XML 35 R2.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2015
Dec. 31, 2014
Current Assets    
Cash $ 92,300 $ 145,100
Accounts receivable, net 3,614,700 4,384,500
Inventories 1,798,800 2,117,900
Prepaid expenses 623,000 632,900
Total Current Assets 6,128,800 7,280,400
Property and Equipment, net 10,696,400 11,087,800
Deposits and other assets 265,400 310,400
Total Assets 17,090,600 18,678,600
Current Liabilities    
Secured lines of credit 1,131,600 2,156,900
Accounts payable 4,410,300 4,860,800
Accrued liabilities 2,013,700 1,768,600
Notes payable to related party 2,095,400 $ 1,038,700
Subordinated convertible notes to related party 3,657,000
Current maturities of secured notes payable 3,512,300 $ 3,913,300
Current maturity of long-term debt to related party 503,900 519,300
Current maturity of obligations under capital lease 21,500 $ 5,600
Current maturity of severance payable 114,000
Total Current Liabilities $ 17,459,700 $ 14,263,200
Long-Term Liabilities    
Subordinated convertible notes to related party 3,588,900
Long term debt to related party, less current maturity $ 126,000 519,300
Long term lease, less current maturity 78,800 12,100
Severance payable, less current maturity 646,100 760,100
Total Long-Term Liabilities 850,900 4,880,400
Total Liabilities $ 18,310,600 $ 19,143,600
Commitments and contingencies
Stockholders' Equity    
Preferred stock, Series A, no par value, with liquidation preference of $1 per share; 10,000,000 shares authorized, 227,600 shares issued and outstanding $ 227,600 $ 227,600
Common stock, no par value 30,000,000 shares authorized, 12,611,133 shares issued and outstanding 15,100,300 15,100,300
Accumulated comprehensive income 449,300 454,200
Accumulated deficit (16,997,200) (16,247,100)
Total Stockholders' Deficit (1,220,000) (465,000)
Total Liabilities and Stockholders' Deficit $ 17,090,600 $ 18,678,600