10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0001144204-12-021767 |
| Period End Date | 20111231 |
| Filing Date | 20120416 |
| Fiscal Year | 2011 |
| Fiscal Period | FY |
| XBRL Instance | prop-20111231.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
58 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
|
100.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
25.91M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
22.76M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
22.76M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
25.91M | shares | Point-in-time |
| Cash |
Cash
|
$56.64K | USD | Point-in-time |
| Cash |
Cash
|
$5.24K | USD | Point-in-time |
| Cash |
Cash
|
$95.48K | USD | Point-in-time |
| Accounts receivable (net of allowances) |
AccountsReceivableNetCurrent
|
$4.59K | USD | Point-in-time |
| Accounts receivable (net of allowances) |
AccountsReceivableNetCurrent
|
$718.00 | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$5.05K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$27.27K | USD | Point-in-time |
| Due from others |
OtherReceivablesNetCurrent
|
$591.00 | USD | Point-in-time |
| Due from others |
OtherReceivablesNetCurrent
|
$1.36K | USD | Point-in-time |
| Inventory |
InventoryNet
|
- | 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 |
| Assets from discontinued operations |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
- | USD | Point-in-time |
| Assets from discontinued operations |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
- | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$69.66K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$35.67K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$1.77K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$3.58K | USD | Point-in-time |
| Total Other Assets |
OtherAssetsNoncurrent
|
$2.40K | USD | Point-in-time |
| Total Other Assets |
OtherAssetsNoncurrent
|
$4.00K | USD | Point-in-time |
| Total Assets |
Assets
|
$75.43K | USD | Point-in-time |
| Total Assets |
Assets
|
$41.65K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$290.68K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$185.76K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$34.12K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$80.19K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$138.88K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$340.76K | USD | Point-in-time |
| Notes payable and advances - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$203.00K | USD | Point-in-time |
| Notes payable and advances - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$415.19K | USD | Point-in-time |
| Convertible notes payable, net of debt discount |
ConvertibleDebtCurrent
|
$1.07M | USD | Point-in-time |
| Convertible notes payable, net of debt discount |
ConvertibleDebtCurrent
|
$1.38M | USD | Point-in-time |
| Derivative liability |
DerivativeLiabilitiesCurrent
|
- | USD | Point-in-time |
| Derivative liability |
DerivativeLiabilitiesCurrent
|
$57.92K | 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
|
$3.79M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.85M | USD | Point-in-time |
| Common stock, $0.001 par value; 100,000,000 shares authorized, 25,911,539 and 22,757,575 shares issued and outstanding |
CommonStockValue
|
$25.91K | USD | Point-in-time |
| Common stock, $0.001 par value; 100,000,000 shares authorized, 25,911,539 and 22,757,575 shares issued and outstanding |
CommonStockValue
|
$22.76K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapitalCommonStock
|
$2.16M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapitalCommonStock
|
$1.76M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-4.56M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.93M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-3.75M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-2.77M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-1.17M | USD | Point-in-time |
| Total Liabilities and Stockholders' Deficit |
LiabilitiesAndStockholdersEquity
|
$41.65K | USD | Point-in-time |
| Total Liabilities and Stockholders' Deficit |
LiabilitiesAndStockholdersEquity
|
$75.43K | USD | Point-in-time |
Income Statement
26 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Revenues |
SalesRevenueNet
|
$100.35K | USD | Annual |
| Net Revenues |
SalesRevenueNet
|
$204.80K | USD | Annual |
| Cost of Goods Sold |
CostOfGoodsSold
|
$71.88K | USD | Annual |
| Cost of Goods Sold |
CostOfGoodsSold
|
$138.87K | USD | Annual |
| Gross Profit (Loss) |
GrossProfit
|
$28.48K | USD | Annual |
| Gross Profit (Loss) |
GrossProfit
|
$65.92K | USD | Annual |
| Operating Expenses |
OperatingExpenses
|
$1.60M | USD | Annual |
| Operating Expenses |
OperatingExpenses
|
$1.47M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-1.58M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-1.41M | USD | Annual |
| Other Income |
NonoperatingIncomeExpense
|
$34.07K | USD | Annual |
| Other Income |
NonoperatingIncomeExpense
|
$15.00 | USD | Annual |
| Loss from Continuing Operations |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-1.37M | USD | Annual |
| Loss from Continuing Operations |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-1.58M | USD | Annual |
| Loss from Discontinued Operations |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
$-94.31K | USD | Annual |
| Loss from Discontinued Operations |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
- | USD | Annual |
| Loss before Provision for Income Taxes |
IncomeLossFromContinuingOperationsAndDiscontinuedOperationsBeforeIncomeTaxes
|
$-1.37M | USD | Annual |
| Loss before Provision for Income Taxes |
IncomeLossFromContinuingOperationsAndDiscontinuedOperationsBeforeIncomeTaxes
|
$-1.67M | USD | Annual |
| Provision for Income Taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Provision for Income Taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Net Loss |
NetIncomeLoss
|
$-1.37M | USD | Annual |
| Net Loss |
NetIncomeLoss
|
$-1.67M | USD | Annual |
| Net Loss Per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.06 | USD | Annual |
| Net Loss Per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.07 | USD | Annual |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
24.09M | shares | Annual |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
22.66M | shares | Annual |
Cash Flow Statement
74 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss for the year |
NetIncomeLoss
|
$-1.37M | USD | Annual |
| Net loss for the year |
NetIncomeLoss
|
$-1.67M | USD | Annual |
| Depreciation expense |
Depreciation
|
$2.37K | USD | Annual |
| Depreciation expense |
Depreciation
|
$2.03K | USD | Annual |
| Amortization expense |
AmortizationOfIntangibleAssets
|
$1.60K | USD | Annual |
| Amortization expense |
AmortizationOfIntangibleAssets
|
$101.84K | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
- | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$43.72K | USD | Annual |
| Change in fair value of derivative liability |
IncreaseDecreaseInDerivativeLiabilities
|
$-34.07K | USD | Annual |
| Change in fair value of derivative liability |
IncreaseDecreaseInDerivativeLiabilities
|
- | USD | Annual |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
- | USD | Annual |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
$4.49K | USD | Annual |
| Stock options issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$92.78K | USD | Annual |
| Stock options issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$23.72K | USD | Annual |
| Common stock expensed for services |
ShareBasedCompensation
|
$180.86K | USD | Annual |
| Common stock expensed for services |
ShareBasedCompensation
|
$44.00K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$4.30K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$613.00 | USD | Annual |
| Due from others |
IncreaseDecreaseInOtherReceivables
|
$241.00 | USD | Annual |
| Due from others |
IncreaseDecreaseInOtherReceivables
|
$-769.00 | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$-521.00 | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$521.00 | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-3.43K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$466.00 | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$61.46K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$104.92K | USD | Annual |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$46.07K | USD | Annual |
| Accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$33.25K | USD | Annual |
| Accrued interest |
IncreaseDecreaseInInterestPayableNet
|
$210.16K | USD | Annual |
| Accrued interest |
IncreaseDecreaseInInterestPayableNet
|
$125.92K | USD | Annual |
| Cash Used in Operating Activities from Continuing Operations |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
$-878.45K | USD | Annual |
| Cash Used in Operating Activities from Continuing Operations |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
$-717.40K | USD | Annual |
| Cash Provided by (Used in) Operating Activities from Discontinued Operations |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
$-22.81K | USD | Annual |
| Cash Provided by (Used in) Operating Activities from Discontinued Operations |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
- | USD | Annual |
| NET CASH USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-901.26K | USD | Annual |
| NET CASH USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-717.40K | USD | Annual |
| Website development |
PaymentsToDevelopSoftware
|
- | USD | Annual |
| Website development |
PaymentsToDevelopSoftware
|
- | USD | Annual |
| Security deposits |
PaymentsToAcquireHeldToMaturitySecurities
|
$350.00 | USD | Annual |
| Security deposits |
PaymentsToAcquireHeldToMaturitySecurities
|
- | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$584.00 | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$3.84K | USD | Annual |
| Net Cash Used In Investing Activities from Continuing Operations |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
$-4.19K | USD | Annual |
| Net Cash Used In Investing Activities from Continuing Operations |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
$-584.00 | USD | Annual |
| Net Cash Used In Investing Activities from Discontinued Operations |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
- | USD | Annual |
| Net Cash Used In Investing Activities from Discontinued Operations |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
|
- | USD | Annual |
| NET CASH USED IN INVESTING ACTIVITIES |
NetCashProvidedByUsedInInvestingActivities
|
$-4.19K | USD | Annual |
| NET CASH USED IN INVESTING ACTIVITIES |
NetCashProvidedByUsedInInvestingActivities
|
$-584.00 | USD | Annual |
| Issuance of common stock |
ProceedsFromIssuanceOfCommonStock
|
- | USD | Annual |
| Issuance of common stock |
ProceedsFromIssuanceOfCommonStock
|
- | USD | Annual |
| Proceeds from convertible note - related parties |
ProceedsFromConvertibleDebt
|
$308.00K | USD | Annual |
| Proceeds from convertible note - related parties |
ProceedsFromConvertibleDebt
|
$660.00K | USD | Annual |
| Proceeds from notes payable and advances - related party |
ProceedsFromIssuanceOfDebt
|
$362.19K | USD | Annual |
| Proceeds from notes payable and advances - related party |
ProceedsFromIssuanceOfDebt
|
$203.00K | USD | Annual |
| Cash Provided By Financing Activities from Continuing Operations |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
$670.19K | USD | Annual |
| Cash Provided By Financing Activities from Continuing Operations |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
$863.00K | USD | Annual |
| Cash Provided By (Used in) Financing Activities from Discontinued Operations |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
|
- | USD | Annual |
| Cash Provided By (Used in) Financing Activities from Discontinued Operations |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
|
- | USD | Annual |
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$863.00K | USD | Annual |
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$670.19K | USD | Annual |
| NET DECREASE IN CASH |
CashPeriodIncreaseDecrease
|
$-51.40K | USD | Annual |
| NET DECREASE IN CASH |
CashPeriodIncreaseDecrease
|
$-38.84K | USD | Annual |
| CASH AT BEGINNING OF YEAR |
Cash
|
$56.64K | USD | Point-in-time |
| CASH AT BEGINNING OF YEAR |
Cash
|
$5.24K | USD | Point-in-time |
| CASH AT BEGINNING OF YEAR |
Cash
|
$95.48K | USD | Point-in-time |
| CASH AT YEAR END |
Cash
|
$56.64K | USD | Point-in-time |
| CASH AT YEAR END |
Cash
|
$5.24K | USD | Point-in-time |
| CASH AT YEAR END |
Cash
|
$95.48K | USD | Point-in-time |
| Convertible notes and interest converted into common stock |
ConversionOfConvertibleNotesToCommonStock
|
- | USD | Annual |
| Convertible notes and interest converted into common stock |
ConversionOfConvertibleNotesToCommonStock
|
$100.55K | USD | Annual |
| Common stock issued for services and classified as prepaid expense at December 31, 2011 |
StockIssued1
|
- | USD | Annual |
| Common stock issued for services and classified as prepaid expense at December 31, 2011 |
StockIssued1
|
$25.64K | USD | Annual |
| Notes payable amended or assigned and reclassified as convertible notes payable |
NotesIssued1
|
$150.00K | USD | Annual |
| Notes payable amended or assigned and reclassified as convertible notes payable |
NotesIssued1
|
- | USD | Annual |
Stockholders Equity
13 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning Balance |
StockholdersEquity
|
$-3.75M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$-2.77M | 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
|
$206.50K | USD | Annual |
| Shares issued in connection with conversion from debt to equity |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
$100.55K | USD | Annual |
| Recognition of stock based compensation in connection with stock option grants |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
$92.78K | USD | Annual |
| Recognition of stock based compensation in connection with stock option grants |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
$23.72K | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-1.37M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-1.67M | USD | Annual |
| Ending Balance |
StockholdersEquity
|
$-3.75M | USD | Point-in-time |
| Ending Balance |
StockholdersEquity
|
$-2.77M | 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.