XML 15 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
RESTATEMENT OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
9 Months Ended
Sep. 30, 2011
RESTATEMENT OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2. RESTATEMENT OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Subsequent to the issuance of our condensed consolidated financial statements for the quarter ended September 30, 2011, we have re-evaluated our interpretation of the management warrant grant set forth in the Summary of Debt Reorganization and Financing dated July 14, 2011 and have determined that it should have been expensed in the quarter ended September 30, 2011.

 

The Company granted 5,344,356 warrants to management on September 13, 2011, in accordance with the Summary of Debt Reorganization and Financing agreement. The Company valued the warrants utilizing the black scholes method with the following inputs: stock price of $0.17, exercise price of $0.17, volatility of 158.09%, term of 10 years, risk free rate of 2% and dividend rate of 0%. The warrants are fully vested upon grant. Total expense for period ended September 30, 2011 is $908,540.

 

The effect of this restatement is to change previously reported expenses, net loss and loss per share for the three and nine months ended September 30, 2011. The restatement relates to the timing of warrant expense and has no impact on our previously reported cash position and total assets.

 

Impact of the Restatement on our condensed Consolidated Financial Statements

 

Our condensed consolidated financial statements presented in this Quarterly Report on Form 10-Q/A has been restated to reflect the impact from the restatement adjustments described above, as follows:

  

 

RECONCILIATION OF CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

    As of September 30, 2011  
    As              
    Reported           As  
    Previously     Adjustments     Restated  
Assets                        
Current Assets                        
Cash   $ 501,220     $ -     $ 501,220  
Accounts receivable, net     23,315       -       23,315  
Inventories, net     287,687       -       287,687  
Prepaid expenses     124,619       -       124,619  
Total Current Assets     936,841       -       936,841  
                         
Patents, net     5,662       -       5,662  
Deposits     23,651       -       23,651  
Total Assets   $ 966,154     $ -     $ 966,154  
                         
Liabilities and Stockholders' Deficit                        
Current Liabilities:                        
Accounts payable and accrued expenses   $ 2,025,894     $ -     $ 2,025,894  
Obligations to be settled in stock     373,000       -       373,000  
Customer Prepayments     59,976       -       59,976  
Short-term debt, net of unamortized debt discount     1,004,347       -       1,004,347  
Total Current Liabilities     3,463,217       -       3,463,217  
                         
Long-term debt     1,455,128       -       1,455,128  
Total Liabilities     4,918,345       -       4,918,345  
                         
Commitment and Contingencies                        
                         
Preferred stock, Convettible Series G, authorized 200,000, par value $1 stated value $50: 116,685 shares issued and outstanding     5,414,565       -       5,414,565  
                         
Stockholders' Deficit                        
Preferred stock, authorized 500,000, par value $1                        
Convertible Series B, 65,141 shares issued and outstanding     130,282       -       130,282  
Convertible Series C, 64,763 shares issued and outstanding     64,763       -       64,763  
Convertible Series D, 0 shares issued and outstanding     -       -       -  
Convertible Series E, 0 shares issued and outstanding     -       -       -  
Convertible Series F, 0 shares issued and outstanding     -       -       -  
Common stock, par value $0.001; authorized 2,000,000,000 shares; issued and outstanding 23,756,893     23,757       -       23,757  
Additional paid-in capital     63,432,590       908,540       64,341,130  
Common stock subscribed     1,079,148       -       1,079,148  
Accumulated Deficit     (74,097,296 )     (908,540 )     (75,005,836 )
Total Stockholders' Deficit     (3,952,191 )     -       (3,952,191 )
                         
Total Liabilities and Stockholders' Deficit   $ 966,154     $ -     $ 966,154  

 

 

RECONCILIATION OF CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

    Three Months Ended     Nine Months Ended  
    September 30, 2011     September 30, 2011  
    As                 As              
    Previously           As     Previously           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
Total Revenues   $ 14,537     $ -     $ 14,537     $ 118,752     $ -     $ 118,752  
Cost of Goods Sold     8,496       -       8,496       64,282       -       64,282  
      6,041       -       6,041       54,470       -       54,470  
                                                 
Research and development cost     12,006       -       12,006       29,454       -       29,454  
Selling, general and administrative expenses     911,705       908,540       1,820,245       1,993,708       908,540       2,902,248  
Total operating expenses     923,711       908,540       1,832,251       2,023,162       908,540       2,931,702  
                                                 
Loss from Operations     (917,670 )     (908,540 )     (1,826,210 )     (1,968,692 )     (908,540 )     (2,877,232 )
                                                 
Other Income (Expense)                                                
Gain incurred in connection with troubled debt restructuring, net     668,583       -       668,583       668,583       -       668,583  
Loss on debt modification     (1,129,321 )     -       (1,129,321 )     (1,129,321 )     -       (1,129,321 )
Amortization of debt discount     (48,717 )     -       (48,717 )     (190,937 )     -       (190,937 )
Interest expense     (204,241 )     -       (204,241 )     (674,932 )     -       (674,932 )
Total Other Income (Expense)     (713,696 )     -       (713,696 )     (1,326,607 )     -       (1,326,607 )
Loss before provision for Income Taxes     (1,631,366 )     (908,540 )     (2,539,906 )     (3,295,299 )     (908,540 )     (4,203,839 )
                                                 
Provision for Income Taxes     -       -       -       -       -       -  
Net Loss     (1,631,366 )     (908,540 )     (2,539,906 )     (3,295,299 )     (908,540 )     (4,203,839 )
Preferred Dividend     (46,500 )     -       (46,500 )     (46,500 )     -       (46,500 )
                                                 
Net Loss applicable to common shareholders   $ (1,677,866 )   $ (908,540 )   $ (2,586,406 )   $ (3,341,799 )   $ (908,540 )   $ (4,250,339 )
                                                 
Net Loss per Common Share Basic and Diluted   $ (0.07 )   $ (0.04 )   $ (0.11 )   $ (0.14 )   $ (0.04 )   $ (0.18 )
                                                 
Weighted Average Number of                                                
Common Shares Outstanding - Basic And Diluted     23,756,893       23,756,893       23,756,893       23,756,893       23,756,893       23,756,893  

 

 

RECONCILIATION OF CONDENDSED CONSOLIDATED STATEMENTS OF CASH FLOW

(Unaudited)

 

    As of September 30, 2011  
    As              
    Reported           As  
    Previously     Adjustments     Restated  
Cash Flows from Operating Activities                        
Net Loss   $ (3,295,299 )   $ (908,540 )   $ (4,203,839 )
Adjustments to Reconcile Net Loss to                        
Net Cash used in Operations                        
Extinguishment of debt     (668,583 )     -       (668,583 )
Debt modification     1,129,321       -       1,129,321  
Depreciation and amortization     432       -       432  
Amortization of debt discount     190,937       -       190,937  
Equity securities for professional services     175,000       -       175,000  
Warrants grant issued for compensation     -       908,540       908,540  
                         
Changes in Assets and Liabilities                        
Accounts receivable     (22,070 )     -       (22,070 )
Inventories     (160,966 )     -       (160,966 )
Prepaid expenses     129,615       -       129,615  
Customer prepayments     42,178       -       42,178  
Liability for stock to be issued     25,000       -       25,000  
Accounts payable and accrued expenses     534,566       -       534,566  
Net Cash Used in Operating Activities     (1,919,869 )     -       (1,919,869 )
                         
Net Cash Used in Investing Activities     -       -       -  
Cash Flows from Financing Activities                        
Proceeds from loans and notes payable     1,500,000       -       1,500,000  
Proceeds from Preferred Stock     950,000       -       950,000  
Repayment of loans and notes payable     (30,000 )     -       (30,000 )
Net Cash Provided by Financing Activities     2,420,000       -       2,420,000  
                         
Net Increase (Decrease) in Cash     500,131       -       500,131  
Cash at beginning of period     1,089       -       1,089  
Cash at end of period   $ 501,220     $ -     $ 501,220  
                         
Supplemental Disclosure of Cash Flow information:                        
Cash paid during the period for:                        
Interest Expense   $ 15,671     $ -     $ 15,671  
Income Taxes   $ -     $ -     $ -