10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001144204-11-046355 |
| Period End Date | 20110630 |
| Filing Date | 20110815 |
| Fiscal Year | 2011 |
| Fiscal Period | Q2 |
| XBRL Instance | prop-20110630.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
57 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
75.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
75.00M | shares | Point-in-time |
| Common stock, issued |
CommonStockSharesIssued
|
23.38M | shares | Point-in-time |
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$3.54K | USD | Point-in-time |
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$95.48K | USD | Point-in-time |
| Common stock, issued |
CommonStockSharesIssued
|
22.76M | shares | Point-in-time |
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$56.64K | USD | Point-in-time |
| Cash |
CashAndCashEquivalentsAtCarryingValue
|
$103.74K | USD | Point-in-time |
| Common stock, outstanding |
CommonStockSharesOutstanding
|
22.76M | shares | Point-in-time |
| Common stock, outstanding |
CommonStockSharesOutstanding
|
23.38M | shares | Point-in-time |
| Accounts receivable (net of allowances) |
AccountsReceivableNetCurrent
|
$4.59K | USD | Point-in-time |
| Accounts receivable (net of allowances) |
AccountsReceivableNetCurrent
|
$6.79K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$46.14K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$5.05K | USD | Point-in-time |
| Due from others |
OtherReceivablesNetCurrent
|
$1.36K | USD | Point-in-time |
| Due from others |
OtherReceivablesNetCurrent
|
$2.51K | USD | Point-in-time |
| Inventory |
InventoryNet
|
$933.00 | USD | Point-in-time |
| Inventory |
InventoryNet
|
$521.00 | USD | Point-in-time |
| Deposits - current |
DepositsAssetsCurrent
|
$1.50K | USD | Point-in-time |
| Deposits - current |
DepositsAssetsCurrent
|
$1.85K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$69.66K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$61.76K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$1.77K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$632.00 | USD | Point-in-time |
| Website URL, net |
IntangibleAssetsNetExcludingGoodwill
|
$3.20K | USD | Point-in-time |
| Website URL, net |
IntangibleAssetsNetExcludingGoodwill
|
$4.00K | USD | Point-in-time |
| Total Other Assets |
OtherAssetsNoncurrent
|
$3.20K | USD | Point-in-time |
| Total Other Assets |
OtherAssetsNoncurrent
|
$4.00K | USD | Point-in-time |
| Total Assets |
Assets
|
$65.60K | USD | Point-in-time |
| Total Assets |
Assets
|
$75.43K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$234.31K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$185.76K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$37.83K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$34.12K | USD | Point-in-time |
| Accrued interest - related parties |
InterestPayableCurrent
|
$138.88K | USD | Point-in-time |
| Accrued interest - related parties |
InterestPayableCurrent
|
$230.61K | USD | Point-in-time |
| Notes payable - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$318.00K | USD | Point-in-time |
| Notes payable - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$203.00K | USD | Point-in-time |
| Convertible notes payable - related party |
ConvertibleDebtCurrent
|
$1.25M | USD | Point-in-time |
| Convertible notes payable - related party |
ConvertibleDebtCurrent
|
$1.07M | USD | Point-in-time |
| Liabilities from Discontinued Operations |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
$1.22M | USD | Point-in-time |
| Liabilities from Discontinued Operations |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
$1.22M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.29M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.85M | USD | Point-in-time |
| Common stock, $0.001 par value; 75,000,000 shares authorized, 23,382,575 issued and outstanding; (22,757,575 issued and outstanding - 2010) |
CommonStockValue
|
$23.38K | USD | Point-in-time |
| Common stock, $0.001 par value; 75,000,000 shares authorized, 23,382,575 issued and outstanding; (22,757,575 issued and outstanding - 2010) |
CommonStockValue
|
$22.76K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapitalCommonStock
|
$1.87M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapitalCommonStock
|
$1.76M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.11M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-4.56M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-2.77M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-3.22M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-1.17M | USD | Point-in-time |
| Total Liabilities and Stockholders' Deficit |
LiabilitiesAndStockholdersEquity
|
$75.43K | USD | Point-in-time |
| Total Liabilities and Stockholders' Deficit |
LiabilitiesAndStockholdersEquity
|
$65.60K | USD | Point-in-time |
Income Statement
35 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Revenues |
SalesRevenueNet
|
$59.69K | USD | 2 Qtrs |
| Net Revenues |
SalesRevenueNet
|
$35.72K | USD | 1 Quarter |
| Net Revenues |
SalesRevenueNet
|
$46.94K | USD | 2 Qtrs |
| Net Revenues |
SalesRevenueNet
|
$35.98K | USD | 1 Quarter |
| Cost of Goods Sold |
CostOfGoodsSold
|
$28.12K | USD | 1 Quarter |
| Cost of Goods Sold |
CostOfGoodsSold
|
$36.23K | USD | 2 Qtrs |
| Cost of Goods Sold |
CostOfGoodsSold
|
$24.86K | USD | 1 Quarter |
| Cost of Goods Sold |
CostOfGoodsSold
|
$41.98K | USD | 2 Qtrs |
| Gross Profit |
GrossProfit
|
$11.11K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$7.60K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$10.70K | USD | 2 Qtrs |
| Gross Profit |
GrossProfit
|
$17.72K | USD | 2 Qtrs |
| Operating Expenses |
OperatingExpenses
|
$394.18K | USD | 1 Quarter |
| Operating Expenses |
OperatingExpenses
|
$672.27K | USD | 2 Qtrs |
| Operating Expenses |
OperatingExpenses
|
$313.55K | USD | 1 Quarter |
| Operating Expenses |
OperatingExpenses
|
$571.53K | USD | 2 Qtrs |
| Loss from Continuing Operations |
IncomeLossFromContinuingOperations
|
$-302.44K | USD | 1 Quarter |
| Loss from Continuing Operations |
IncomeLossFromContinuingOperations
|
$-661.57K | USD | 2 Qtrs |
| Loss from Continuing Operations |
IncomeLossFromContinuingOperations
|
$-553.81K | USD | 2 Qtrs |
| Loss from Continuing Operations |
IncomeLossFromContinuingOperations
|
$-386.58K | USD | 1 Quarter |
| Loss from Discontinued Operations |
IncomeLossFromDiscontinuedOperationsNetOfTax
|
$-93.11K | USD | 2 Qtrs |
| Loss from Discontinued Operations |
IncomeLossFromDiscontinuedOperationsNetOfTax
|
$-103.28K | USD | 1 Quarter |
| Net Loss |
NetIncomeLoss
|
$-1.67M | USD | Annual |
| Net Loss |
NetIncomeLoss
|
$-754.67K | USD | 2 Qtrs |
| Net Loss |
NetIncomeLoss
|
$-302.44K | USD | 1 Quarter |
| Net Loss |
NetIncomeLoss
|
$-553.81K | USD | 2 Qtrs |
| Net Loss |
NetIncomeLoss
|
$-489.86K | USD | 1 Quarter |
| Net Loss per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.03 | USD | 2 Qtrs |
| Net Loss per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.02 | USD | 2 Qtrs |
| Net Loss per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.02 | USD | 1 Quarter |
| Net Loss per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.01 | USD | 1 Quarter |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
23.09M | shares | 1 Quarter |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
22.18M | shares | 2 Qtrs |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
22.92M | shares | 2 Qtrs |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
21.89M | shares | 1 Quarter |
Cash Flow Statement
60 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-1.67M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-754.67K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-302.44K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-553.81K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-489.86K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.14K | USD | 2 Qtrs |
| Depreciation |
Depreciation
|
$541.00 | USD | 2 Qtrs |
| Amortization |
AmortizationOfIntangibleAssets
|
$800.00 | USD | 2 Qtrs |
| Amortization |
AmortizationOfIntangibleAssets
|
$50.92K | USD | 2 Qtrs |
| Issuance of stock options in connection with employment services |
ShareBasedCompensation
|
$1.02K | USD | 2 Qtrs |
| Issuance of stock options in connection with employment services |
ShareBasedCompensation
|
$35.00K | USD | 2 Qtrs |
| Stock issued for services rendered |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$41.25K | USD | 2 Qtrs |
| Stock issued for services rendered |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$20.00K | USD | 2 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$2.20K | USD | 2 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$12.65K | USD | 2 Qtrs |
| Due from others |
IncreaseDecreaseInOtherReceivables
|
$1.15K | USD | 2 Qtrs |
| Deposits |
IncreaseDecreaseInDepositOtherAssets
|
$349.00 | USD | 2 Qtrs |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-2.80K | USD | 2 Qtrs |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$1.09K | USD | 2 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$412.00 | USD | 2 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$48.55K | USD | 2 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$5.48K | USD | 2 Qtrs |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$640.00 | USD | 2 Qtrs |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$3.70K | USD | 2 Qtrs |
| Accrued interest - related parties |
IncreaseDecreaseInInterestPayableNet
|
$50.32K | USD | 2 Qtrs |
| Accrued interest - related parties |
IncreaseDecreaseInInterestPayableNet
|
$91.73K | USD | 2 Qtrs |
| Cash Used In Operating Activities from Continuing Operations |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
$-358.10K | USD | 2 Qtrs |
| Cash Used In Operating Activities from Continuing Operations |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
$-614.35K | USD | 2 Qtrs |
| Cash Provided by (Used In) Operating Activities from Discontinued Operations |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
$92.60K | USD | 2 Qtrs |
| NET CASH USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-358.10K | USD | 2 Qtrs |
| NET CASH USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-521.75K | USD | 2 Qtrs |
| Proceeds from notes payable |
ProceedsFromRelatedPartyDebt
|
$140.00K | USD | 2 Qtrs |
| Proceeds from notes payable |
ProceedsFromRelatedPartyDebt
|
$100.00K | USD | 2 Qtrs |
| Proceeds from convertible note - related party |
ProceedsFromConvertibleDebt
|
$475.00K | USD | 2 Qtrs |
| Proceeds from convertible note - related party |
ProceedsFromConvertibleDebt
|
$165.00K | USD | 2 Qtrs |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
$45.00K | USD | 2 Qtrs |
| Results Provided by Financing Activities from Continuing Operations |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
$305.00K | USD | 2 Qtrs |
| Results Provided by Financing Activities from Continuing Operations |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
$530.00K | USD | 2 Qtrs |
| Net Cash Provided by Financing Activities from Discontinued Operations |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
|
- | USD | 2 Qtrs |
| Net Cash Provided by Financing Activities from Discontinued Operations |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
|
- | USD | 2 Qtrs |
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$305.00K | USD | 2 Qtrs |
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$530.00K | USD | 2 Qtrs |
| Net increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-53.10K | USD | 2 Qtrs |
| Net increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$8.25K | USD | 2 Qtrs |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$3.54K | USD | Point-in-time |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$95.48K | USD | Point-in-time |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$56.64K | USD | Point-in-time |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$103.74K | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$3.54K | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$95.48K | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$56.64K | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$103.74K | USD | Point-in-time |
| Cash paid for interest |
InterestPaid
|
- | USD | 2 Qtrs |
| Cash paid for interest |
InterestPaid
|
- | USD | 2 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaid
|
- | USD | 2 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaid
|
$1.60K | USD | 2 Qtrs |
| Shares issued for services |
ConversionOfStockSharesIssued1
|
60,000.00 | shares | 2 Qtrs |
| Shares issued for services |
ConversionOfStockSharesIssued1
|
0.00 | shares | 2 Qtrs |
| Debt converted to equity |
DebtConversionConvertedInstrumentSharesIssued1
|
9,375.00 | shares | 2 Qtrs |
| Debt converted to equity |
DebtConversionConvertedInstrumentSharesIssued1
|
0.00 | shares | 2 Qtrs |
Stockholders Equity
16 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning Balance |
StockholdersEquity
|
$-2.77M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$-3.22M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$-1.17M | USD | Point-in-time |
| Shares issued in connection with services rendered |
StockIssuedDuringPeriodValueNewIssues
|
$44.00K | USD | Annual |
| Shares issued in connection with services rendered |
StockIssuedDuringPeriodValueNewIssues
|
$60.00K | USD | 2 Qtrs |
| Shares issued in connection with conversion of debt to equity |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
$9.38K | USD | 2 Qtrs |
| Recognition of stock based compensation in connection with stock option grants |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
$23.72K | USD | Annual |
| Recognition of stock based compensation in connection with stock option grants |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
$35.00K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-1.67M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-754.67K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-302.44K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-553.81K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-489.86K | USD | 1 Quarter |
| Ending Balance |
StockholdersEquity
|
$-2.77M | USD | Point-in-time |
| Ending Balance |
StockholdersEquity
|
$-3.22M | USD | Point-in-time |
| Ending Balance |
StockholdersEquity
|
$-1.17M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.