Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Balance Sheets

v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash $ 3,324,569us-gaap_CashAndCashEquivalentsAtCarryingValue $ 245,828us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts and other receivables 309,062us-gaap_AccountsReceivableNetCurrent 313,509us-gaap_AccountsReceivableNetCurrent
Inventories 607,317us-gaap_InventoryNet 532,803us-gaap_InventoryNet
Due from related parties 45,615us-gaap_DueFromRelatedPartiesCurrent 46,015us-gaap_DueFromRelatedPartiesCurrent
Prepaid expenses and other current assets 463,575us-gaap_PrepaidExpenseAndOtherAssetsCurrent 330,745us-gaap_PrepaidExpenseAndOtherAssetsCurrent
TOTAL CURRENT ASSETS 4,750,138us-gaap_AssetsCurrent 1,468,900us-gaap_AssetsCurrent
Property and equipment, net 14,993,351us-gaap_PropertyPlantAndEquipmentNet 13,315,409us-gaap_PropertyPlantAndEquipmentNet
Goodwill 15,445,739us-gaap_Goodwill 15,617,308us-gaap_Goodwill
Intangible assets, net 6,096,665us-gaap_IntangibleAssetsNetExcludingGoodwill 3,396,503us-gaap_IntangibleAssetsNetExcludingGoodwill
Investments at fair value 35,362us-gaap_AvailableForSaleSecuritiesNoncurrent 35,362us-gaap_AvailableForSaleSecuritiesNoncurrent
Other investments 1,550,000us-gaap_OtherLongTermInvestments 1,550,000us-gaap_OtherLongTermInvestments
Deposits and other assets 486,736us-gaap_DepositsAssetsNoncurrent 408,492us-gaap_DepositsAssetsNoncurrent
TOTAL ASSETS 43,357,991us-gaap_Assets 35,791,974us-gaap_Assets
Current liabilities:    
Current maturities of long-term debt and notes payable 997,370us-gaap_LongTermDebtCurrent 1,813,647us-gaap_LongTermDebtCurrent
Current maturities of convertible notes payable, net of debt discount of $803,846 and $63,730, respectively 196,154us-gaap_ConvertibleNotesPayableCurrent 436,270us-gaap_ConvertibleNotesPayableCurrent
Derivative liability 2,080,047us-gaap_DerivativeLiabilitiesCurrent 1,945,200us-gaap_DerivativeLiabilitiesCurrent
Accounts payable and accrued expenses 6,424,712us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent 5,580,131us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent
Current maturities of capital leases payable 54,946us-gaap_CapitalLeaseObligationsCurrent 42,032us-gaap_CapitalLeaseObligationsCurrent
Deferred rent 320,043us-gaap_DeferredRentCreditCurrent 118,986us-gaap_DeferredRentCreditCurrent
Due to related parties 818,854us-gaap_DueToRelatedPartiesCurrent 1,299,083us-gaap_DueToRelatedPartiesCurrent
Deferred revenue 48,140us-gaap_DeferredRevenue   
Liabilities of discontinued operations 179,186us-gaap_LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation 177,393us-gaap_LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation
TOTAL CURRENT LIABILITIES 11,119,452us-gaap_LiabilitiesCurrent 11,412,742us-gaap_LiabilitiesCurrent
Convertible notes payable, net of debt discount of $2,239,580 and $1,872,587, respectively 2,010,420us-gaap_ConvertibleLongTermNotesPayable 1,477,413us-gaap_ConvertibleLongTermNotesPayable
Capital leases payable, less current maturities 55,449us-gaap_CapitalLeaseObligationsNoncurrent 36,628us-gaap_CapitalLeaseObligationsNoncurrent
Deferred rent 2,206,681us-gaap_DeferredRentCreditNoncurrent 2,196,523us-gaap_DeferredRentCreditNoncurrent
Deferred tax liabilities 652,552us-gaap_DeferredTaxLiabilitiesNoncurrent 686,884us-gaap_DeferredTaxLiabilitiesNoncurrent
Long-term debt, less current maturities, net of debt discount of $300,766 and$ 343,733, respectively 5,654,506us-gaap_LongTermDebtNoncurrent 5,009,283us-gaap_LongTermDebtNoncurrent
TOTAL LIABILITIES 21,699,060us-gaap_Liabilities 20,819,473us-gaap_Liabilities
Stockholders' equity:    
Preferred stock: no par value; authorized 5,000,000 shares; none issued and outstanding      
Common stock: $0.0001 par value; authorized 45,000,000 shares; issued and outstanding 12,306,230 and 7,249,442 shares at March 31, 2015 and December 31, 2014, respectively 1,231us-gaap_CommonStockValue 725us-gaap_CommonStockValue
Additional paid in capital 42,983,138us-gaap_AdditionalPaidInCapitalCommonStock 32,601,400us-gaap_AdditionalPaidInCapitalCommonStock
Accumulated other comprehensive loss (2,943,936)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax (1,657,908)us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Non-controlling interest 4,762,686us-gaap_MinorityInterest 4,904,471us-gaap_MinorityInterest
Accumulated deficit (23,144,188)us-gaap_RetainedEarningsAccumulatedDeficit (20,876,187)us-gaap_RetainedEarningsAccumulatedDeficit
TOTAL STOCKHOLDERS' EQUITY 21,658,931us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 14,972,501us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 43,357,991us-gaap_LiabilitiesAndStockholdersEquity $ 35,791,974us-gaap_LiabilitiesAndStockholdersEquity