XML 39 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
Transition Period Comparative Data (Unaudited)
12 Months Ended
Dec. 31, 2011
Transition Period Comparative Data (Unaudited)

Note 15 - Transition Period Comparative Data (Unaudited)

 

The information furnished in these interim condensed financial statements includes normal recurring adjustments and reflects all adjustments, which in our opinion, are necessary for a fair presentation of such financial statements.

 

Consolidated Statements of Operations

 

    Three Months Ended     Three 
Months Ended
 
    December 31,
2011
    December 31,
2010
 
Revenue   $ 1,697,641     $ -  
Cost of goods sold     1,669,569       -  
Gross profit     28,072       -  
                 
Operating expenses:                
Research and development costs     236,995       43,066  
Marketing and sales     342,872       71,086  
General and administrative expenses     578,859       1,925,595  
Depreciation and amortization     44,164       74,194  
Total operating costs and expenses     1,202,890       2,113,941  
                 
Loss from operations     (1,174,818 )     (2,113,941 )
                 
Total other expense :                
Interest expense, net     32,827       27,052  
Amortization of debt and preferred stock discounts     281,684       133,786  
Gain from change in fair value of derivative liability     (5,392 )     -  
Total other expense     309,119       160,838  
                 
Loss before income taxes     (1,483,937 )     (2,274,779 )
                 
Provision for income taxes     -       -  
                 
Net loss     (1,483,937 )     (2,274,779 )
Accretion of preferred dividends and beneficial conversion feature     (210,180 )     -  
Net loss attributable to common shareholders   $ (1,694,117 )   $ (2,274,779 )
                 
Weighted average common shares - basic and diluted     25,126,391       23,042,108  
                 
Basic and diluted net loss per share   $ (0.07 )   $ (0.10 )

 

Consolidated Statements of Cash Flows

 

  For the Three
Months Ended
December 31,
    For the Three
Months Ended
December 31,
 
    2011     2010  
                 
Cash flow from operating activities:                
Net loss   $ (1,483,937 )   $ (2,274,779 )
Adjustments to reconcile net loss to net cash used in operating activities:                
Depreciation, and amortization     45,088       74,195  
Accretion of interest expense on convertible debentures     102,857       133,786  
Accretion of preferred stock discount     75,161       -  
Accretion of revolving credit agreement discount     55,957       -  
Change in fair value of derivative liability     (5,392 )     -  
Issuance of common stock and warrants for financial obligations     253,979       1,349,596  
Allowance for doubtful accounts     32,731       -  
Changes in operating assets and liabilities:                
Accounts receivable     (196,140 )     386,763  
Inventories     65,080       (10,141 )
Prepaid expenses and other     61,256       (85,175 )
Accounts payable & accrued liabilities     111,293       (149,342 )
Net cash used in operating activities     (882,067 )     (575,097 )
                 
Cash flows from investing activities:                
Purchase of equipment and leasehold improvements     (265,007 )     (477 )
Net cash used in investing activities     (265,007 )     (477 )
                 
Cash flows from financing activities:                
Proceeds from revolving credit agreement     466,000       -  
Issuance of common stock, net of expenses     -       500,000  
Repayment of notes and convertible debentures     -       (25,710 )
Net cash provided by financing activities     466,000       474,290  
                 
Net (decrease) increase in cash     (681,074 )     (101,284 )
Cash and cash equivalents at beginning of period     2,663,846       886,896  
Cash and cash equivalents at end of period   $ 1,982,772     $ 785,612  
                 
Supplemental disclosures of cash flow information:                
Cash paid for interest   $ 55,394     $ 3,773  
Accretion of dividends on 10% convertible preferred stock     176,620       -  
Common stock issued for consulting services     -       36,750