10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001144204-12-026641 |
| Period End Date | 20120331 |
| Filing Date | 20120508 |
| Fiscal Year | 2012 |
| Fiscal Period | Q1 |
| XBRL Instance | ck0001122108-20120331.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
62 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Convertible Series C Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Convertible Series C Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Convertible Series C Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
1.50M | shares | Point-in-time |
| Convertible Series C Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
1.50M | shares | Point-in-time |
| Cash |
Cash
|
$747.22K | USD | Point-in-time |
| Cash |
Cash
|
$29.16K | USD | Point-in-time |
| Convertible Series C Preferred Stock, shares issued |
PreferredStockSharesIssued
|
399,613.00 | shares | Point-in-time |
| Cash |
Cash
|
$194.66K | USD | Point-in-time |
| Cash |
Cash
|
$1.00M | USD | Point-in-time |
| Convertible Series C Preferred Stock, shares issued |
PreferredStockSharesIssued
|
399,613.00 | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$12.10K | USD | Point-in-time |
| Convertible Series C Preferred Stock, shares outstanding |
PreferredStockSharesOutstanding
|
399,613.00 | shares | Point-in-time |
| Convertible Series C Preferred Stock, shares outstanding |
PreferredStockSharesOutstanding
|
399,613.00 | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$11.59K | USD | Point-in-time |
| Convertible Series C Preferred Stock, liquidation preference |
PreferredStockLiquidationPreference
|
$4.50 | USD | Point-in-time |
| Convertible Series C Preferred Stock, liquidation preference |
PreferredStockLiquidationPreference
|
$4.50 | USD | Point-in-time |
| Inventory |
InventoryNet
|
$67.94K | USD | Point-in-time |
| Inventory |
InventoryNet
|
$40.51K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$74.66K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$42.18K | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$156.43K | 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 |
| Total Current Assets |
AssetsCurrent
|
$316.37K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
31.50M | shares | Point-in-time |
| Property and Equipment , net |
PropertyPlantAndEquipmentNet
|
$930.02K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
31.56M | shares | Point-in-time |
| Property and Equipment , net |
PropertyPlantAndEquipmentNet
|
$947.32K | USD | Point-in-time |
| Other Assets |
OtherAssetsNoncurrent
|
$23.19K | USD | Point-in-time |
| Other Assets |
OtherAssetsNoncurrent
|
$23.19K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
31.56M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
31.50M | shares | Point-in-time |
| TOTAL ASSETS |
Assets
|
$1.29M | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$1.11M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$168.38K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$185.71K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$909.97K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$838.62K | USD | Point-in-time |
| Notes payable - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$640.00K | USD | Point-in-time |
| Notes payable - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$640.00K | USD | Point-in-time |
| Note payable - other |
OtherNotesPayableCurrent
|
$246.00K | USD | Point-in-time |
| Note payable - other |
OtherNotesPayableCurrent
|
$246.00K | USD | Point-in-time |
| Trade finance notes payable |
TradeNotesPayableCurrent
|
$982.42K | USD | Point-in-time |
| Trade finance notes payable |
TradeNotesPayableCurrent
|
$1.19M | USD | Point-in-time |
| Short term convertible note payable |
ConvertibleNotesPayableCurrent
|
$1.30M | USD | Point-in-time |
| Short term convertible note payable |
ConvertibleNotesPayableCurrent
|
$1.30M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$4.47M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$4.18M | USD | Point-in-time |
| Convertible Series C Preferred stock, $0.0001 par value, 1,500,000 shares authorized, 399,613 shares issued and outstanding, liquidation preference of $4.50 per share |
PreferredStockValue
|
$40.00 | USD | Point-in-time |
| Convertible Series C Preferred stock, $0.0001 par value, 1,500,000 shares authorized, 399,613 shares issued and outstanding, liquidation preference of $4.50 per share |
PreferredStockValue
|
$40.00 | USD | Point-in-time |
| Common stock, $0.0001 par value, 100,000,000 shares authorized, 31,562,354 and 31,502,325 shares issued and outstanding at March 31, 2012 and December 31, 2011, respectively. |
CommonStockValue
|
$3.15K | USD | Point-in-time |
| Common stock, $0.0001 par value, 100,000,000 shares authorized, 31,562,354 and 31,502,325 shares issued and outstanding at March 31, 2012 and December 31, 2011, respectively. |
CommonStockValue
|
$3.16K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$65.16M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$65.34M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-68.71M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-68.05M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-3.36M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquity
|
$-2.89M | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT |
LiabilitiesAndStockholdersEquity
|
$1.29M | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT |
LiabilitiesAndStockholdersEquity
|
$1.11M | USD | Point-in-time |
Income Statement
28 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenues |
Revenues
|
$29.74K | USD | 1 Quarter |
| Revenues |
Revenues
|
$89.57K | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
$77.60K | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
$26.62K | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$3.12K | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$11.96K | USD | 1 Quarter |
| Marketing |
MarketingExpense
|
$269.51K | USD | 1 Quarter |
| Marketing |
MarketingExpense
|
$142.48K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$351.43K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$270.33K | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$266.79K | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$158.60K | USD | 1 Quarter |
| Depreciation |
DepreciationAndAmortization
|
$19.49K | USD | 1 Quarter |
| Depreciation |
DepreciationAndAmortization
|
$17.29K | USD | 1 Quarter |
| Interest |
InterestExpense
|
$71.97K | USD | 1 Quarter |
| Interest |
InterestExpense
|
$102.94K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$1.01M | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$660.67K | USD | 1 Quarter |
| NET LOSS |
NetIncomeLoss
|
$-657.56K | USD | 1 Quarter |
| NET LOSS |
NetIncomeLoss
|
$-998.19K | USD | 1 Quarter |
| Undeclared dividends on Preferred Stock |
PreferredStockDividendsIncomeStatementImpact
|
$106.42K | USD | 1 Quarter |
| Undeclared dividends on Preferred Stock |
PreferredStockDividendsIncomeStatementImpact
|
$58.47K | USD | 1 Quarter |
| Net loss attributable to common stockholders |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$-1.06M | USD | 1 Quarter |
| Net loss attributable to common stockholders |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$-763.98K | USD | 1 Quarter |
| Loss per common share, basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.03 | USD | 1 Quarter |
| Loss per common share, basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.02 | USD | 1 Quarter |
| Weighted average common shares outstanding, basic and diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
31.53M | shares | 1 Quarter |
| Weighted average common shares outstanding, basic and diluted |
WeightedAverageNumberBasicDilutedSharesOutstanding
|
30.58M | shares | 1 Quarter |
Cash Flow Statement
37 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-657.56K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-998.19K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$17.29K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$19.49K | USD | 1 Quarter |
| Common stock issued for services |
ShareBasedCompensation
|
$29.00K | USD | 1 Quarter |
| Common stock issued for services |
ShareBasedCompensation
|
$13.90K | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-21.08K | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$504.00 | USD | 1 Quarter |
| Inventory |
IncreaseDecreaseInInventories
|
$-73.84K | USD | 1 Quarter |
| Inventory |
IncreaseDecreaseInInventories
|
$-27.43K | USD | 1 Quarter |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$32.48K | USD | 1 Quarter |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$4.29K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$17.33K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$7.18K | USD | 1 Quarter |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$71.35K | USD | 1 Quarter |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$63.07K | USD | 1 Quarter |
| Cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-803.93K | USD | 1 Quarter |
| Cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-528.15K | USD | 1 Quarter |
| CASH FLOWS FROM INVESTING ACTIVITIES |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | 1 Quarter |
| CASH FLOWS FROM INVESTING ACTIVITIES |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | 1 Quarter |
| Proceeds from notes payable |
ProceedsFromNotesPayable
|
$205.00K | USD | 1 Quarter |
| Sale of common stock - net of issuance costs |
ProceedsFromIssuanceOfCommonStock
|
$157.65K | USD | 1 Quarter |
| Sale of common stock - net of issuance costs |
ProceedsFromIssuanceOfCommonStock
|
$546.50K | USD | 1 Quarter |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$362.65K | USD | 1 Quarter |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$546.50K | USD | 1 Quarter |
| CHANGE IN CASH |
CashPeriodIncreaseDecrease
|
$-165.50K | USD | 1 Quarter |
| CHANGE IN CASH |
CashPeriodIncreaseDecrease
|
$-257.43K | USD | 1 Quarter |
| CASH - BEGINNING OF PERIOD |
Cash
|
$747.22K | USD | Point-in-time |
| CASH - BEGINNING OF PERIOD |
Cash
|
$29.16K | USD | Point-in-time |
| CASH - BEGINNING OF PERIOD |
Cash
|
$194.66K | USD | Point-in-time |
| CASH - BEGINNING OF PERIOD |
Cash
|
$1.00M | USD | Point-in-time |
| CASH - END OF PERIOD |
Cash
|
$747.22K | USD | Point-in-time |
| CASH - END OF PERIOD |
Cash
|
$29.16K | USD | Point-in-time |
| CASH - END OF PERIOD |
Cash
|
$194.66K | USD | Point-in-time |
| CASH - END OF PERIOD |
Cash
|
$1.00M | USD | Point-in-time |
| Interest paid |
InterestPaid
|
$33.92K | USD | 1 Quarter |
| Interest paid |
InterestPaid
|
$35.64K | USD | 1 Quarter |
Stockholders Equity
8 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning Balance |
StockholdersEquity
|
$-3.36M | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$-2.89M | USD | Point-in-time |
| Issuance of common stock and warrants for cash, net of issuance costs |
IssuanceOfCommonStockAndWarrantsValueNet
|
$157.65K | USD | 1 Quarter |
| Common stock issued for services |
StockIssuedDuringPeriodValueNewIssues
|
$29.00K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-657.56K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-998.19K | USD | 1 Quarter |
| Ending Balance |
StockholdersEquity
|
$-3.36M | USD | Point-in-time |
| Ending Balance |
StockholdersEquity
|
$-2.89M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.