of allowance of $59,534 and $250,828 as of March 31, 2014 and December 31, 2013 74,767 307,211
Inventories - finished goods, net 246,151 277,300
Prepaid expenses and other current assets 40,612 59,143
Total current assets 421,330 711,398
Property and equipment, net of accumulated depreciation of $608,109 and $576,590 as of March 31, 2014 and December 31, 2013 593,116 624,634
Web development costs, net of accumulated amortization of $24,745 and $14,643 as of March 31, 2014 and December 31, 2013 108,544 83,780
Total assets 1,122,990 1,419,812
Current liabilities:    
Accounts payable - trade 2,926,669 3,310,000
Accounts payable - related parties 78,246 83,691
Accrued expenses and other current liabilities 441,574 621,052
Deferred revenue 78,790 95,792
Current portion of equipment lease payable 58,266 56,323
Notes payable and other advances, net of debt discount of $212,830 as of March 31, 2014 487,170   
Note payable and other advances - related parties 78,095 78,095
Redeemable preferred stock - Series C; par value $0.001 per share; 10,000 designated Series C: 10,000 issued and outstanding as of March 31, 2014 and December 31, 2013 (aggregate liquidation preference of $1,000,000) 1,000,000 1,000,000
Total current liabilities 5,148,810 5,244,953
Long term liabilities:    
Notes payable, net of debt discount of $29,133 as of March 31, 2014 and $269,998 as of December 31, 2013 70,867 430,002
Long term portion of equipment lease payable 94,862 109,964
Total long term liabilities 165,729 539,966
Total liabilities 5,314,539 5,784,919
Commitments and contingencies      
Preferred stock - par value $0.001 per share; authorized 1,000,000 shares; issued and outstanding as of March 31, 2014 and December 31, 2013 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; 451,879 and 422,315 shares issued and outstanding as of March 31, 2014 and December 31, 2013, respectively (aggregate liquidation preference of $4,344,987 and $4,270,257 as of March 31, 2014 and December 31, 2013, respectively) 452 422
Common stock - par value $0.001 per share; authorized 50,000,000 shares; 27,729,592 and 27,708,303 shares issued and 26,550,380 and 26,529,091 shares outstanding as of March 31, 2014 and December 31, 2013, respectively 27,731 27,708
Additional paid-in capital 27,721,737 27,166,147
Employee advances (10,715) (9,001)
Treasury stock, at cost, 1,179,212 shares as of March 31, 2014 and December 31, 2013 (3,419,715) (3,419,715)
Accumulated deficit (28,511,039) (28,130,668)
Total stockholders' deficiency (4,191,549) (4,365,107)
Total liabilities and stockholders' deficiency $ 1,122,990 $ 1,419,812