10-Q/A Filing
Filing Information
| Form Type | 10-Q/A |
| Accession Number | 0001019687-12-003154 |
| Period End Date | 20120630 |
| Filing Date | 20120905 |
| Fiscal Year | 2012 |
| Fiscal Period | Q2 |
| XBRL Instance | none-20120630.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
60 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$14.05K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$15.00K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$7.65K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$2.87K | USD | Point-in-time |
| Preferred stock par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred stock par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$333.00 | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
- | USD | Point-in-time |
| Preferred stock shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Preferred stock shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Inventory |
InventoryNet
|
- | USD | Point-in-time |
| Inventory |
InventoryNet
|
$8.61K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
- | USD | Point-in-time |
| Preferred stock shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$48.39K | USD | Point-in-time |
| Preferred stock shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$71.39K | USD | Point-in-time |
| Preferred stock shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$15.00K | USD | Point-in-time |
| Preferred stock shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Goodwill |
Goodwill
|
$86.98K | USD | Point-in-time |
| Common stock Class A, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Goodwill |
Goodwill
|
- | USD | Point-in-time |
| Common stock Class A, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock Class A, Authorized |
CommonStockSharesAuthorized
|
200.00M | shares | Point-in-time |
| Common stock Class A, Authorized |
CommonStockSharesAuthorized
|
200.00M | shares | Point-in-time |
| Total assets |
Assets
|
$15.00K | USD | Point-in-time |
| Total assets |
Assets
|
$158.37K | USD | Point-in-time |
| Advance from shareholder |
DueToRelatedPartiesCurrent
|
- | USD | Point-in-time |
| Common stock Class A, Issued |
CommonStockSharesIssued
|
70.00M | shares | Point-in-time |
| Common stock Class A, Issued |
CommonStockSharesIssued
|
50.00M | shares | Point-in-time |
| Advance from shareholder |
DueToRelatedPartiesCurrent
|
$20.00K | USD | Point-in-time |
| Common stockClass A , outstanding |
CommonStockSharesOutstanding
|
50.00M | shares | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$17.10K | USD | Point-in-time |
| Common stockClass A , outstanding |
CommonStockSharesOutstanding
|
70.00M | shares | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$41.92K | USD | Point-in-time |
| Total liabilities |
LiabilitiesCurrent
|
$37.10K | USD | Point-in-time |
| Common stock Class B, par value |
CommonStockClassParValue
|
$0.00 | USD | Point-in-time |
| Common stock Class B, par value |
CommonStockClassParValue
|
$0.00 | USD | Point-in-time |
| Total liabilities |
LiabilitiesCurrent
|
$41.92K | USD | Point-in-time |
| Common stock Class B, Authorized |
CommonStockClassAuthorized
|
675.00M | shares | Point-in-time |
| Common stock Class B, Authorized |
CommonStockClassAuthorized
|
675.00M | shares | Point-in-time |
| Common stock Class B, Issued |
CommonStockClassIssued
|
70.67M | shares | Point-in-time |
| Preferred stock: 25,000,000 shares authorized, $0.001 par value none issued and outstanding |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock: 25,000,000 shares authorized, $0.001 par value none issued and outstanding |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock Class B, Issued |
CommonStockClassIssued
|
15.00M | shares | Point-in-time |
| Class A Common stock, $.001 par value, 200,000,000 shares authorized and 70,000,000 and 50,000,000 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively |
CommonStockValue
|
$70.00K | USD | Point-in-time |
| Common stockClass B , outstanding |
CommonStockclassOutstanding
|
15.00M | shares | Point-in-time |
| Class A Common stock, $.001 par value, 200,000,000 shares authorized and 70,000,000 and 50,000,000 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively |
CommonStockValue
|
$50.00K | USD | Point-in-time |
| Common stockClass B , outstanding |
CommonStockclassOutstanding
|
70.67M | shares | Point-in-time |
| Class B Common stock, $.001 par value, 675,000,000 shares authorized 70,670,000 and 15,000,000 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively |
CommonStockValueClassB
|
$15.00K | USD | Point-in-time |
| Class B Common stock, $.001 par value, 675,000,000 shares authorized 70,670,000 and 15,000,000 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively |
CommonStockValueClassB
|
$70.67K | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapitalPreferredStock
|
$470.03K | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapitalPreferredStock
|
$3.36M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-557.12K | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-3.39M | USD | Point-in-time |
| Total stockholders' equity / (deficit) |
StockholdersEquity
|
$116.45K | USD | Point-in-time |
| Total stockholders' equity / (deficit) |
StockholdersEquity
|
$-22.10K | USD | Point-in-time |
| Total liabilities and stockholders' equity / (deficit) |
LiabilitiesAndStockholdersEquity
|
$158.37K | USD | Point-in-time |
| Total liabilities and stockholders' equity / (deficit) |
LiabilitiesAndStockholdersEquity
|
$15.00K | USD | Point-in-time |
Income Statement
48 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net sales |
SalesRevenueNet
|
$707.00 | USD | 1 Quarter |
| Net sales |
SalesRevenueNet
|
- | USD | 2 Qtrs |
| Net sales |
SalesRevenueNet
|
- | USD | 1 Quarter |
| Net sales |
SalesRevenueNet
|
$5.18K | USD | 2 Qtrs |
| Cost of goods sold |
CostOfGoodsSold
|
$4.13K | USD | 2 Qtrs |
| Cost of goods sold |
CostOfGoodsSold
|
- | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
- | USD | 2 Qtrs |
| Cost of goods sold |
CostOfGoodsSold
|
$515.00 | USD | 1 Quarter |
| Gross margin |
GrossProfit
|
- | USD | 1 Quarter |
| Gross margin |
GrossProfit
|
$192.00 | USD | 1 Quarter |
| Gross margin |
GrossProfit
|
- | USD | 2 Qtrs |
| Gross margin |
GrossProfit
|
$1.04K | USD | 2 Qtrs |
| Officer compensation |
OfficersCompensation
|
$2.63M | USD | 2 Qtrs |
| Officer compensation |
OfficersCompensation
|
$61.81K | USD | 1 Quarter |
| Officer compensation |
OfficersCompensation
|
- | USD | 2 Qtrs |
| Officer compensation |
OfficersCompensation
|
- | USD | 1 Quarter |
| Sales and marketing |
SellingAndMarketingExpense
|
- | USD | 2 Qtrs |
| Sales and marketing |
SellingAndMarketingExpense
|
$5.02K | USD | 1 Quarter |
| Sales and marketing |
SellingAndMarketingExpense
|
- | USD | 1 Quarter |
| Sales and marketing |
SellingAndMarketingExpense
|
$5.93K | USD | 2 Qtrs |
| Professional fees |
ProfessionalFees
|
- | USD | 2 Qtrs |
| Professional fees |
ProfessionalFees
|
$71.16K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
- | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$157.73K | USD | 2 Qtrs |
| Other general and adminstrative |
GeneralAndAdministrativeExpense
|
$6.23K | USD | 2 Qtrs |
| Other general and adminstrative |
GeneralAndAdministrativeExpense
|
$24.97K | USD | 1 Quarter |
| Other general and adminstrative |
GeneralAndAdministrativeExpense
|
$6.23K | USD | 1 Quarter |
| Other general and adminstrative |
GeneralAndAdministrativeExpense
|
$36.69K | USD | 2 Qtrs |
| Total operating expenses |
OperatingCostsAndExpenses
|
$6.23K | USD | 2 Qtrs |
| Total operating expenses |
OperatingCostsAndExpenses
|
$162.96K | USD | 1 Quarter |
| Total operating expenses |
OperatingCostsAndExpenses
|
$6.23K | USD | 1 Quarter |
| Total operating expenses |
OperatingCostsAndExpenses
|
$2.83M | USD | 2 Qtrs |
| Loss from operations |
OperatingIncomeLoss
|
$-2.83M | USD | 2 Qtrs |
| Loss from operations |
OperatingIncomeLoss
|
$-6.23K | USD | 1 Quarter |
| Loss from operations |
OperatingIncomeLoss
|
$-162.77K | USD | 1 Quarter |
| Loss from operations |
OperatingIncomeLoss
|
$-6.23K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-2.83M | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-6.23K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-162.77K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-6.23K | USD | 2 Qtrs |
| Net loss per share - basic and diluted (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.03 | USD | 2 Qtrs |
| Net loss per share - basic and diluted (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
- | USD | 1 Quarter |
| Net loss per share - basic and diluted (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
- | USD | 1 Quarter |
| Net loss per share - basic and diluted (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
- | USD | 2 Qtrs |
| Weighted average shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15.00M | shares | 1 Quarter |
| Weighted average shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
138.70M | shares | 1 Quarter |
| Weighted average shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15.00M | shares | 2 Qtrs |
| Weighted average shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
104.45M | shares | 2 Qtrs |
Cash Flow Statement
28 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-2.83M | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-6.23K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-162.77K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-6.23K | USD | 2 Qtrs |
| Stock based compensation |
ShareBasedCompensation
|
$2.63M | USD | 2 Qtrs |
| Increase in accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
- | USD | 2 Qtrs |
| Increase in accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-333.00 | USD | 2 Qtrs |
| Increase in prepaid expenses |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-3.39K | USD | 2 Qtrs |
| Increase in prepaid expenses |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
- | USD | 2 Qtrs |
| Increase in accounts payable |
IncreaseDecreaseInAccountsPayable
|
$1.45K | USD | 2 Qtrs |
| Increase in accounts payable |
IncreaseDecreaseInAccountsPayable
|
$29.35K | USD | 2 Qtrs |
| Decrease in inventories |
IncreaseDecreaseInInventories
|
$4.64K | USD | 2 Qtrs |
| Decrease in inventories |
IncreaseDecreaseInInventories
|
- | USD | 2 Qtrs |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-171.85K | USD | 2 Qtrs |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-4.78K | USD | 2 Qtrs |
| Cash received in subsidiary acquisition |
CashAcquiredFromAcquisition
|
$2.91K | USD | 2 Qtrs |
| Proceeds from issuances of common stock |
ProceedsFromIssuanceOfCommonStock
|
- | USD | 2 Qtrs |
| Proceeds from issuances of common stock |
ProceedsFromIssuanceOfCommonStock
|
$168.00K | USD | 2 Qtrs |
| Net decrease in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-945.00 | USD | 2 Qtrs |
| Net decrease in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-4.78K | USD | 2 Qtrs |
| Cash and cash equivalents at beginning of the period |
CashAndCashEquivalentsAtCarryingValue
|
$14.05K | USD | Point-in-time |
| Cash and cash equivalents at beginning of the period |
CashAndCashEquivalentsAtCarryingValue
|
$15.00K | USD | Point-in-time |
| Cash and cash equivalents at beginning of the period |
CashAndCashEquivalentsAtCarryingValue
|
$7.65K | USD | Point-in-time |
| Cash and cash equivalents at beginning of the period |
CashAndCashEquivalentsAtCarryingValue
|
$2.87K | USD | Point-in-time |
| Cash and cash equivalents at end of the period |
CashAndCashEquivalentsAtCarryingValue
|
$14.05K | USD | Point-in-time |
| Cash and cash equivalents at end of the period |
CashAndCashEquivalentsAtCarryingValue
|
$15.00K | USD | Point-in-time |
| Cash and cash equivalents at end of the period |
CashAndCashEquivalentsAtCarryingValue
|
$7.65K | USD | Point-in-time |
| Cash and cash equivalents at end of the period |
CashAndCashEquivalentsAtCarryingValue
|
$2.87K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.