XML 51 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Restatement of Previously Issued Financial Statements (Details 1) (USD $)
3 Months Ended
Mar. 30, 2013
Mar. 31, 2012
Dec. 29, 2012
Sales $ 2,334,566 $ 1,785,006  
Cost of sales 1,661,726 2,389,220  
Gross profit 672,840 (604,214)  
Operating expenses:      
Sales and marketing 729,424 1,858,662  
General and administrative 1,359,901 1,961,912  
Operating expenses 2,089,325 3,820,574  
Operating income (loss) (1,416,485) (4,424,788)  
Nonoperating income (expense):      
Interest income 204 1,199  
Interest expense (7,791) (8,264)  
Nonoperating expenses 7,587 7,065  
Net income (loss) (1,424,072) (4,431,853)  
Basic weighted average common shares outstanding 94,626,120 84,706,196  
Cash Flows From Operating Activities      
Net income (loss) (1,424,072) (4,431,853)  
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation of leasehold improvements and equipment 79,184 85,422  
Amortization of intangibles 4,964 3,391  
Share-based compensation expense 351,590 65,987  
Gain on sale of assets    1,879  
Changes in operating assets and liabilities:      
Trade receivables 971,153 (676,991)  
Inventories 164,322 (1,145,295)  
Prepaid expenses and other assets (86,181) 519,481  
Accounts payable (683,152) 816,215  
Accrued expenses (72,190) 101,229  
Customer deposits and other 4,201 20,109  
Deferred rent (15,621) (15,811)  
Net cash used in operating activities (705,802) (4,656,237)  
Cash Flows From Investing Activities      
Purchases of leasehold improvements and equipment (7,428) (4,714)  
Purchase of intangible assets (40,000) (2,000)  
Proceeds from sale of assets 500,000     
Net cash provided by investing activities 452,572 (6,714)  
Cash Flows From Financing Activities      
Proceeds from exercise of stock options 6,769     
Proceeds from exercise of warrants 716,999     
Principal payments on capital leases (23,962) (22,260)  
Net cash provided by financing activities 699,806 10,047,978  
Net increase in cash 446,576 5,385,027  
Cash Ending of Period 966,576 5,805,179 520,000
Scenario, Previously Reported [Member]
     
Sales 2,334,566    
Cost of sales 1,661,726    
Gross profit 672,840    
Operating expenses:      
Sales and marketing 729,424    
General and administrative 1,359,901    
Gain on sale of assets (2,891,917)    
Operating expenses (802,592)    
Operating income (loss) 1,475,432    
Nonoperating income (expense):      
Interest income 884    
Interest expense (7,791)    
Nonoperating expenses (6,907)    
Net income (loss) 1,468,525    
Basic net income (loss) per common share $ 0.02    
Diluted net income (loss) per common share $ 0.01    
Basic weighted average common shares outstanding 94,626,120    
Diluted weighted average common shares outstanding 97,924,457    
Cash Flows From Operating Activities      
Net income (loss) 1,468,525    
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation of leasehold improvements and equipment 79,184    
Amortization of intangibles 4,964    
Share-based compensation expense 351,590    
Gain on sale of assets (2,891,917)    
Interest added to note receivable (680)    
Changes in operating assets and liabilities:      
Trade receivables 971,153    
Inventories 164,322    
Prepaid expenses and other assets (86,181)    
Accounts payable (683,152)    
Accrued expenses (72,190)    
Customer deposits and other 4,201    
Deferred rent (15,621)    
Net cash used in operating activities (705,802)    
Cash Flows From Investing Activities      
Purchases of leasehold improvements and equipment (7,428)    
Purchase of intangible assets (40,000)    
Proceeds from sale of assets 500,000    
Net cash provided by investing activities 452,572    
Cash Flows From Financing Activities      
Proceeds from exercise of stock options 6,769    
Proceeds from exercise of warrants 716,999    
Principal payments on capital leases (23,962)    
Net cash provided by financing activities 699,806    
Net increase in cash 446,576    
Cash Beginning of Period 520,000    
Cash Ending of Period 966,576    
Restatement Adjustment [Member]
     
Sales       
Cost of sales       
Gross profit       
Operating expenses:      
Sales and marketing       
General and administrative       
Gain on sale of assets 2,891,917    
Operating expenses 2,891,917    
Operating income (loss) (2,891,917)    
Nonoperating income (expense):      
Interest income (680)    
Interest expense       
Nonoperating expenses (680)    
Net income (loss) (2,892,597)    
Basic net income (loss) per common share $ (0.03)    
Diluted net income (loss) per common share $ (0.03)    
Basic weighted average common shares outstanding       
Diluted weighted average common shares outstanding (3,298,337)    
Cash Flows From Operating Activities      
Net income (loss) (2,892,597)    
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation of leasehold improvements and equipment       
Amortization of intangibles       
Share-based compensation expense       
Gain on sale of assets 2,891,917    
Interest added to note receivable 680    
Changes in operating assets and liabilities:      
Trade receivables       
Inventories       
Prepaid expenses and other assets       
Accounts payable       
Accrued expenses       
Customer deposits and other       
Deferred rent       
Net cash used in operating activities       
Cash Flows From Investing Activities      
Purchases of leasehold improvements and equipment       
Purchase of intangible assets       
Proceeds from sale of assets       
Net cash provided by investing activities       
Cash Flows From Financing Activities      
Proceeds from exercise of stock options       
Proceeds from exercise of warrants       
Principal payments on capital leases       
Net cash provided by financing activities       
Net increase in cash       
Cash Beginning of Period       
Cash Ending of Period       
As Restated [Member]
     
Sales 2,334,566    
Cost of sales 1,661,726    
Gross profit 672,840    
Operating expenses:      
Sales and marketing 729,424    
General and administrative 1,359,901    
Gain on sale of assets       
Operating expenses 2,089,325    
Operating income (loss) (1,416,485)    
Nonoperating income (expense):      
Interest income 204    
Interest expense (7,791)    
Nonoperating expenses (7,587)    
Net income (loss) (1,424,072)    
Basic net income (loss) per common share $ (0.02)    
Diluted net income (loss) per common share $ (0.02)    
Basic weighted average common shares outstanding 94,626,120    
Diluted weighted average common shares outstanding 94,626,120    
Cash Flows From Operating Activities      
Net income (loss) (1,424,072)    
Adjustments to reconcile net income (loss) to net cash used in operating activities:      
Depreciation of leasehold improvements and equipment 79,184    
Amortization of intangibles 4,964    
Share-based compensation expense 351,590    
Gain on sale of assets       
Interest added to note receivable       
Changes in operating assets and liabilities:      
Trade receivables 971,153    
Inventories 164,322    
Prepaid expenses and other assets (86,181)    
Accounts payable (683,152)    
Accrued expenses (72,190)    
Customer deposits and other 4,201    
Deferred rent (15,621)    
Net cash used in operating activities (705,802)    
Cash Flows From Investing Activities      
Purchases of leasehold improvements and equipment (7,428)    
Purchase of intangible assets (40,000)    
Proceeds from sale of assets 500,000    
Net cash provided by investing activities 452,572    
Cash Flows From Financing Activities      
Proceeds from exercise of stock options 6,769    
Proceeds from exercise of warrants 716,999    
Principal payments on capital leases (23,962)    
Net cash provided by financing activities 699,806    
Net increase in cash 446,576    
Cash Beginning of Period 520,000    
Cash Ending of Period $ 966,576