XML 13 R2.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current Assets    
Cash $ 84,700 $ 129,600
Accounts receivable, net 3,051,900 3,835,500
Inventories 1,472,100 1,547,000
Prepaid expenses 627,100 759,900
Total Current Assets 5,235,800 6,272,000
Property and Equipment, net 9,844,200 10,588,200
Deposits and other assets 188,300 175,800
Total Assets 15,268,300 17,036,000
Current Liabilities    
Secured lines of credit 1,059,900 1,663,400
Accounts payable 4,534,200 4,489,000
Accrued liabilities 2,173,000 1,908,700
Notes payable to related party 2,605,500 2,119,600
Subordinated convertible notes to related party 3,752,000 3,680,100
Current maturities of secured notes payable 2,977,600 3,378,600
Current maturities of long-term debt to related party 108,500 491,500
Current maturities of obligations under capital leases 21,300 23,100
Current maturities of severance payable 269,600 119,700
Total Current Liabilities 17,501,600 17,873,700
Long-Term Liabilities    
Capital lease obligations, less current maturities 56,900 79,200
Severance payable 629,200 678,400
Total Long-Term Liabilities 686,100 757,600
Total Liabilities 18,187,700 18,631,300
Commitments and contingencies
Stockholders' Deficit    
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 other comprehensive income 483,300 472,400
Accumulated deficit (18,730,600) (17,395,600)
Total Stockholders' Deficit (2,919,400) (1,595,300)
Total Liabilities and Stockholders' Deficit $ 15,268,300 $ 17,036,000