XML 14 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statement of Changes in Stockholders' Equity (USD $)
Series Preferred Stock [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Retained Earnings [Member]
Total
Balance at Jul. 31, 2009 $ 0 $ 0 $ 20,000 $ 10,582,714 $ (10,757,905) $ (155,191)
Balance (in shares) at Jul. 31, 2009 0 0 20,000,000      
New shares issued as part of reverse merger 2,600   25,000 (23,076)   4,524
New shares issued as part of reverse merger (in shares) 2,600,000   25,000,000      
Proceeds from raise of capital     1,250 498,750   500,000
Proceeds from raise of capital (in shares)     1,250,000      
Expenses related to capital raise       (65,000)   (65,000)
Stock option expense       41,861   41,861
Common stock option exercised     5,500 49,500   55,000
Common stock option exercised (in shares)     5,500,000      
Net income (loss)         48,881 48,881
Balance at Jul. 31, 2010 2,600 0 51,750 11,084,749 (10,709,024) 430,075
Balance (in shares) at Jul. 31, 2010 2,600,000 0 51,750,000      
Stock option expense       15,469   15,469
Common stock option exercised   2,350   (2,350)   0
Common stock option exercised (in shares)   2,350,000        
Investor relations expense     350 27,150   27,500
Investor relations expense (in shares)     350,000      
Advisory board expense     321 22,179   22,500
Advisory board expense (in shares)     321,430      
Annual 6% common stock dividend for Preferred B holders per Preferred B agreement     156   (156) 0
Annual 6% common stock dividend for Preferred B holders per Preferred B agreement (in shares)     156,015      
Bonus to Kenneth Cheng for stock option exercise of Preferred A shares       23,500   23,500
Preferred A grant to John Hwang per merger agreement   7,050       7,050
Preferred A grant to John Hwang per merger agreement (in shares)   7,050,000        
Net income (loss)         (187,400) (187,400)
Balance at Jul. 31, 2011 $ 2,600 $ 9,400 $ 52,577 $ 11,170,697 $ (10,896,580) $ 338,694
Balance (in shares) at Jul. 31, 2011 2,600,000 9,400,000 52,577,445