XML 42 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
12. RESTATEMENT (Tables)
9 Months Ended
Sep. 30, 2012
Text Block [Abstract]  
Restatement of Balance Sheet

Consolidated Financial Statement Elements as of and for the nine months ended September 30, 2011

 

    Original     Restated     Change  
Consolidated Balance Sheet:                  
Accounts receivable     374,028       212,276       (161,752 )
Inventory     108,267       176,716       68,449  
Total assets     1,483,571       1,390,268       ( 93,303 )
Accounts payable     782,797       687,764       ( 95,033 )
Stock settlement payable     0       163,366       163,366  
Deferred income     0       241,765       241,765  
Current liabilities     1,793,144       2,103,242       310,098  
Total liabilities     1,822,865       2,132,963       310,098  
Stock settlement in process     0       163,366       163,366  
Accumulated Deficit                        
Beginning of period     (22,837,787 )     (22,953,904 )     (116,117 )
End of period     (23,206,116 )     (23,446,151 )     (240,035 )
Total stockholders’ deficit     ( 339,294 )     (742,695 )     (403,401 )
                         
Consolidated Statement of Operations:                        
Revenue     576,735       281,525       (295,210 )
Cost of sales     198,023       114,254       (83,769 )
Gross profit     378,712       167,271       (211,441 )
Operating expenses     575,968       577,827       1,859  
Net Operating income (loss)     (197,256 )     (410,556 )     (213,300 )
Revenue sharing     (70,135 )     0       70,135  
Gain from renegotiated debt     0       19,247       19,247  
Loss on equity transactions     0       (48,106 )     (48,106 )
Interest Expense     (100,938 )     (52,832 )     48,106  
Net loss     (368,329 )     (492,247 )     (123,918 )