10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0001165527-13-000376 |
| Period End Date | 20121231 |
| Filing Date | 20130415 |
| Fiscal Year | 2012 |
| Fiscal Period | FY |
| XBRL Instance | prop-20121231.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
76 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Discount on convertible notes payable current |
DiscountOnConvertibleNotesPayableCurrent
|
$48.28K | USD | Point-in-time |
| Discount on convertible notes payable current |
DiscountOnConvertibleNotesPayableCurrent
|
- | USD | Point-in-time |
| Discount on convertible notes payable non current |
DiscountOnConvertibleNotesPayableNonCurrent
|
$1.96M | USD | Point-in-time |
| Discount on convertible notes payable non current |
DiscountOnConvertibleNotesPayableNonCurrent
|
- | USD | Point-in-time |
| Cash |
Cash
|
$5.24K | USD | Point-in-time |
| Cash |
Cash
|
$2.77K | USD | Point-in-time |
| Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Accounts receivable (net of allowances) |
AccountsReceivableNetCurrent
|
$718.00 | USD | Point-in-time |
| Preferred Stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Accounts receivable (net of allowances) |
AccountsReceivableNetCurrent
|
$32.00 | USD | Point-in-time |
| Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Preferred Stock, shares authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$1.95K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$27.27K | USD | Point-in-time |
| Due from others |
OtherReceivablesNetCurrent
|
- | USD | Point-in-time |
| Due from others |
OtherReceivablesNetCurrent
|
$591.00 | USD | Point-in-time |
| Preferred Stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Preferred Stock, shares issued |
PreferredStockSharesIssued
|
5.00M | shares | Point-in-time |
| Preferred Stock, shares outstanding |
PreferredStockSharesOutstanding
|
5.00M | shares | Point-in-time |
| Preferred Stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Deposits - current |
DepositsAssetsCurrent
|
$1.85K | USD | Point-in-time |
| Deposits - current |
DepositsAssetsCurrent
|
- | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$35.67K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$4.75K | USD | Point-in-time |
| Preferred Stock, liquidation preference |
PreferredStockLiquidationPreference1
|
- | USD | Point-in-time |
| Preferred Stock, liquidation preference |
PreferredStockLiquidationPreference1
|
$400.00K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$3.58K | 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 |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$1.54K | 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 |
| Website, net |
WebsiteNet
|
$2.40K | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
518,231.00 | shares | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
1.96M | shares | Point-in-time |
| Website, net |
WebsiteNet
|
$800.00 | USD | Point-in-time |
| Total Assets |
Assets
|
$7.09K | USD | Point-in-time |
| Total Assets |
Assets
|
$41.65K | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
1.96M | shares | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
518,231.00 | shares | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$290.68K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$38.08K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$80.19K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$85.18K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$13.82K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$340.76K | USD | Point-in-time |
| Notes payable and advances - related parties |
NotesPayableRelatedPartiesCurrent
|
$415.19K | USD | Point-in-time |
| Notes payable and advances - related parties |
NotesPayableRelatedPartiesCurrent
|
$3.00K | USD | Point-in-time |
| Convertible notes payable, net of discount of $0 and 48,277 respectively |
ConvertibleNotesPayableCurrent
|
$1.38M | USD | Point-in-time |
| Convertible notes payable, net of discount of $0 and 48,277 respectively |
ConvertibleNotesPayableCurrent
|
- | USD | Point-in-time |
| Convertible notes payable related parties |
DueToRelatedPartiesCurrent
|
- | USD | Point-in-time |
| Convertible notes payable related parties |
DueToRelatedPartiesCurrent
|
$45.00K | 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 Current Liabilities |
LiabilitiesCurrent
|
$1.41M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$3.79M | USD | Point-in-time |
| Convertible notes payable related parties, net of discount of $1,960,093 and $0 respectively |
NotesPayableRelatedPartiesNoncurrent
|
$39.91K | USD | Point-in-time |
| Convertible notes payable related parties, net of discount of $1,960,093 and $0 respectively |
NotesPayableRelatedPartiesNoncurrent
|
- | USD | Point-in-time |
| Total Long Term Liabilities |
LiabilitiesNoncurrent
|
$39.91K | USD | Point-in-time |
| Total Long Term Liabilities |
LiabilitiesNoncurrent
|
- | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.79M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$1.45M | USD | Point-in-time |
| Prefered stock, $0.001 par value; 5,000,000 shares authorized, 5,000,000 and 0 shares issued and outstanding, respectively. (liquidation preference $400,000 and $0, respectively) |
PreferredStockValue
|
$5.00K | USD | Point-in-time |
| Prefered stock, $0.001 par value; 5,000,000 shares authorized, 5,000,000 and 0 shares issued and outstanding, respectively. (liquidation preference $400,000 and $0, respectively) |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock, $0.001 par value; 100,000,000 shares authorized, 1,957,871 and 518,231 shares issued and outstanding, respectively |
CommonStockValue
|
$1.96K | USD | Point-in-time |
| Common stock, $0.001 par value; 100,000,000 shares authorized, 1,957,871 and 518,231 shares issued and outstanding, respectively |
CommonStockValue
|
$518.00 | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$2.18M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$4.77M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-6.21M | 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
|
$-1.44M | USD | Point-in-time |
| Total Liabilities and Stockholders' Deficit |
LiabilitiesAndStockholdersEquity
|
$41.65K | USD | Point-in-time |
| Total Liabilities and Stockholders' Deficit |
LiabilitiesAndStockholdersEquity
|
$7.09K | USD | Point-in-time |
Income Statement
40 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Revenues |
Revenues
|
$204.80K | USD | Annual |
| Net Revenues |
Revenues
|
$59.91K | USD | Annual |
| Cost of Goods Sold |
CostOfGoodsSold
|
$46.92K | USD | Annual |
| Cost of Goods Sold |
CostOfGoodsSold
|
$138.87K | USD | Annual |
| Gross Profit |
GrossProfit
|
$13.00K | USD | Annual |
| Gross Profit |
GrossProfit
|
$65.92K | USD | Annual |
| Compensation |
SalariesAndWages
|
$486.56K | USD | Annual |
| Compensation |
SalariesAndWages
|
$108.46K | USD | Annual |
| Sales and Marketing |
SellingAndMarketingExpense
|
$102.56K | USD | Annual |
| Sales and Marketing |
SellingAndMarketingExpense
|
$63.67K | USD | Annual |
| Professional Fees |
ProfessionalFees
|
$182.71K | USD | Annual |
| Professional Fees |
ProfessionalFees
|
$166.04K | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$446.12K | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$208.57K | USD | Annual |
| Total Expense |
OperatingExpenses
|
$546.74K | USD | Annual |
| Total Expense |
OperatingExpenses
|
$1.22M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-1.15M | USD | Annual |
| Loss from Operations |
OperatingIncomeLoss
|
$-533.74K | USD | Annual |
| Other Income |
OtherIncome
|
$235.73K | USD | Annual |
| Other Income |
OtherIncome
|
$34.07K | USD | Annual |
| Debt forgivness |
GainsLossesOnExtinguishmentOfDebt
|
$493.61K | USD | Annual |
| Debt forgivness |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | Annual |
| Interest Expense |
InterestExpense
|
$-256.10K | USD | Annual |
| Interest Expense |
InterestExpense
|
$-470.87K | USD | Annual |
| Other Expenses |
OtherExpenses
|
$-2.95K | USD | Annual |
| Other Expenses |
OtherExpenses
|
- | USD | Annual |
| Loss before Provision for Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-1.37M | USD | Annual |
| Loss before Provision for Income Taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-278.22K | USD | Annual |
| Provision for Income Taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Provision for Income Taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Net Loss |
ProfitLoss
|
$-278.22K | USD | Annual |
| Net Loss |
ProfitLoss
|
$-1.37M | USD | Annual |
| Preferred dividends |
DividendsPreferredStock
|
$409.06K | USD | Annual |
| Preferred dividends |
DividendsPreferredStock
|
- | USD | Annual |
| Net loss to common stockholders |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$-1.37M | USD | Annual |
| Net loss to common stockholders |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$-687.28K | USD | Annual |
| Net Loss Per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-1.02 | USD | Annual |
| Net Loss Per Share - Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-2.85 | USD | Annual |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted1
|
481,715.00 | shares | Annual |
| Weighted Average Number of Shares Outstanding - Basic and Diluted |
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted1
|
674,111.00 | shares | Annual |
Cash Flow Statement
62 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss for the year |
NetIncomeLoss
|
$-278.22K | USD | Annual |
| Net loss for the year |
NetIncomeLoss
|
$-1.37M | USD | Annual |
| Depreciation expense |
Depreciation
|
$2.04K | USD | Annual |
| Depreciation expense |
Depreciation
|
$2.03K | USD | Annual |
| Amortization expense |
AdjustmentForAmortization
|
$1.60K | USD | Annual |
| Amortization expense |
AdjustmentForAmortization
|
$1.60K | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$39.91K | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$43.72K | USD | Annual |
| Change in fair value of derivative liability |
IncreaseDecreaseInFairValueOfUnhedgedDerivativeInstruments
|
$-57.92K | USD | Annual |
| Change in fair value of derivative liability |
IncreaseDecreaseInFairValueOfUnhedgedDerivativeInstruments
|
$-34.07K | USD | Annual |
| Bad debt expense. |
ProvisionForDoubtfulAccounts
|
$4.49K | USD | Annual |
| Bad debt expense. |
ProvisionForDoubtfulAccounts
|
- | USD | Annual |
| Stock options issued for services |
StockOptionsIssuedForServices
|
$92.78K | USD | Annual |
| Stock options issued for services |
StockOptionsIssuedForServices
|
$41.21K | USD | Annual |
| Stock issued as inducement to convert debt |
StockIssuedAsInducementToConvertDebt
|
$180.86K | USD | Annual |
| Stock issued as inducement to convert debt |
StockIssuedAsInducementToConvertDebt
|
$2.95K | USD | Annual |
| Debt forgivness. |
DebtForgivness
|
- | USD | Annual |
| Debt forgivness. |
DebtForgivness
|
$493.61K | USD | Annual |
| Accounts receivables. |
IncreaseDecreaseInAccountsReceivable
|
$-613.00 | USD | Annual |
| Accounts receivables. |
IncreaseDecreaseInAccountsReceivable
|
$686.00 | USD | Annual |
| Due from others. |
IncreaseDecreaseInOtherReceivables
|
$769.00 | USD | Annual |
| Due from others. |
IncreaseDecreaseInOtherReceivables
|
$1.85K | USD | Annual |
| Inventory. |
IncreaseDecreaseInInventories
|
- | USD | Annual |
| Inventory. |
IncreaseDecreaseInInventories
|
$521.00 | USD | Annual |
| Unbilled receivables. |
IncreaseDecreaseInUnbilledReceivables
|
- | USD | Annual |
| Unbilled receivables. |
IncreaseDecreaseInUnbilledReceivables
|
$591.00 | USD | Annual |
| Prepaid expenses. |
IncreaseDecreaseInPrepaidExpense
|
$3.43K | USD | Annual |
| Prepaid expenses. |
IncreaseDecreaseInPrepaidExpense
|
$25.32K | USD | Annual |
| Accounts payables. |
IncreaseDecreaseInAccountsPayable
|
$-331.32K | USD | Annual |
| Accounts payables. |
IncreaseDecreaseInAccountsPayable
|
$104.92K | USD | Annual |
| Accrued expenses. |
IncreaseDecreaseInAccruedLiabilities
|
$46.07K | USD | Annual |
| Accrued expenses. |
IncreaseDecreaseInAccruedLiabilities
|
$4.67K | USD | Annual |
| Accrued interest. |
IncreaseDecreaseInInterestPayableNet
|
$-326.94K | USD | Annual |
| Accrued interest. |
IncreaseDecreaseInInterestPayableNet
|
$210.16K | USD | Annual |
| CASH USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-379.97K | USD | Annual |
| CASH USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-717.40K | USD | Annual |
| Security deposits |
IncreaseDecreaseInSecurityDeposits
|
- | USD | Annual |
| Security deposits |
IncreaseDecreaseInSecurityDeposits
|
$-350.00 | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$-3.84K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
- | USD | Annual |
| NET CASH USED IN INVESTING ACTIVITIES |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | Annual |
| NET CASH USED IN INVESTING ACTIVITIES |
NetCashProvidedByUsedInInvestingActivities
|
$-4.19K | USD | Annual |
| Cost of issuance of redeemable preferred |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
- | USD | Annual |
| Cost of issuance of redeemable preferred |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
$230.00K | USD | Annual |
| Proceeds from convertible note |
ProceedsFromConvertibleDebt
|
$308.00K | USD | Annual |
| Proceeds from convertible note |
ProceedsFromConvertibleDebt
|
- | USD | Annual |
| Proceeds from notes payable and advances |
ProceedsFromNotesPayable
|
$362.19K | USD | Annual |
| Proceeds from notes payable and advances |
ProceedsFromNotesPayable
|
$147.50K | USD | Annual |
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$670.19K | USD | Annual |
| NET CASH PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$377.50K | USD | Annual |
| NET DECREASE IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-2.47K | USD | Annual |
| NET DECREASE IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-51.40K | USD | Annual |
| CASH AT BEGINNING OF YEAR |
CashAndCashEquivalentsAtCarryingValue
|
$2.77K | USD | Point-in-time |
| CASH AT BEGINNING OF YEAR |
CashAndCashEquivalentsAtCarryingValue
|
$5.24K | USD | Point-in-time |
| CASH AT BEGINNING OF YEAR |
CashAndCashEquivalentsAtCarryingValue
|
$56.64K | USD | Point-in-time |
| CASH AT YEAR END |
CashAndCashEquivalentsAtCarryingValue
|
$2.77K | USD | Point-in-time |
| CASH AT YEAR END |
CashAndCashEquivalentsAtCarryingValue
|
$5.24K | USD | Point-in-time |
| CASH AT YEAR END |
CashAndCashEquivalentsAtCarryingValue
|
$56.64K | USD | Point-in-time |
| Convertible notes and interest converted into common stock |
ConvertibleNotesAndInterestConvertedIntoCommonStock
|
$100.55K | USD | Annual |
| Convertible notes and interest converted into common stock |
ConvertibleNotesAndInterestConvertedIntoCommonStock
|
$203.63K | USD | Annual |
| Common stock issued for services and classified as prepaid expense at December 31, 2011 |
CommonStockIssuedForServicesAndClassifiedAsPrepaidExpenseAtDecember312011
|
- | USD | Annual |
| Common stock issued for services and classified as prepaid expense at December 31, 2011 |
CommonStockIssuedForServicesAndClassifiedAsPrepaidExpenseAtDecember312011
|
$25.64K | USD | Annual |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.