XML 26 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
Line of Credit and Debt (Details Textual) (USD $)
1 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 3 Months Ended 3 Months Ended 1 Months Ended 1 Months Ended 3 Months Ended 12 Months Ended 1 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 3 Months Ended 0 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended
Feb. 07, 2014
Oct. 07, 2013
Aug. 31, 2008
Mar. 31, 2014
Mar. 31, 2013
Dec. 31, 2013
Mar. 31, 2014
Warrant [Member]
Aug. 31, 2008
Warrant [Member]
Jul. 31, 2012
Thirty Seven Debentures Holders [Member]
Jul. 31, 2012
Five Debentures Holders [Member]
Dec. 31, 2012
Five Debentures Holders [Member]
Aug. 31, 2008
Cantone Series One Warrant [Member]
Mar. 31, 2014
Cantone Series One Warrant [Member]
Mar. 31, 2013
Cantone Series One Warrant [Member]
Oct. 31, 2013
Bridge Loan 2013 [Member]
Restricted Stock [Member]
Mar. 31, 2014
Mortgage Payable to First Niagara [Member]
Mar. 31, 2013
Mortgage Payable to First Niagara [Member]
Apr. 28, 2014
Mortgage Payable to First Niagara [Member]
Subsequent Event [Member]
Oct. 31, 2010
Capital Lease Payable to Marlin [Member]
Mar. 31, 2013
Capital Lease Payable to Marlin [Member]
Aug. 31, 2008
Series A Debentures [Member]
Mar. 31, 2014
Series A Debentures [Member]
Mar. 31, 2013
Series A Debentures [Member]
Dec. 31, 2013
Series A Debentures [Member]
Dec. 31, 2012
Series A Debentures [Member]
Oct. 07, 2013
Series A Debentures [Member]
Agreement with Thirty Holders [Member]
Oct. 31, 2013
Series A Debentures [Member]
Agreement with One Holder [Member]
Oct. 07, 2013
Series A Debentures [Member]
Agreement with Twenty Seven Holders [Member]
Oct. 07, 2013
Series A Debentures [Member]
Agreement with Three Holders [Member]
Oct. 31, 2013
Series A Debentures [Member]
Warrant [Member]
Agreement with Twenty Seven Holders [Member]
Dec. 31, 2013
Series A Debentures [Member]
Warrant [Member]
Agreement with Twenty Seven Holders [Member]
Oct. 07, 2013
Series A Debentures [Member]
Warrant [Member]
Agreement with Twenty Seven Holders [Member]
Oct. 31, 2013
Series A Debentures [Member]
New Placement Agreement 2013 [Member]
Warrant [Member]
Oct. 07, 2013
Series A Debentures [Member]
New Placement Agreement 2013 [Member]
Warrant [Member]
Oct. 31, 2013
Bridge Loan with Cantone Asset Management, Llc [Member]
Oct. 07, 2013
Bridge Loan with Cantone Asset Management, Llc [Member]
Aug. 31, 2013
Bridge Loan with Cantone Asset Management, Llc [Member]
Dec. 31, 2013
Bridge Loan with Cantone Asset Management, Llc [Member]
Dec. 31, 2012
Bridge Loan with Cantone Asset Management, Llc [Member]
Jul. 30, 2012
Bridge Loan with Cantone Asset Management, Llc [Member]
Oct. 31, 2013
New Bridge Loan Agreement 2013 [Member]
Bridge Loan 2013 [Member]
Oct. 31, 2013
New Bridge Loan Agreement 2013 [Member]
Bridge Loan 2013 [Member]
Restricted Stock [Member]
Oct. 31, 2013
New Bridge Loan Agreement 2013 [Member]
Bridge Loan 2013 [Member]
Warrant [Member]
Oct. 07, 2013
New Bridge Loan Agreement 2013 [Member]
Bridge Loan 2013 [Member]
Warrant [Member]
Oct. 07, 2013
Existing Bridge Loan Agreement [Member]
Bridge Loan 2013 [Member]
Oct. 31, 2013
Existing Bridge Loan Agreement [Member]
Bridge Loan 2013 [Member]
Warrant [Member]
Sep. 30, 2012
September 30, 2013 [Member]
Series A Debentures [Member]
Mar. 31, 2014
Monarch Capital Group Llc [Member]
Jan. 16, 2013
Monarch Capital Group Llc [Member]
Jan. 16, 2013
Imperium Warrants [Member]
Jan. 16, 2013
Monarch Warrant [Member]
Mar. 31, 2014
Monarch Warrant [Member]
Mar. 31, 2014
Imperium Line Of Credit [Member]
Mar. 31, 2013
Imperium Line Of Credit [Member]
Dec. 31, 2013
Imperium Line Of Credit [Member]
Jan. 16, 2013
Imperium Line Of Credit [Member]
Mar. 31, 2014
Imperium Supplemental Advance [Member]
Mar. 31, 2014
Medallion Line of Credit [Member]
Mar. 31, 2013
Medallion Line of Credit [Member]
Dec. 31, 2013
Medallion Line of Credit [Member]
Line of Credit Facility [Line Items]                                                                                                                        
Maximum Funding Amounts Subject To Discretionary Borrowing       The Maximum Funding Amount (originally $1,500,000) was subject to a discretionary borrowing base comprised of: 85% of eligible accounts receivables (excluding, without limitation, receivables remaining unpaid for more than 90 days from invoice date or 60 days from due date, contra receivables, and affiliated receivables), up to the lesser of 60% of eligible finished goods inventory at cost or 75% of appraised net orderly liquidation value of inventory, and a receivable dilution rate of less than 5% (the Borrowing Base).                                                                                                                
Line of Credit Facility, Maximum Borrowing Capacity                                                                                                         $ 500,000     $ 1,500,000   $ 1,000,000    
Line of Credit Facility, Closing Fee                                                                                                             10,000          
Class of Warrant or Right Term of Warrants or Rights                                                                                                   7 years   5 years                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights               44,550       30,450                                                                       60,000   2,000,000                    
Class of Warrant or Right, Exercise Price of Warrants or Rights               $ 0.40       $ 0.37                                                                         $ 0.18 $ 0.18                    
Line of Credit Facility, Termination Fee                                                                                                                   25,000 25,000  
Finders Fee as Percentage of Financing Amount                                                                                               3.00%                        
Line Of Credit Facility Monthly Collateral Fees Amount                                                                                                         2,500              
Line of Credit Facility, Success Fee Terms                                                                                                         A success fee of $175,000 (Success Fee) is due and payable if Imperium terminates due to an event of default, or if we terminate and pre-pay all amounts due to Imperium prior to the stated expiration date of January 16, 2016, however, the Success Fee is not due and payable if Imperium has exercised all its rights under the Imperium Warrant and sells all of the common shares underlying the Imperium Warrant on or before January 16, 2016 and if on the date that Imperium completes such sale(s), the price per share of the Companys common shares is at least $0.70 per common share.              
Interest Rate Supplemental Advance in Cash, Percentage       8.00%                                                                                                                
Payment in Kind Interest, Percentage       2.00%                                                                                                                
Percentage Increase in Interest on Default of Covenant Terms       4.00%                                                                                                                
Eligible Accounts Receivable, Advance Rate                                                                                                                   85.00%    
Eligible Inventory Percentage, Advance Rate                                                                                                                   30.00%    
Maximum Inventory Rate                                                                                                                   150,000    
Proceeds from Lines of Credit       1,883,000 3,245,000                                                                                                         566,000    
Facility Fee Percentage                                                                                                                   1.00%    
Line of Credit Facility, Interest Rate Description                                                                                                                   Under the Loan Agreement, interest on outstanding borrowings was payable monthly and was charged at an annual rate equal to 4% above the Wall Street Journal Prime rate as published from time to time.    
Payment of Audit Fees Per Day                                                                                                                   950.00    
Non Refundable Field Exam and Due Diligence Costs                                                                                                                   10,000    
Line of Credit Facility Costs                                                                                                         435,000 58,000         0 20,000
Line of Credit Facility, Periodic Payment, Interest                                                                                                         26,000 8,000         8,000  
Line of Credit Facility, Amount Outstanding                                                                                                         782,000       200,000   0  
Line of Credit Facility, Additional Borrowing Capacity                                                                                                         133,000       0      
Line of credit       814,000   987,000                                                                                             982,000       133,000      
Amortization of Financing Costs       74,000 47,000                                 35,000                                                                            
Interest Expense, Debt       29,000                       7,000 13,000                                                                                      
Accrued Interest Expense, Debt       25,000                                                                                                                
Legal and Accounting Fees       2,000                                 63,000                                 4,000                             39,000 100,000            
Amortization of Debt Issuance Cost                         0 0               0 15,000                                                           290,000              
Debt Instrument Deferred Finance Costs       10,000                                                                                                 9,000 25,000            
Debt Issuance Cost       34,000                                                                                                                
Line of Credit Facility, Covenant Terms       we must maintain certain minimum EBITDA (Earnings Before Interest, Taxes Depreciation and Amortization) requirements. More specifically, we must have had EBITDA of not less than (a) $25,000 for the Fiscal Quarter ended on or about March 31, 2013, (b) $100,000 for the Fiscal Quarter ended on or about June 30, 2013, (c) $200,000 for the Fiscal Quarter ending on or about September 30, 2013, and (d) $300,000 for the Fiscal Quarter ending on or about December 31, 2013 and for each of the Fiscal Quarters thereafter                                                                                                                
Line of Credit Facility, Borrowing Capacity, Description                                                                                                         we were notified that Imperium was amending the Borrowing Base of the Imperium Line of Credit. More specifically, the amount available under the Imperium Line of Credit was capped to the lower of (i) 1,000,000, or (ii) 100% of the eligible outstanding accounts receivable balance (previously defined) plus a Revolver Excess. The Revolver Excess was originally $150,000 and was reduced weekly by $25,000 until reduced to zero. As of the date of this report, the Revolver Excess is $0, and the Borrowing Base of the Imperium Line of Credit is based solely on Eligible Receivables.   we were notified that Imperium was reducing the Maximum Funding Amount on the Imperium Line of Credit to $1,100,000 (however, we had to continue to maintain minimum Net Borrowing Availability of $100,000          
Proceeds from Issuance of Warrants                                                                                                     60,000                  
Mortgage Consolidation Loan Initial Interest Percentage                               8.25%   9.25%                                                                                    
Mortgage Consolidation Loan Revised Interest Percentage                               9.25%   8.25%                                                                                    
Mortgage Consolidation Loan Initial Monthly Payment                               14,115   13,199                                                                                    
Mortgage Consolidation Loan Revised Monthly Payment                               14,437   14,115                                                                                    
Mortgage Consolidation Loan Principal Reduction Payment                               25,000                                                                                        
Long-term Debt, Gross                               430,000 452,000                                 795,000                                                    
Payments to Acquire Equipment on Lease                                     4,000                                                                                  
Debt Instrument, Interest Rate During Period                                     14.46%                                   15.00%                                              
Operating Leases, Future Minimum Payments Due, Next Twelve Months           0                           0                                                                                
Proceeds from Issuance of Debt     631,000                                   750,000                                                                              
Placement Agent Fees                       52,500                 54,000                             50,000   39,750                                            
State Filing Fees                                         2,000                                                                              
Long Term Debt Accrued Interest Rate                       10.00%                       15.00%                                                                        
Placement Agent Fee Percentage                       7.00%                                                                                                
Class of Warrant or Right, Expense or Revenue Recognized       131,000                 12,000                                                                                              
Debt Instrument, Interest Rate, Stated Percentage Rate Range, Minimum       10.00%                                                                                                                
Debt Instrument, Interest Rate, Stated Percentage Rate Range, Maximum       15.00%                                                                                                                
Percentage Of Cash Fee Of Gross Amount Of Existing Debentures       5.00%                                                                                                                
Placement Agent Services Compensation       37,500                                                                     50,000                                          
Non Accountable Expense Allowance Percentage On Gross Amount Of Debentures       1.00%                                                                                                                
Non Accountable Expense Allowance       7,500                                                                                                                
Reimbursed In Legal Fees       5,000                                                                                                                
Amortization Of Debt Issuance Cost                         0 0               0 15,000                                                           290,000              
Allocated Share-based Compensation Expense, Total         3,000   1,000                             19,000                                                 12,000                          
Warrants Issued Amended Purchase Price Per Share       $ 0.17                                                                                                                
Warrants Issued Amended Term           3 years                                                                                                            
Bridge Loan                                                                       200,000       150,000                                        
Payments To Debentures Holders 91,000     543,500           105,000                             100,000                                                                      
Stock Issued During Period, Shares, Restricted Stock Award, Net of Forfeitures, Total                                                 88,235                                                                      
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures, Total                                                 15,000                                                                      
Restricted Stock Award Issued Price Per Share                                                 $ 0.17                                                                      
Long-term Debt, Total                 645,000                                                                                                      
Debt Instrument, Interest Rate, Stated Percentage                 15.00%                                                                                                      
Proceeds from Short-term Debt, Total                     5,000                                                                                                  
Share-based Compensation Arrangement by Share-based Payment Award, Expiration Period                                                                 3 years                                                      
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period   115,000                                                                                                                    
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period, Weighted Average Grant Date Fair Value                                                           $ 0.14     $ 0.14                                                      
Legal and Accounting Fees       2,000                                 63,000                                 4,000                             39,000 100,000            
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Dividend Rate   0.00%                                                                                                                    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate   2.65%                                                                                                                    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate                                                             73.00%                       73.00%     73.00%                            
Warrants and Rights Outstanding                                                               76,000                       10,000                                
Percentage of Warrants Expenses Recognized During Period                                                                                     100.00% 100.00%                                
Net Proceeds from Issuance of Long Term Debt                                                                                 6,250                                      
Percentage Of Simple Interest In Advance Of Bridge Loan                                                                     15.00%                                                  
Share-based Compensation Arrangement by Share-based Payment Award, Non-Option Equity Instruments, Outstanding, Number, Beginning Balance                                                                                         225,000                              
Interest to be Paid Through Share Based Compensation Arrangements                             300,000                                                                                          
Common Stock, Issued       23,168,155   22,959,822                                                                       153,486                                    
Long-term Debt, Current Maturities, Total       1,136,000   1,226,000                                       634,500   543,500 91,000                                                              
Repayments of Long-term Debt, Total                                                     $ 10,500