XML 17 R2.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Balance Sheets - USD ($)
Dec. 31, 2015
Dec. 31, 2014
Current Assets    
Cash $ 129,600 $ 145,100
Accounts receivable, net 3,835,500 4,384,500
Inventories 1,547,000 2,117,900
Prepaid expenses 759,900 632,900
Total Current Assets 6,272,000 7,280,400
Property and Equipment, net 10,588,200 11,087,800
Deposits and other assets 175,800 310,400
Total Assets 17,036,000 18,678,600
Current Liabilities    
Secured lines of credit 1,663,400 2,156,900
Accounts payable 4,489,000 4,860,800
Accrued liabilities 1,908,700 1,768,600
Notes payable to related party 2,119,600 $ 1,038,700
Subordinated convertible notes to related party 3,680,100
Current maturities of secured notes payable 3,378,600 $ 3,913,300
Current maturities of long-term debt to related party 491,500 519,300
Current maturities of obligations under capital leases 23,100 $ 5,600
Current maturities of severance payable 119,700
Total Current Liabilities $ 17,873,700 $ 14,263,200
Long-Term Liabilities    
Long term debt to related party, less current maturity 519,300
Capital lease obligations, less current maturities $ 79,200 12,100
Severance payable $ 678,400 760,100
Subordinated convertible notes to related party 3,588,900
Total Long-Term Liabilities $ 757,600 4,880,400
Total Liabilities $ 18,631,300 $ 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 472,400 454,200
Accumulated deficit (17,395,600) (16,247,100)
Total Stockholders’ Equity (1,595,300) (465,000)
Total Liabilities and Stockholders’ Equity $ 17,036,000 $ 18,678,600