10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0001213900-12-001906 |
| Period End Date | 20111231 |
| Filing Date | 20120416 |
| Fiscal Year | 2011 |
| Fiscal Period | FY |
| XBRL Instance | fil-20111231.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
60 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Common Stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common Stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
75.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
75.00M | shares | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
1.27M | shares | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
1.02M | shares | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
1.02M | shares | Point-in-time |
| Cash |
Cash
|
$54.79K | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
1.27M | shares | Point-in-time |
| Cash |
Cash
|
$198.50K | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$194.25K | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$143.56K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpense
|
- | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpense
|
$24.51K | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$7.32K | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$5.84K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$372.41K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$256.36K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$336.52K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$352.50K | USD | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
$8.87K | USD | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
- | USD | Point-in-time |
| Finance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$3.13K | USD | Point-in-time |
| Finance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$2.80K | USD | Point-in-time |
| Total Noncurrent Assets |
AssetsNoncurrent
|
$11.67K | USD | Point-in-time |
| Total Noncurrent Assets |
AssetsNoncurrent
|
$3.13K | USD | Point-in-time |
| Total Assets |
Assets
|
$596.01K | USD | Point-in-time |
| Total Assets |
Assets
|
$736.58K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$195.90K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$45.95K | USD | Point-in-time |
| Accrued expenses |
AccruedProfessionalFees
|
$23.75K | USD | Point-in-time |
| Accrued expenses |
AccruedProfessionalFees
|
$23.27K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$73.69K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$18.54K | USD | Point-in-time |
| Line of credit |
LinesOfCreditCurrent
|
$98.50K | USD | Point-in-time |
| Line of credit |
LinesOfCreditCurrent
|
$93.50K | USD | Point-in-time |
| Current maturities of long term debt |
LongTermDebtCurrent
|
$283.64K | USD | Point-in-time |
| Current maturities of long term debt |
LongTermDebtCurrent
|
$31.45K | USD | Point-in-time |
| Advances on convertible promissory notes |
ConvertibleNotesPayableCurrent
|
$170.00K | USD | Point-in-time |
| Advances on convertible promissory notes |
ConvertibleNotesPayableCurrent
|
- | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$844.99K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$213.19K | USD | Point-in-time |
| Long term debt, net of current portion |
LongTermDebtAndCapitalLeaseObligations
|
$218.42K | USD | Point-in-time |
| Long term debt, net of current portion |
LongTermDebtAndCapitalLeaseObligations
|
$251.82K | USD | Point-in-time |
| Unearned Revenue |
DeferredRevenueNoncurrent
|
- | USD | Point-in-time |
| Unearned Revenue |
DeferredRevenueNoncurrent
|
$32.99K | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$1.10M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$465.01K | USD | Point-in-time |
| Commitments |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Common stock; $.001 par value, 75,000,000 shares authorised; 1,271,111 and 1,016,888 shares issued and outstanding at December 31, 2011 and 2010, respectively |
CommonStockValue
|
$1.02K | USD | Point-in-time |
| Common stock; $.001 par value, 75,000,000 shares authorised; 1,271,111 and 1,016,888 shares issued and outstanding at December 31, 2011 and 2010, respectively |
CommonStockValue
|
$1.27K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$85.39K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$766.24K | USD | Point-in-time |
| Retained earnings (deficit) |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
$1.13M | USD | Point-in-time |
| Retained earnings (deficit) |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
$-44.59K | USD | Point-in-time |
| Total Stockholders' Equity (Deficit) |
StockholdersEquity
|
$131.00K | USD | Point-in-time |
| Total Stockholders' Equity (Deficit) |
StockholdersEquity
|
$-359.82K | USD | Point-in-time |
| Total Liabilities and Stockholders' Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$736.58K | USD | Point-in-time |
| Total Liabilities and Stockholders' Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$596.01K | USD | Point-in-time |
Income Statement
28 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Revenues |
Revenues
|
$1.43M | USD | Annual |
| Net Revenues |
Revenues
|
$1.14M | USD | Annual |
| Cost of Revenues |
CostOfRevenue
|
$294.06K | USD | Annual |
| Cost of Revenues |
CostOfRevenue
|
$473.72K | USD | Annual |
| Gross Profit |
GrossProfit
|
$959.05K | USD | Annual |
| Gross Profit |
GrossProfit
|
$842.32K | USD | Annual |
| Selling and Administrative Expenses |
SellingGeneralAndAdministrativeExpense
|
$1.98M | USD | Annual |
| Selling and Administrative Expenses |
SellingGeneralAndAdministrativeExpense
|
$594.93K | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$93.49K | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$73.66K | USD | Annual |
| Depreciation and Amortization |
DepreciationAndAmortization
|
$16.62K | USD | Annual |
| Depreciation and Amortization |
DepreciationAndAmortization
|
$31.36K | USD | Annual |
| Total Operating Expenses |
OperatingExpenses
|
$685.21K | USD | Annual |
| Total Operating Expenses |
OperatingExpenses
|
$2.10M | USD | Annual |
| Income (Loss) before interest expense, net |
OperatingIncomeLoss
|
$157.11K | USD | Annual |
| Income (Loss) before interest expense, net |
OperatingIncomeLoss
|
$-1.14M | USD | Annual |
| Interest Expense, net |
InterestExpense
|
$29.47K | USD | Annual |
| Interest Expense, net |
InterestExpense
|
$14.80K | USD | Annual |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-1.17M | USD | Annual |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$142.31K | USD | Annual |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Net Income (Loss) |
NetIncomeLoss
|
$-1.17M | USD | Annual |
| Net Income (Loss) |
NetIncomeLoss
|
$142.31K | USD | Annual |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-1.05 | USD | Annual |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$0.14 | USD | Annual |
| basic and diluted |
WeightedAverageNumberOfSharesOustandingBasicAndDiluted
|
1.11M | shares | Annual |
| basic and diluted |
WeightedAverageNumberOfSharesOustandingBasicAndDiluted
|
1.02M | shares | Annual |
Cash Flow Statement
46 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income (loss) |
NetIncomeLoss
|
$-1.17M | USD | Annual |
| Net income (loss) |
NetIncomeLoss
|
$142.31K | USD | Annual |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$31.36K | USD | Annual |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$16.62K | USD | Annual |
| Stock based compensation |
ShareBasedCompensation
|
- | USD | Annual |
| Stock based compensation |
ShareBasedCompensation
|
$818.60K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-17.79K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-50.69K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$24.51K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
- | USD | Annual |
| Other assets |
IncreaseDecreaseInOtherOperatingAssets
|
$7.39K | USD | Annual |
| Other assets |
IncreaseDecreaseInOtherOperatingAssets
|
$7.32K | USD | Annual |
| Unearned revenue |
IncreaseDecreaseInDeferredRevenue
|
$32.99K | USD | Annual |
| Unearned revenue |
IncreaseDecreaseInDeferredRevenue
|
- | USD | Annual |
| Accounts payable and accrued expenses |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$204.62K | USD | Annual |
| Accounts payable and accrued expenses |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$17.81K | USD | Annual |
| Cash provided by (used in) operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-65.57K | USD | Annual |
| Cash provided by (used in) operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$187.21K | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$47.02K | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$325.01K | USD | Annual |
| Cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-325.01K | USD | Annual |
| Cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-47.02K | USD | Annual |
| Borrowings from long-term debt obligations |
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities
|
$256.01K | USD | Annual |
| Borrowings from long-term debt obligations |
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities
|
$262.50K | USD | Annual |
| Repayments of long-term debt obligations |
RepaymentsOfLongTermDebtAndCapitalSecurities
|
$38.72K | USD | Annual |
| Repayments of long-term debt obligations |
RepaymentsOfLongTermDebtAndCapitalSecurities
|
$31.91K | USD | Annual |
| Proceeds from convertible promissory notes |
ProceedsFromConvertibleDebt
|
- | USD | Annual |
| Proceeds from convertible promissory notes |
ProceedsFromConvertibleDebt
|
$170.00K | USD | Annual |
| Payment of finance costs |
PaymentsOfFinancingCosts
|
- | USD | Annual |
| Payment of finance costs |
PaymentsOfFinancingCosts
|
$3.48K | USD | Annual |
| Payments of stockholder distributions |
PaymentsOfStockIssuanceCosts
|
$97.71K | USD | Annual |
| Payments of stockholder distributions |
PaymentsOfStockIssuanceCosts
|
$137.50K | USD | Annual |
| Cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$256.29K | USD | Annual |
| Cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$122.92K | USD | Annual |
| Increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-14.88K | USD | Annual |
| Increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$143.71K | USD | Annual |
| Cash and cash equivalents at beginning of year |
CashEquivalentsAtCarryingValue
|
$54.79K | USD | Point-in-time |
| Cash and cash equivalents at beginning of year |
CashEquivalentsAtCarryingValue
|
$198.50K | USD | Point-in-time |
| Cash and cash equivalents at beginning of year |
CashEquivalentsAtCarryingValue
|
$69.67K | USD | Point-in-time |
| Cash and cash equivalents at end of year |
CashEquivalentsAtCarryingValue
|
$54.79K | USD | Point-in-time |
| Cash and cash equivalents at end of year |
CashEquivalentsAtCarryingValue
|
$198.50K | USD | Point-in-time |
| Cash and cash equivalents at end of year |
CashEquivalentsAtCarryingValue
|
$69.67K | USD | Point-in-time |
| Interest |
InterestPaid
|
$24.41K | USD | Annual |
| Interest |
InterestPaid
|
$14.82K | USD | Annual |
| Income taxes |
IncomeTaxesPaid
|
- | USD | Annual |
| Income taxes |
IncomeTaxesPaid
|
- | USD | Annual |
Stockholders Equity
18 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$86.41K | USD | Point-in-time |
| Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$131.00K | USD | Point-in-time |
| Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-359.82K | USD | Point-in-time |
| Balance, Shares |
SharesOutstanding
|
0.00 | shares | Point-in-time |
| Balance, Shares |
SharesOutstanding
|
0.00 | shares | Point-in-time |
| Balance, Shares |
SharesOutstanding
|
0.00 | shares | Point-in-time |
| Balance, Shares |
SharesOutstanding
|
0.00 | shares | Point-in-time |
| Balance, Shares |
SharesOutstanding
|
0.00 | shares | Point-in-time |
| Balance, Shares |
SharesOutstanding
|
0.00 | shares | Point-in-time |
| Net loss for the year ended |
NetIncomeLoss
|
$-1.17M | USD | Annual |
| Net loss for the year ended |
NetIncomeLoss
|
$142.31K | USD | Annual |
| S-Corporation Distributions |
CorporationDistributions
|
$-97.71K | USD | Annual |
| S-Corporation Distributions |
CorporationDistributions
|
$-137.50K | USD | Annual |
| Stock issued for compensation |
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
$818.60K | USD | Annual |
| Stock issued for compensation, (shares) |
StockIssuedDuringPeriodSharesShareBasedCompensationGross
|
0.00 | shares | Annual |
| Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$86.41K | USD | Point-in-time |
| Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$131.00K | USD | Point-in-time |
| Balance |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-359.82K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.