XML 72 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
Nature of Operations & Restatement (Tables)
6 Months Ended
Jun. 30, 2012
Organization, Consolidation and Presentation Of Financial Statements [Abstract]  
Schedule of error corrections and prior period adjustments
 
 
Consolidated Balance Sheet as of December 31, 2011:
 
   
December 31, 2011
 
   
As Originally Reported
   
Adjustments
   
As Restated
 
                (unaudited)  
Assets
                 
                   
Current Assets
                 
Cash
  $ 88,874     $ -     $ 88,874  
Accounts receivable - net
    1,006,835       -       1,006,835  
Inventory
    248,678       -       248,678  
Prepaids
    21,741       -       21,741  
Total Current Assets
    1,366,128       -       1,366,128  
                         
Property and equipment - net
    276,795       -       276,795  
                         
Other Assets
                       
Intangibles - net
    1,574,663       (1,574,663 )     -  
Goodwill
    1,348,402       (1,348,402 )     -  
Debt issue costs
    22,259       -       22,259  
Deposits     44,741       -       44,741  
Total Other Assets
    2,990,065       (2,923,065 )     67,000  
                         
                         
Total Assets
  $ 4,632,988     $ (2,923,065 )   $ 1,709,923  
                         
                         
Liabilities and Stockholders' Equity
                       
                         
Current Liabilities
                       
Cash overdraft
  $ 71,380     $ -     $ 71,380  
Accounts payable and accrued liabilities
    248,786       -       248,785  
Deferred rent payable
    17,535       -       17,535  
Income taxes payable
    42,656       -       42,656  
Notes payable
    87,767       -       87,767  
Notes payable - related party
    73,329       -       73,329  
Accrued interest payable - related party
    24,732       -       24,732  
Total Current Liabilities
    566,185       -       566,184  
                         
Long Term Liabilities
                       
Convertible Debt - note payable
    150,000       -       150,000  
Total Long Term Liabilities
    150,000       -       150,000  
                         
Stockholders' Equity
                       
Common stock, par value $0.0001; 100,000,000 shares authorized
                       
38,066,830 and 36,348,830 issued and outstanding (2011); and
                       
35,280,000 and 33,562,000 shares issued and outstanding (2010)
    3,807       -       3,807  
Additional paid in capital
    6,278,571       (6,367,152 )     (88,581 )
Accumulated deficit
    (2,365,574 )     3,444,087       1,078,513  
Total Stockholders' Equity
    3,916,804       (2,923,065 )     993,739  
                         
Total Liabilities and Stockholders' Equity
  $ 4,632,989     $ (2,923,065 )   $ 1,709,923  
 
 
Consolidated Statement of Operations for the three and six months ended June 30, 2011:
 
   
Three Months Ended
   
Six Months Ended
 
   
June 30, 2011
   
June 30, 2011
 
   
As Originally Reported
   
Adjustments
   
As Restated
   
As Originally Reported
   
Adjustments
   
As Restated
 
                                     
Sales - net
  $ 1,897,289     $ -     $ 1,897,289     $ 3,769,909     $ -     $ 3,769,909  
                                                 
Cost of sales
    880,752       -       880,752       1,831,953       -       1,831,953  
                                                 
Gross profit
    1,016,537       -       1,016,537       1,937,956       -       1,937,956  
                                                 
Selling, general and administrative expenses
    1,139,734       (60,635 )     1,079,100       2,094,492       (120,603 )     1,973,889  
                                                 
Loss from operations
    (123,197 )     60,635       (62,563 )     (156,536 )     120,603       (35,933 )
                                                 
Other Income (Expense)
                                               
Gain on debt settlement - former related party
    -       -       -       12,585       -       12,585  
Interest expense
    (1,538 )     -       (1,538 )     (12,571 )     -       (12,571 )
Total other income - net
    (1,538 )     -       (1,538 )     14       -       14  
                                                 
Losses from continuing operations before provision for income taxes
    (124,735 )     60,635        (64,101 )     (156,522 )     120,603       (35,919 )
                                                 
Provision for income taxes (benefit)
                                               
   Current income tax
    (49,067 )     -       (49,067 )     -       -       -  
   Deferred income tax
    26,100       -       26,100       -       -       -  
Total income tax benifit - net
    (22,967 )     -       (22,967 )     -       -       -  
                                                 
Net loss
  $ (101,768 )   $ 60,635     $ (41,134 )   $ (156,522 )   $ 120,603     $ (35,919 )
                                                 
Basic and diluted loss per share:
    (0.00 )     (0.00 )     (0.00 )     (0.00 )     (0.00 )     (0.00 )
                                                 
Weighted average number of common shares outstanding
                                               
  during the period - basic and diluted
    37,209,546               37,209,546       36,478,861               36,478,861  
 
 
Consolidated Statement of Cash Flows for the six months ended June 30, 2011:
 
   
June 30, 2011
 
   
As Originally Reported
   
Adjustments
   
As Restated
 
Cash Flows From Operating Activities:
                 
Net loss
  $ (156,522 )   $ 120,603     $ (35,919 )
Adjustments to reconcile net loss to net cash
                       
 provided by (used in) operating activities:
                       
Depreciation
    40,556       -       40,556  
Stock-based compensation
    335,845       -       335,845  
Amortization of intangibles
    120,603       (120,603 )     -  
Changes in operating assets and liabilities:
                       
Accounts receivable
    (228,455 )     -       (228,455 )
Inventory
    67,568       -       67,568  
Prepaids
    (4,985 )     -       (4,985 )
Deposits
    (35,704 )     -       (35,704 )
Accounts payable and accrued liabilities
    100,073       -       100,073  
Deferred rent
    8,733       -       8,733  
Accrued interest payable - related parties
    (2,897 )     -       (2,897 )
Net Cash Provided by Operating Activities
    244,815       -       244,815  
                         
Cash Flows From Investing Activities:
                       
Purchase of property and equipment
    (128,766 )     -       (128,766 )
Net Cash Used in Investing Activities
    (128,766 )     -       (128,766 )
                         
Cash Flows From Financing Activities:
                       
Repayment of debt
    (71,780 )     -       (71,780 )
Net Cash Used in Financing Activities
    (71,780 )     -       (71,780 )
                         
Net increase in cash
  $ 44,269     $ -     $ 44,269  
                         
Cash at beginning of period
    204,336       -       204,336  
                         
Cash at end of period
  $ 248,605     $ -     $ 248,605  
                         
Supplemental disclosures of cash flow information:
                 
Cash paid for interest
  $ 2,480.00             $ 2,480.00  
Cash paid for taxes
  $ -             $ -