XML 42 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Operations (USD $)
3 Months Ended 6 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Mar. 31, 2015
Mar. 31, 2014
Income Statement [Abstract]        
Sales, net    $ 73,099us-gaap_SalesRevenueGoodsNet    $ 387,092us-gaap_SalesRevenueGoodsNet
Cost of sales    23,064us-gaap_CostOfGoodsAndServicesSold    174,725us-gaap_CostOfGoodsAndServicesSold
Gross margin    50,035us-gaap_GrossProfit    212,367us-gaap_GrossProfit
Operating Expenses:        
Sales and marketing 13,487us-gaap_SellingAndMarketingExpense 336,299us-gaap_SellingAndMarketingExpense 373,087us-gaap_SellingAndMarketingExpense 889,484us-gaap_SellingAndMarketingExpense
Research and development       58,320us-gaap_ResearchAndDevelopmentExpense   
Impairment of Goodwill       21,633,882us-gaap_OtherAssetImpairmentCharges   
General and administrative expense 384,417us-gaap_GeneralAndAdministrativeExpense 865,061us-gaap_GeneralAndAdministrativeExpense 3,253,527us-gaap_GeneralAndAdministrativeExpense 2,091,214us-gaap_GeneralAndAdministrativeExpense
Total expenses 397,904us-gaap_CostsAndExpenses 1,201,360us-gaap_CostsAndExpenses 25,318,816us-gaap_CostsAndExpenses 2,980,698us-gaap_CostsAndExpenses
Net loss from operations (397,904)us-gaap_OtherNonoperatingIncome (1,151,325)us-gaap_OtherNonoperatingIncome (25,318,816)us-gaap_OtherNonoperatingIncome (2,768,331)us-gaap_OtherNonoperatingIncome
Other income (expense):        
Other income (expense) 1,110us-gaap_OtherOperatingIncome    2,392us-gaap_OtherOperatingIncome   
Interest expense (94,985)us-gaap_InterestExpenseRelatedParty (66,573)us-gaap_InterestExpenseRelatedParty (190,046)us-gaap_InterestExpenseRelatedParty (460,114)us-gaap_InterestExpenseRelatedParty
Dividend on Series A preferred shares       (231,631)us-gaap_PreferredStockDividendsIncomeStatementImpact   
Expense on inducement of warrant exchange    (480,000)drop_WarrantConversionsInducements    (650,616)drop_WarrantConversionsInducements
Expense on issuance of warrant derivative liabilities    (439,428)us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims    (439,428)us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Change in fair value of derivative liabilities 504,081us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet (1,105,844)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet 1,227,793us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet (3,735,868)us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
Total other income (expense) 410,206us-gaap_OtherIncome (2,091,845)us-gaap_OtherIncome 808,508us-gaap_OtherIncome (5,286,026)us-gaap_OtherIncome
Net Income (loss) before taxes 12,302us-gaap_OperatingIncomeLoss (3,243,170)us-gaap_OperatingIncomeLoss (24,510,308)us-gaap_OperatingIncomeLoss (8,054,357)us-gaap_OperatingIncomeLoss
Income tax benefit            
Net Income (loss) 12,302us-gaap_ComprehensiveIncomeNetOfTax (3,243,170)us-gaap_ComprehensiveIncomeNetOfTax (24,510,308)us-gaap_ComprehensiveIncomeNetOfTax (8,054,357)us-gaap_ComprehensiveIncomeNetOfTax
Net loss attributable to the non-controlling interest (52,283)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest    (149,183)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest   
Net income (loss) attributable to Common Shareholders of Fuse Science, Inc. 64,585us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple (3,243,170)us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple (24,361,125)us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple (8,054,357)us-gaap_IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple
Unrealized loss on marketable securities (502)us-gaap_MarketableSecuritiesUnrealizedGainLoss    (713)us-gaap_MarketableSecuritiesUnrealizedGainLoss   
Comprehensive income (loss) attributable to Fuse Science, Inc. Common Shareholders $ 64,083us-gaap_NetIncomeLoss $ (3,243,170)us-gaap_NetIncomeLoss $ (24,361,838)us-gaap_NetIncomeLoss $ (8,054,357)us-gaap_NetIncomeLoss
Net income (loss) per share attributable to Common Shareholders of Fuse Science, Inc., basic and diluted $ 0.00us-gaap_EarningsPerShareBasicAndDiluted $ (0.08)us-gaap_EarningsPerShareBasicAndDiluted $ (0.42)us-gaap_EarningsPerShareBasicAndDiluted $ (0.21)us-gaap_EarningsPerShareBasicAndDiluted
Weighted average number of shares outstanding, basic and diluted 78,723,098us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 40,103,030us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 58,364,019us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 38,858,093us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted