XML 16 R48.htm IDEA: XBRL DOCUMENT v3.2.0.727
Quarterly Financial Information (Unaudited) (Statements of Cash Flows) (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Sep. 30, 2012
Jun. 30, 2012
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2012
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating Activities                                  
Net income (loss)                             $ 7,700 $ 10,300 $ (146,100)
Adjustments to reconcile net income (loss) to net cash used in operating activities                                  
Depreciation and amortization                             $ 4,000 900 3,100
Reversal of accounts payable                               (39,500) (7,800)
Financing cost - warrant grants                               100 $ 1,200
Accretion of interest - convertible debentures                             $ 4,600 2,100  
Net income (loss) adjusted for non-cash operating activities                             16,300 (26,100) $ (149,600)
(Increase) decrease in assets                                  
Accounts receivable                             (50,700) (168,600) (36,700)
Inventory                             (15,000) (2,500) (5,200)
Prepaid and other                             12,700 (7,700) (500)
Increase (decrease) in liabilities                                  
Accounts payable and accrued expenses                             71,600 68,200 174,500
Deferred revenue                             (20,400) 87,800 (16,800)
Total increase (decrease) in operating capital                             (1,800) (22,800) 115,300
Net cash provided by (used in) operating activities                             14,500 (48,900) $ (34,300)
Investing Activities                                  
Additions to fixed assets                             (20,600) (1,800)  
Net cash used in investing activities                             (20,600) (1,800)  
Financing Activities                                  
Repayment of borrowings under promissory note                             $ (18,800) (25,000) $ (25,000)
Proceeds from demand loans                               $ 3,000 49,500
Repayment of demand loan                             $ (5,000)   $ (2,500)
Proceeds from convertible debentures                             $ 5,000 $ 105,000  
Issuance of common stock                                 $ 10,000
Net cash provided by (used in) financing activities                             $ (18,800) $ 83,000 32,000
Increase (decrease) in cash                             (24,900) 32,300 (2,300)
Cash                                  
Beginning of year     $ 52,900     $ 20,600     $ 52,900 $ 20,600 $ 22,900 $ 52,900 $ 20,600 $ 22,900 52,900 20,600 22,900
End of year                             28,000 52,900 20,600
Supplemental Disclosure of Cash Flow Information                                  
Cash paid for interest                             300 $ 1,200 $ 2,200
Write-off of fully depreciated leasehold improvements and furniture fixtures and equipment                                  
Accumulated depreciation and amortization                             (82,900)    
Leasehold improvements                             72,500    
Furniture, fixtures and equipment                             10,400    
Conversion of demand loans and interest to convertible debentures                                  
Demand loans                             24,500    
Accrued expenses                             3,800    
Convertible debentures                             26,400    
Paid-in capital                             $ 1,900    
Conversion of demand loans and interest to common stock                                  
Demand loans                                 $ 1,500
Accrued expenses                                 1,200
Common stock                                 400
Paid-in capital                                 2,300
Quarterly Information [Member]                                  
Operating Activities                                  
Net income (loss) $ (22,400) $ 10,100 (25,200) $ 1,900 $ (6,400) (35,500) $ (40,600) $ (3,700) (15,100) (41,900) (71,000) (37,500) (40,000) (111,600)      
Adjustments to reconcile net income (loss) to net cash used in operating activities                                  
Depreciation and amortization     $ 400     $ 300     $ 1,700 $ 600 1,800 $ 2,900 $ 600 2,700      
Reversal of accounts payable               (2,200)     $ (7,800)     (7,800)      
Financing cost - warrant grants           $ 100       $ 100     $ 100 $ 1,000      
Accretion of interest - convertible debentures     $ 1,000           $ 2,100     $ 3,400 1,100        
Net income (loss) adjusted for non-cash operating activities     (23,800)     $ (35,100)     (11,300) $ (41,200) $ (77,000) (31,200) (38,200) $ (115,700)      
(Increase) decrease in assets                                  
Accounts receivable     38,900     (89,200)     (28,400) (85,100) (35,300) 51,800 (90,900) (46,100)      
Inventory     (8,300)     15,700     (1,400) (26,200) 5,700 (19,000) (3,000) (1,000)      
Prepaid and other     10,300     6,700     19,500 10,000 5,800 21,400 12,400 10,800      
Increase (decrease) in liabilities                                  
Accounts payable and accrued expenses     1,200     42,700     3,500 66,300 24,500 26,300 39,900 101,100      
Deferred revenue     (8,100)     43,000     7,000 88,500 64,300 9,300 87,600 10,200      
Total increase (decrease) in operating capital     34,000     18,900     200 53,500 65,000 89,800 46,000 75,000      
Net cash provided by (used in) operating activities     10,200     (16,200)     (11,100) 12,300 (12,000) 58,600 7,800 (40,700)      
Investing Activities                                  
Additions to fixed assets     (20,000)           (20,000)     (20,000)          
Net cash used in investing activities     (20,000)           (20,000)     (20,000)          
Financing Activities                                  
Repayment of borrowings under promissory note     $ (6,300)     (6,300)     $ (12,500) (12,500) (12,500) $ (18,800) (18,800) (18,800)      
Proceeds from demand loans           $ 3,000       $ 3,000 2,500   $ 3,000 34,800      
Repayment of demand loan                     $ (2,500) $ (5,000)   $ (2,500)      
Proceeds from convertible debentures                       $ 5,000 $ 105,000        
Issuance of common stock                     $ 10,000     $ 10,000      
Net cash provided by (used in) financing activities     $ (6,300)     $ (3,300)     $ (12,500) $ (9,500) (2,500) $ (18,800) $ 89,200 23,500      
Increase (decrease) in cash     (16,100)     (19,500)     (43,600) 2,800 (14,500) 19,800 97,000 (17,200)      
Cash                                  
Beginning of year $ 9,300 $ 36,800 52,900 $ 23,400 $ 1,100 20,600 $ 8,400   52,900 20,600 22,900 52,900 20,600 22,900 $ 52,900 $ 20,600 22,900
End of year $ 72,700 $ 9,300 36,800 $ 117,600 $ 23,400 1,100 $ 5,700 $ 8,400 9,300 23,400 8,400 72,700 117,600 5,700   $ 52,900 $ 20,600
Supplemental Disclosure of Cash Flow Information                                  
Cash paid for interest     200     $ 400     300 $ 700 1,200 300 $ 1,000 1,700      
Write-off of fully depreciated leasehold improvements and furniture fixtures and equipment                                  
Accumulated depreciation and amortization     (82,900)           (82,900)     (82,900)          
Leasehold improvements     72,500           72,500     72,500          
Furniture, fixtures and equipment     $ 10,400           $ 10,400     10,400          
Conversion of demand loans and interest to convertible debentures                                  
Demand loans                       24,500          
Accrued expenses                       3,800          
Convertible debentures                       26,400          
Paid-in capital                       $ 1,900          
Conversion of demand loans and interest to common stock                                  
Demand loans                     1,500     1,500      
Accrued expenses                     1,200     1,200      
Common stock                     400     400      
Paid-in capital                     $ 2,300     $ 2,300