XML 51 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Operations (USD $)
3 Months Ended 9 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Revenue        
Royalty income $ 162,000us-gaap_RoyaltyIncomeNonoperating $ 351,000us-gaap_RoyaltyIncomeNonoperating $ 486,000us-gaap_RoyaltyIncomeNonoperating $ 917,710us-gaap_RoyaltyIncomeNonoperating
Sales 64,735us-gaap_SalesRevenueNet 0us-gaap_SalesRevenueNet 2,322,607us-gaap_SalesRevenueNet 919,166us-gaap_SalesRevenueNet
Sales - related party 28,710fil_SalesRelatedParty 37,746fil_SalesRelatedParty 178,822fil_SalesRelatedParty 56,989fil_SalesRelatedParty
Total revenue 255,445us-gaap_Revenues 388,746us-gaap_Revenues 2,987,429us-gaap_Revenues 1,893,865us-gaap_Revenues
Cost of revenue        
Farm produce 177,244fil_FarmProduce 0fil_FarmProduce 1,839,379fil_FarmProduce 758,809fil_FarmProduce
Farm expenses 21,237us-gaap_CostOfServices 4,925us-gaap_CostOfServices 47,028us-gaap_CostOfServices 318,234us-gaap_CostOfServices
Farm management services - related parties 60,000fil_FarmManagementServicesRelatedParty 60,000fil_FarmManagementServicesRelatedParty 180,000fil_FarmManagementServicesRelatedParty 180,000fil_FarmManagementServicesRelatedParty
Total cost of revenue 258,481us-gaap_CostOfRevenue 64,925us-gaap_CostOfRevenue 2,066,407us-gaap_CostOfRevenue 1,257,043us-gaap_CostOfRevenue
Gross margin (3,036)us-gaap_GrossProfit 323,821us-gaap_GrossProfit 921,022us-gaap_GrossProfit 636,822us-gaap_GrossProfit
Operating expenses:        
Directors' fees 23,438us-gaap_NoninterestExpenseDirectorsFees 7,813us-gaap_NoninterestExpenseDirectorsFees 70,313us-gaap_NoninterestExpenseDirectorsFees 195,313us-gaap_NoninterestExpenseDirectorsFees
Professional fees 234,290us-gaap_ProfessionalFees 178,135us-gaap_ProfessionalFees 513,175us-gaap_ProfessionalFees 487,867us-gaap_ProfessionalFees
Research and development 39,872us-gaap_ResearchAndDevelopmentExpense 71,930us-gaap_ResearchAndDevelopmentExpense 221,872us-gaap_ResearchAndDevelopmentExpense 262,810us-gaap_ResearchAndDevelopmentExpense
Salary and compensation - officer 53,365us-gaap_SalariesWagesAndOfficersCompensation 0us-gaap_SalariesWagesAndOfficersCompensation 160,095us-gaap_SalariesWagesAndOfficersCompensation 600,000us-gaap_SalariesWagesAndOfficersCompensation
Salary and compensation - others 0us-gaap_SalariesAndWages 378us-gaap_SalariesAndWages 0us-gaap_SalariesAndWages 66,556us-gaap_SalariesAndWages
General and administrative expenses (67,768)us-gaap_GeneralAndAdministrativeExpense 133,641us-gaap_GeneralAndAdministrativeExpense 222,021us-gaap_GeneralAndAdministrativeExpense 387,040us-gaap_GeneralAndAdministrativeExpense
Total operating expenses 460,441us-gaap_OperatingExpenses 391,897us-gaap_OperatingExpenses 1,364,720us-gaap_OperatingExpenses 1,999,586us-gaap_OperatingExpenses
Income (loss) from operations (286,233)us-gaap_OperatingIncomeLoss (68,076)us-gaap_OperatingIncomeLoss (266,454)us-gaap_OperatingIncomeLoss (1,362,764)us-gaap_OperatingIncomeLoss
Other (income) expense:        
Change in fair value of derivative liability 775,770us-gaap_GainLossOnDerivativeInstrumentsNetPretax (40,105)us-gaap_GainLossOnDerivativeInstrumentsNetPretax (1,215,623)us-gaap_GainLossOnDerivativeInstrumentsNetPretax (675,949)us-gaap_GainLossOnDerivativeInstrumentsNetPretax
Debt discount 53,423us-gaap_AmortizationOfDebtDiscountPremium 53,787us-gaap_AmortizationOfDebtDiscountPremium 446,929us-gaap_AmortizationOfDebtDiscountPremium 616,970us-gaap_AmortizationOfDebtDiscountPremium
Debt settlement loss 0us-gaap_GainsLossesOnExtinguishmentOfDebt 561,077us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt 561,077us-gaap_GainsLossesOnExtinguishmentOfDebt
Excess of fair value of warrants over notes, net of OID 0fil_ExcessOfFairValueOfWarrantsOverNotesNetOfOid 38,075fil_ExcessOfFairValueOfWarrantsOverNotesNetOfOid 0fil_ExcessOfFairValueOfWarrantsOverNotesNetOfOid 38,075fil_ExcessOfFairValueOfWarrantsOverNotesNetOfOid
Financing cost 72,000us-gaap_OtherNonoperatingExpense 8,000us-gaap_OtherNonoperatingExpense 118,800us-gaap_OtherNonoperatingExpense 30,000us-gaap_OtherNonoperatingExpense
Interest expense 20,283us-gaap_InterestExpense 85,089us-gaap_InterestExpense 84,203us-gaap_InterestExpense 132,992us-gaap_InterestExpense
Other (income) expense 0us-gaap_OtherNonoperatingIncomeExpense 83,343us-gaap_OtherNonoperatingIncomeExpense 0us-gaap_OtherNonoperatingIncomeExpense 83,343us-gaap_OtherNonoperatingIncomeExpense
Other (income) expense, net 921,476us-gaap_NonoperatingIncomeExpense 789,266us-gaap_NonoperatingIncomeExpense (565,691)us-gaap_NonoperatingIncomeExpense 786,508us-gaap_NonoperatingIncomeExpense
Income (loss) before income tax provision and non-controlling interest (1,207,709)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (857,342)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 299,237us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (2,149,272)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax provision 0us-gaap_IncomeTaxExpenseBenefit 0us-gaap_IncomeTaxExpenseBenefit 0us-gaap_IncomeTaxExpenseBenefit 0us-gaap_IncomeTaxExpenseBenefit
Net income (loss)        
Net income (loss) before non-controlling interest (1,207,709)us-gaap_IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet (857,342)us-gaap_IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet 299,237us-gaap_IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet (2,149,272)us-gaap_IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
Net income (loss) attributable to non-controlling interest (22,274)us-gaap_IncomeLossAttributableToNoncontrollingInterest (25,932)us-gaap_IncomeLossAttributableToNoncontrollingInterest (74,018)us-gaap_IncomeLossAttributableToNoncontrollingInterest (131,788)us-gaap_IncomeLossAttributableToNoncontrollingInterest
Net income (loss) attributable to Stevia Corp. $ (1,185,435)us-gaap_NetIncomeLoss $ (831,410)us-gaap_NetIncomeLoss $ 373,255us-gaap_NetIncomeLoss $ (2,017,484)us-gaap_NetIncomeLoss
Earnings per share        
- Basic: $ (0.01)us-gaap_EarningsPerShareBasic $ (0.01)us-gaap_EarningsPerShareBasic $ 0.00us-gaap_EarningsPerShareBasic $ (0.03)us-gaap_EarningsPerShareBasic
- Diluted: $ (0.01)us-gaap_EarningsPerShareDiluted $ (0.01)us-gaap_EarningsPerShareDiluted $ 0.00us-gaap_EarningsPerShareDiluted $ (0.03)us-gaap_EarningsPerShareDiluted
Weighted average common shares outstanding        
- Basic: 197,541,892us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 79,632,959us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 182,585,139us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 72,842,975us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
- Diluted: 197,541,892us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 79,632,959us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 201,747,804us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 72,842,975us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding