XML 13 R2.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2016
Dec. 31, 2015
Current Assets    
Cash $ 52,900 $ 129,600
Accounts receivable, net 3,291,300 3,835,500
Inventories 1,465,000 1,547,000
Prepaid expenses 627,300 759,900
Total Current Assets 5,436,500 6,272,000
Property and Equipment, net 10,368,000 10,588,200
Deposits and other assets 295,400 175,800
Total Assets 16,099,900 17,036,000
Current Liabilities    
Secured lines of credit 1,084,800 1,663,400
Accounts payable 4,407,800 4,489,000
Accrued liabilities 2,072,400 1,908,700
Notes payable to related party 2,545,300 2,119,600
Subordinated convertible notes to related party 3,704,000 3,680,100
Current maturities of secured notes payable 3,244,900 3,378,600
Current maturities of long-term debt to related party 359,500 491,500
Current maturities of obligations under capital leases 22,700 23,100
Current maturities of severance payable 244,100 119,700
Total Current Liabilities 17,685,500 17,873,700
Long-Term Liabilities    
Capital lease obligations, less current maturities 72,400 79,200
Severance payable 569,700 678,400
Total Long-Term Liabilities 642,100 757,600
Total Liabilities $ 18,327,600 $ 18,631,300
Commitments and contingencies
Stockholders’ Deficit    
Preferred stock, Series A, no par value, withliquidation preference of $1 per share; 10,000,000shares 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 477,100 472,400
Accumulated deficit (18,032,700) (17,395,600)
Total Stockholders’ Deficit (2,227,700) (1,595,300)
Total Liabilities and Stockholders’ Deficit $ 16,099,900 $ 17,036,000