XML 46 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
Basis of Presentation and Organization (Tables)
12 Months Ended
Jun. 30, 2013
Basis of Presentation and Organization [Abstract]  
Effect of the restatements and reclassification of Statement of Balance sheet
BALANCE SHEETS
 
Reported
  
Adjustments
  
Restated
  
Reported
  
Adjustments
  
Restated
 
  
June 30, 2012
  
June 30, 2012
  
June 30, 2012
  
June 30, 2013
  
June 30, 2013
  
June 30, 2013
 
ASSETS
                  
CURRENT ASSETS
                  
TOTAL CURRENT ASSETS
  33,919,346   -   33,919,346   35,974,537   -   35,974,537 
                         
NON-CURRENT ASSETS
                        
Intangible assets
  3,467,872   -   3,467,872   3,512,767   -   3,512,767 
Deferred tax asset
  2,155,244   (114,156)  2,041,089   988,860   141,594   1,130,454 
Property, plant and equipment
  684,786   -   684,786   578,136   -   578,136 
Other assets
  -   -   -   95,973   -   95,973 
Goodwill
  -   -   -   69,057   -   69,057 
TOTAL NON-CURRENT ASSETS
  6,307,902   (114,156)  6,193,747   5,244,793   141,594   5,386,387 
                         
TOTAL ASSETS
 $40,227,248  $(114,156) $40,113,093  $41,219,330  $141,594  $41,360,924 
                         
LIABILITIES AND STOCKHOLDERS' EQUITY
                        
                         
CURRENT LIABILITIES
                        
Trade and other payables
  6,597,747   (1)  6,597,746   5,250,399   -   5,250,399 
Wholesale loan facility
  24,688,865   -   24,688,865   25,669,388   -   25,669,388 
Cash reserve
  703,003   -   703,003   2,731,094   -   2,731,094 
TOTAL CURRENT LIABILITIES
  31,989,615   (1)  31,989,614   33,650,881   -   33,650,881 
                         
NON-CURRENT LIABILITIES
                        
TOTAL NON-CURRENT LIABILITIES
  218,574   -   218,574   45,665   -   45,665 
                         
TOTAL LIABILITIES
  32,208,189   (1)  32,208,188   33,696,546   -   33,696,546 
                         
EQUITY
                        
Preferred stock
  50   -   50   50   -   50 
Common stock
  530,000   -   530,000   996,164   (1)  996,163 
Common stock to be issued
  -   -   -   -   33,837   33,837 
Additional paid-in capital
  14,639,149   1   14,639,150   14,496,411   (33,836)  14,462,575 
Other accumulated comprehensive gain (loss)
  (244,289)  (8,769)  (253,058)  (1,052,144)  (27,618)  (1,079,762)
Accumulated deficit
  (6,905,851)  (105,386)  (7,011,237)  (6,917,697)  169,212   (6,748,485)
TOTAL EQUITY
  8,019,059   (114,154)  7,904,905   7,522,784   141,594   7,664,378 
                         
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 $40,227,248  $(114,155) $40,113,093  $41,219,330  $141,594  $41,360,924
 
Effect of the restatements and reclassification of Statement of Operations
STATEMENTS OF OPERATIONS
 
Reported
  
Adjustments
  
Restated
  
Reported
  
Adjustments
  
Restated
 
  
June 30, 2012
  
June, 30 2012
  
June, 30 2012
  
June 30, 2013
  
June 30, 2013
  
June 30, 2013
 
Revenue
 $4,171,622  $-  $4,171,622  $6,098,374  $(793,244) $5,305,130 
Cost of revenue
  2,622,383   92,844   2,715,227   3,700,918   (699,345)  3,001,573 
Gross profit
  1,549,239   (92,844)  1,456,395   2,397,456   (93,899)  2,303,557 
                         
Operating expenses
                        
Compensation expenses
  807,671   (960)  806,711   859,754   (129,486)  730,268 
Research and development expense
  199,144   -   199,144   472,229   -   472,229 
Bad debt expenses
  78,038   -   78,038   393,774   -   393,774 
Occupancy expenses
  254,145   (33,145)  221,000   276,615   (22,483)  254,132 
Depreciation expense
  129,246   (92,844)  36,402   169,743   (93,899)  75,844 
General and administration expenses
  207,629   19,307   226,936   99,251   151,969   251,220 
Total operating expenses
  1,675,873   (107,642)  1,568,231   2,271,366   (93,899)  2,177,467 
(loss) Income from operations
  (126,634)  14,798   (111,836)  126,090   -   126,090 
                         
Other income / (expense)
                        
Interest income
  109,899   -   109,899   114,309   -   114,309 
Research and development grant
  302,876   -   302,876   526,962   -   526,962 
Other (expense) income
  -   (14,797)  (14,797)  (182,566)  -   (182,566)
Finance costs
  (28,555)  -   (28,555)  (16,797)  -   (16,797)
Total other income
  384,220   (14,797)  369,423   441,908   -   441,908 
(Loss) income from operations before income taxes
  257,586   1   257,587   567,998   -   567,998 
Income tax expense
  -   179,647   179,647   579,844   (274,598)  305,246 
Net (loss) income
  257,586   (179,646)  77,940   (11,846)  274,598   262,752 
Other comprehensive income
  (253,444)  164   (253,280)  (807,855)  (18,849)  (826,704)
Comprehensive (loss) income
 $4,142  $(179,482) $(175,340) $(819,701) $255,749  $(563,952)
                         
Net income (loss) per share:
                        
Basic
 $0.049  $(0.034) $0.015  $(0.002) $0.052  $0.049 
Diluted
 $0.049  $(0.034) $0.015  $(0.002) $0.052  $0.049
 
Effect of the restatements and reclassification of Statement of Cash Flows
STATEMENTS OF CASH FLOWS
 
Reported
  
Adjustments
  
Restated
  
Reported
  
Adjustments
  
Restated
 
  
June 30, 2012
  
June 30, 2012
  
June 30, 2012
  
June 30, 2013
  
June 30, 2013
  
June 30, 2013
 
Net income (loss)
 $257,586  $(179,646) $77,940  $(11,846) $274,598  $262,752 
Adjustments to reconcile net loss to net cash used in operating activities:
                        
                         
Depreciation & amortization
  594,011   -   594,011   697,017   -   697,017 
(Increase) / decrease in assets:
                        
Trade receivables
  (7,765,220)  -   (7,765,220)  (3,555,934)  -   (3,555,934)
Inventories
  3,440   -   3,440   (120,644)  -   (120,644)
Deferred tax assets
  -   179,646   179,646   579,844   (274,598)  305,246 
Other assets
  (862,462)  -   (862,462)  324,906   -   324,906 
Increase/ (decrease) in current liabilities:
                        
Trade payables
  3,737,665   -   3,737,665   (769,094)  -   (769,094)
Net cash used in operating activities
  (4,034,980)  -   (4,034,980)  (2,855,751)  -   (2,855,751)
                         
CASH FLOWS FROM INVESTING ACTIVITIES
                        
Net cash used in investing activities
  (790,967)  -   (790,967)  (824,747)  -   (824,747)
                         
CASH FLOWS FROM FINANCING
                        
ACTIVITIES
                        
Net cash provided by financing activities
  7,751,988   -   7,751,988   6,096,650   -   6,096,650 
                         
Net cash provided by operations
  2,926,041   -   2,926,041   2,416,152   -   2,416,152 
                         
Effect of exchange rate changes on cash and cash equivalents
  (163,975)  -   (163,975)  (827,350)  -   (827,350)
Net increase in cash and cash equivalents
  2,762,066   -   2,762,066   1,588,802   -   1,588,802 
Cash and cash equivalents at the beginning of the period
  2,854,959   -   2,854,959   5,617,025   -   5,617,025 
                         
Cash and cash equivalents at the end of the period
  5,617,025   -   5,617,025   7,205,827   -   7,205,827 
                         
SUPPLEMENTAL DISCLOSURES:
                        
Cash paid during the year for:
                        
Income tax payments
 $-  $-  $-  $-  $-  $- 
Interest payments
 $1,711,920  $-  $1,711,920  $1,905,471  $-  $1,905,471