XML 27 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Sep. 30, 2014
Dec. 31, 2013
Current assets:    
Cash $ 505,058 $ 67,744
Restricted cash 650,074   
Accounts receivable, net of allowance of $50,957 and $250,828 as of September 30, 2014 and December 31, 2013 149,189 307,211
Inventories - finished goods, net 140,336 277,300
Prepaid expenses and other current assets 72,125 59,143
Total current assets 1,516,782 711,398
Property and equipment, net of accumulated depreciation of $665,238 and $576,590 as ofSeptember 30, 2014 and December 31, 2013 535,986 624,634
Web development costs, net of accumulated amortization of $53,205 and $14,643 as of September 30, 2014 and December 31, 2013 143,218 83,780
Total assets 2,195,986 1,419,812
Current liabilities:    
Accounts payable - trade 2,938,264 3,310,000
Accounts payable - related parties 48,674 83,691
Accrued expenses and other current liabilities 922,352 621,052
Deferred revenue 4,121 95,792
Current portion of equipment lease payable 62,440 56,323
Notes payable and other advances, net of debt discount of $103,299 as of September 30, 2014 646,701   
Note payable and other advances - related parties 73,095 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 September 30, 2014 and December 31, 2013 (aggregate liquidation preference of $1,000,000) 1,000,000 1,000,000
Total current liabilities 5,695,647 5,244,953
Long term liabilities:    
Notes payable, net of debt discount of $19,933 as of September 30, 2014 and $269,998 as of12/31/2013 80,067 430,002
Long term portion of equipment lease payable 62,578 109,964
Total long term liabilities 142,645 539,966
Total liabilities 5,838,292 5,784,919
Preferred stock - par value $0.001 per share; authorized 1,000,000 shares; issued and outstandingas of September 30, 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 September 30, 2014 and December 31, 2013, respectively (aggregate liquidation preference of $4,494,445 and $4,270,257 as of September 30, 2014 and December 31, 2013, respectively) 452 422
Common stock - par value $0.001 per share; authorized 50,000,000 shares (see Note 10) ; 36,416,262 and 27,708,303 shares issued and 35,237,050 and 26,529,091 shares outstanding as of September 30, 2014 and December 31, 2013, respectively 36,417 27,708
Additional paid-in capital 29,300,622 27,166,147
Employee advances (4,286) (9,001)
Treasury stock, at cost, 1,179,212 shares as of September 30, 2014 and December 31, 2013 (3,419,715) (3,419,715)
Accumulated deficit (29,555,796) (28,130,668)
Total stockholders' deficiency (3,642,306) (4,365,107)
Total liabilities and stockholders' deficiency $ 2,195,986 $ 1,419,812