10-Q/A Filing

LogicMark, Inc. CIK: 1566826 Q2 2014

Filing Information

Form Type	10-Q/A
Accession Number	`0001213900-14-008625`
Period End Date	20140630
Filing Date	20141126
Fiscal Year	2014
Fiscal Period	Q2
XBRL Instance	nxti-20140630.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 62 Income Statement 60 Cash Flow Statement 76

Balance Sheet 62 line items

Line Item	Tag	Value	Unit	Period
Accumulated Depreciation	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$1.94K	USD	Point-in-time
Accumulated Depreciation	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$684.00	USD	Point-in-time
Net of discount of convertible notes payable	`DebtInstrumentCarryingAmount`	$26.75K	USD	Point-in-time
Cash	`Cash`	$588.18K	USD	Point-in-time
Cash	`Cash`	$303.63K	USD	Point-in-time
Net of discount of convertible notes payable	`DebtInstrumentCarryingAmount`	-	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalents`	-	USD	Point-in-time
Preferred Stock, Par Value	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Preferred Stock, Par Value	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalents`	$4.15K	USD	Point-in-time
Inventory	`InventoryNet`	$6.53K	USD	Point-in-time
Preferred Stock, Authorized	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Inventory	`InventoryNet`	$29.57K	USD	Point-in-time
Preferred Stock, Authorized	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Prepaids	`PrepaidExpenseCurrent`	$95.04K	USD	Point-in-time
Preferred Stock, Issued	`PreferredStockSharesIssued`	-	shares	Point-in-time
Prepaids	`PrepaidExpenseCurrent`	$3.31K	USD	Point-in-time
Preferred Stock, Issued	`PreferredStockSharesIssued`	-	shares	Point-in-time
Total Current Assets	`AssetsCurrent`	$716.94K	USD	Point-in-time
Preferred Stock, Outstanding	`PreferredStockSharesOutstanding`	-	shares	Point-in-time
Total Current Assets	`AssetsCurrent`	$313.47K	USD	Point-in-time
Preferred Stock, Outstanding	`PreferredStockSharesOutstanding`	-	shares	Point-in-time
Common Stock, Par Value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Property and equipment, net of accumulated depreciation of $1,944 and $684	`PropertyPlantAndEquipmentNet`	$7.73K	USD	Point-in-time
Property and equipment, net of accumulated depreciation of $1,944 and $684	`PropertyPlantAndEquipmentNet`	$23.21K	USD	Point-in-time
Common Stock, Par Value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Total Assets	`Assets`	$321.21K	USD	Point-in-time
Total Assets	`Assets`	$740.15K	USD	Point-in-time
Common Stock, Authorized	`CommonStockSharesAuthorized`	100.00M	shares	Point-in-time
Common Stock, Authorized	`CommonStockSharesAuthorized`	100.00M	shares	Point-in-time
Common Stock, Issued	`CommonStockSharesIssued`	22.03M	shares	Point-in-time
Common Stock, Issued	`CommonStockSharesIssued`	21.94M	shares	Point-in-time
Common Stock, Outstanding	`CommonStockSharesOutstanding`	21.94M	shares	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$244.09K	USD	Point-in-time
Common Stock, Outstanding	`CommonStockSharesOutstanding`	22.03M	shares	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$92.80K	USD	Point-in-time
Accrued expenses	`AccruedLiabilitiesCurrent`	$53.49K	USD	Point-in-time
Accrued expenses	`AccruedLiabilitiesCurrent`	$135.02K	USD	Point-in-time
Customer deposits	`CustomerDepositsCurrent`	-	USD	Point-in-time
Customer deposits	`CustomerDepositsCurrent`	$80.08K	USD	Point-in-time
Convertible notes payable, net of discount of $0 and 26,755, respectively	`ConvertibleNotesPayableCurrent`	$123.25K	USD	Point-in-time
Convertible notes payable, net of discount of $0 and 26,755, respectively	`ConvertibleNotesPayableCurrent`	-	USD	Point-in-time
Derivative liability - warrants	`DerivativeLiabilitiesCurrent`	$1.53M	USD	Point-in-time
Derivative liability - warrants	`DerivativeLiabilitiesCurrent`	-	USD	Point-in-time
Conversion feature liability	`EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability`	$118.94K	USD	Point-in-time
Conversion feature liability	`EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability`	-	USD	Point-in-time
Total Current Liabilities	`LiabilitiesCurrent`	$2.15M	USD	Point-in-time
Total Current Liabilities	`LiabilitiesCurrent`	$226.37K	USD	Point-in-time
Commitments and Contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and Contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Preferred stock, $0.0001 par value: 10,000,000 shares authorized; none issued and outstanding	`PreferredStockValue`	-	USD	Point-in-time
Preferred stock, $0.0001 par value: 10,000,000 shares authorized; none issued and outstanding	`PreferredStockValue`	-	USD	Point-in-time
Common stock, $0.0001 par value: 100,000,000 shares authorized; 22,028,285 and 21,937,822 issued and outstanding, respectively	`CommonStockValue`	$2.19K	USD	Point-in-time
Common stock, $0.0001 par value: 100,000,000 shares authorized; 22,028,285 and 21,937,822 issued and outstanding, respectively	`CommonStockValue`	$2.20K	USD	Point-in-time
Additional paid-in capital (deficit)	`AdditionalPaidInCapital`	$4.49M	USD	Point-in-time
Additional paid-in capital (deficit)	`AdditionalPaidInCapital`	$-80.18K	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-3.98M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-1.75M	USD	Point-in-time
Total Stockholders' Equity (Deficiency)	`StockholdersEquity`	$-1.83M	USD	Point-in-time
Total Stockholders' Equity (Deficiency)	`StockholdersEquity`	$513.78K	USD	Point-in-time
Total Liabilities and Stockholders' Equity (Deficiency)	`LiabilitiesAndStockholdersEquity`	$740.15K	USD	Point-in-time
Total Liabilities and Stockholders' Equity (Deficiency)	`LiabilitiesAndStockholdersEquity`	$321.21K	USD	Point-in-time

Income Statement 60 line items

Line Item	Tag	Value	Unit	Period
Revenues	`Revenues`	-	USD	2 Qtrs
Revenues	`Revenues`	-	USD	2 Qtrs
Revenues	`Revenues`	-	USD	1 Quarter
Revenues	`Revenues`	-	USD	1 Quarter
Costs of goods sold	`CostOfRevenue`	-	USD	2 Qtrs
Costs of goods sold	`CostOfRevenue`	-	USD	2 Qtrs
Costs of goods sold	`CostOfRevenue`	-	USD	1 Quarter
Costs of goods sold	`CostOfRevenue`	-	USD	1 Quarter
Gross Profit	`GrossProfit`	-	USD	2 Qtrs
Gross Profit	`GrossProfit`	-	USD	1 Quarter
Gross Profit	`GrossProfit`	-	USD	2 Qtrs
Gross Profit	`GrossProfit`	-	USD	1 Quarter
General and administrative	`SellingGeneralAndAdministrativeExpense`	$326.00K	USD	2 Qtrs
General and administrative	`SellingGeneralAndAdministrativeExpense`	$758.08K	USD	2 Qtrs
General and administrative	`SellingGeneralAndAdministrativeExpense`	$67.54K	USD	1 Quarter
General and administrative	`SellingGeneralAndAdministrativeExpense`	$462.15K	USD	1 Quarter
Selling and marketing	`SellingAndMarketingExpense`	$489.00	USD	1 Quarter
Selling and marketing	`SellingAndMarketingExpense`	$317.42K	USD	1 Quarter
Selling and marketing	`SellingAndMarketingExpense`	$5.49K	USD	2 Qtrs
Selling and marketing	`SellingAndMarketingExpense`	$377.60K	USD	2 Qtrs
Research and development	`ResearchAndDevelopmentExpense`	$262.01K	USD	2 Qtrs
Research and development	`ResearchAndDevelopmentExpense`	$259.85K	USD	1 Quarter
Research and development	`ResearchAndDevelopmentExpense`	$424.13K	USD	2 Qtrs
Research and development	`ResearchAndDevelopmentExpense`	$84.22K	USD	1 Quarter
Total Operating Expenses	`OperatingExpenses`	$1.04M	USD	1 Quarter
Total Operating Expenses	`OperatingExpenses`	$1.56M	USD	2 Qtrs
Total Operating Expenses	`OperatingExpenses`	$152.25K	USD	1 Quarter
Total Operating Expenses	`OperatingExpenses`	$593.50K	USD	2 Qtrs
Operating Loss	`OperatingIncomeLoss`	$-1.56M	USD	2 Qtrs
Operating Loss	`OperatingIncomeLoss`	$-152.25K	USD	1 Quarter
Operating Loss	`OperatingIncomeLoss`	$-1.04M	USD	1 Quarter
Operating Loss	`OperatingIncomeLoss`	$-593.50K	USD	2 Qtrs
Interest and other expenses, net	`InterestExpense`	-	USD	1 Quarter
Interest and other expenses, net	`InterestExpense`	$30.74K	USD	2 Qtrs
Interest and other expenses, net	`InterestExpense`	$8.25K	USD	2 Qtrs
Interest and other expenses, net	`InterestExpense`	$4.50K	USD	1 Quarter
Inducement expense in connection with warrant exercise	`InducementExpenseConnectionWithWarrantExercise`	-	USD	2 Qtrs
Inducement expense in connection with warrant exercise	`InducementExpenseConnectionWithWarrantExercise`	$1.05M	USD	2 Qtrs
Inducement expense in connection with warrant exercise	`InducementExpenseConnectionWithWarrantExercise`	$1.05M	USD	1 Quarter
Inducement expense in connection with warrant exercise	`InducementExpenseConnectionWithWarrantExercise`	-	USD	1 Quarter
Unrealized gain on change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	-	USD	2 Qtrs
Unrealized gain on change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	$412.76K	USD	2 Qtrs
Unrealized gain on change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	-	USD	1 Quarter
Unrealized gain on change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	-	USD	1 Quarter
Total Other Expense	`OtherNonoperatingIncomeExpense`	$-4.50K	USD	1 Quarter
Total Other Expense	`OtherNonoperatingIncomeExpense`	$-669.11K	USD	2 Qtrs
Total Other Expense	`OtherNonoperatingIncomeExpense`	$-8.25K	USD	2 Qtrs
Total Other Expense	`OtherNonoperatingIncomeExpense`	$-1.05M	USD	1 Quarter
Net Loss	`NetIncomeLoss`	$-2.09M	USD	1 Quarter
Net Loss	`NetIncomeLoss`	$-2.23M	USD	2 Qtrs
Net Loss	`NetIncomeLoss`	$-601.75K	USD	2 Qtrs
Net Loss	`NetIncomeLoss`	$-156.75K	USD	1 Quarter
Net Loss Per Common Share - Basic and Diluted	`EarningsPerShareBasicAndDiluted`	$-0.01	USD	1 Quarter
Net Loss Per Common Share - Basic and Diluted	`EarningsPerShareBasicAndDiluted`	$-0.09	USD	1 Quarter
Net Loss Per Common Share - Basic and Diluted	`EarningsPerShareBasicAndDiluted`	$-0.10	USD	2 Qtrs
Net Loss Per Common Share - Basic and Diluted	`EarningsPerShareBasicAndDiluted`	$-0.03	USD	2 Qtrs
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	21.24M	shares	1 Quarter
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	21.11M	shares	2 Qtrs
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	22.01M	shares	2 Qtrs
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	22.05M	shares	1 Quarter

Cash Flow Statement 76 line items

Line Item	Tag	Value	Unit	Period
Net loss	`NetIncomeLoss`	$-2.09M	USD	1 Quarter
Net loss	`NetIncomeLoss`	$-2.23M	USD	2 Qtrs
Net loss	`NetIncomeLoss`	$-601.75K	USD	2 Qtrs
Net loss	`NetIncomeLoss`	$-156.75K	USD	1 Quarter
Depreciation	`Depreciation`	$1.26K	USD	2 Qtrs
Depreciation	`Depreciation`	$198.00	USD	2 Qtrs
Stock based compensation	`ShareBasedCompensation`	$144.00K	USD	2 Qtrs
Stock based compensation	`ShareBasedCompensation`	$80.00K	USD	2 Qtrs
Amortization of debt discount	`AmortizationOfDebtDiscountPremium`	$26.75K	USD	2 Qtrs
Amortization of debt discount	`AmortizationOfDebtDiscountPremium`	-	USD	2 Qtrs
Unrealized gain on change in fair value of derivative liabilities	`AssetsFairValueAdjustment`	$-412.76K	USD	2 Qtrs
Unrealized gain on change in fair value of derivative liabilities	`AssetsFairValueAdjustment`	-	USD	2 Qtrs
Inducement fee in connection with warrant exercise	`InducementFeeForWarrantExercise`	-	USD	2 Qtrs
Inducement fee in connection with warrant exercise	`InducementFeeForWarrantExercise`	$1.05M	USD	2 Qtrs
Inventory	`IncreaseDecreaseInInventories`	$2.79K	USD	2 Qtrs
Inventory	`IncreaseDecreaseInInventories`	$23.03K	USD	2 Qtrs
Prepaids	`IncreaseDecreaseInPrepaidExpense`	$91.73K	USD	2 Qtrs
Prepaids	`IncreaseDecreaseInPrepaidExpense`	-	USD	2 Qtrs
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$-151.29K	USD	2 Qtrs
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$219.91K	USD	2 Qtrs
Accrued expenses	`IncreaseDecreaseInAccruedLiabilities`	-	USD	2 Qtrs
Accrued expenses	`IncreaseDecreaseInAccruedLiabilities`	$-60.04K	USD	2 Qtrs
Customer deposits	`IncreaseDecreaseInCustomerDeposits`	-	USD	2 Qtrs
Customer deposits	`IncreaseDecreaseInCustomerDeposits`	$80.08K	USD	2 Qtrs
Total Adjustments	`AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities`	$297.31K	USD	2 Qtrs
Total Adjustments	`AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities`	$564.36K	USD	2 Qtrs
Net Cash Used in Operating Activities	`NetCashProvidedByUsedInOperatingActivities`	$-304.44K	USD	2 Qtrs
Net Cash Used in Operating Activities	`NetCashProvidedByUsedInOperatingActivities`	$-1.66M	USD	2 Qtrs
Restricted Cash	`IncreaseDecreaseInRestrictedCash`	-	USD	2 Qtrs
Restricted Cash	`IncreaseDecreaseInRestrictedCash`	$4.15K	USD	2 Qtrs
Purchase of equipment	`EquipmentExpense`	-	USD	2 Qtrs
Purchase of equipment	`EquipmentExpense`	$-16.73K	USD	2 Qtrs
Net Cash Used in Investing Activities	`NetCashProvidedByUsedInInvestingActivities`	$-20.89K	USD	2 Qtrs
Net Cash Used in Investing Activities	`NetCashProvidedByUsedInInvestingActivities`	-	USD	2 Qtrs
Proceeds received in connection with issuance of common stock and warrants, net	`ProceedsReceivedInConnectionWithIssuanceOfCommonStockAndWarrantsNet`	$799.99K	USD	2 Qtrs
Proceeds received in connection with issuance of common stock and warrants, net	`ProceedsReceivedInConnectionWithIssuanceOfCommonStockAndWarrantsNet`	-	USD	2 Qtrs
Proceeds received in connection with issuance of common stock, net	`ProceedsFromIssuanceOfCommonStock`	-	USD	2 Qtrs
Proceeds received in connection with issuance of common stock, net	`ProceedsFromIssuanceOfCommonStock`	$246.44K	USD	2 Qtrs
Proceeds received in connection with exercise of warrants	`ProceedsFromWarrantExercises`	-	USD	2 Qtrs
Proceeds received in connection with exercise of warrants	`ProceedsFromWarrantExercises`	$1.17M	USD	2 Qtrs
Proceeds from convertible notes payable	`ProceedsFromConvertibleDebt`	$75.00K	USD	2 Qtrs
Proceeds from convertible notes payable	`ProceedsFromConvertibleDebt`	-	USD	2 Qtrs
Proceeds from advances made by officer	`ProceedsFromRelatedPartyDebt`	$64.00K	USD	2 Qtrs
Proceeds from advances made by officer	`ProceedsFromRelatedPartyDebt`	-	USD	2 Qtrs
Repayments of advances made by officer	`RepaymentsOfRelatedPartyDebt`	$60.00K	USD	2 Qtrs
Repayments of advances made by officer	`RepaymentsOfRelatedPartyDebt`	-	USD	2 Qtrs
Net Cash Provided by Financing Activities	`NetCashProvidedByUsedInFinancingActivities`	$1.97M	USD	2 Qtrs
Net Cash Provided by Financing Activities	`NetCashProvidedByUsedInFinancingActivities`	$325.44K	USD	2 Qtrs
Net Increase in Cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$284.55K	USD	2 Qtrs
Net Increase in Cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$21.00K	USD	2 Qtrs
Cash - Beginning of Period	`CashAndCashEquivalentsAtCarryingValue`	$156.82K	USD	Point-in-time
Cash - Beginning of Period	`CashAndCashEquivalentsAtCarryingValue`	$588.18K	USD	Point-in-time
Cash - Beginning of Period	`CashAndCashEquivalentsAtCarryingValue`	$135.82K	USD	Point-in-time
Cash - Beginning of Period	`CashAndCashEquivalentsAtCarryingValue`	$303.63K	USD	Point-in-time
Cash - Beginning of Period	`CashAndCashEquivalentsAtCarryingValue`	$3.82K	USD	Point-in-time
Cash - End of Period	`CashAndCashEquivalentsAtCarryingValue`	$156.82K	USD	Point-in-time
Cash - End of Period	`CashAndCashEquivalentsAtCarryingValue`	$588.18K	USD	Point-in-time
Cash - End of Period	`CashAndCashEquivalentsAtCarryingValue`	$135.82K	USD	Point-in-time
Cash - End of Period	`CashAndCashEquivalentsAtCarryingValue`	$303.63K	USD	Point-in-time
Cash - End of Period	`CashAndCashEquivalentsAtCarryingValue`	$3.82K	USD	Point-in-time
Interest	`InterestPaid`	-	USD	2 Qtrs
Interest	`InterestPaid`	-	USD	2 Qtrs
Taxes	`IncomeTaxesPaid`	-	USD	2 Qtrs
Taxes	`IncomeTaxesPaid`	-	USD	2 Qtrs
Recognition of liability in connection with warrant issuance	`RecognitionOfLiabilityInConnectionWithWarrantIssuance`	$3.45M	USD	2 Qtrs
Recognition of liability in connection with warrant issuance	`RecognitionOfLiabilityInConnectionWithWarrantIssuance`	-	USD	2 Qtrs
Reclassification of warrant liability to additional paid-in capital in connection with warrant modification	`ReclassificationOfWarrantLiabilityToAdditionalPaidInCapitalInConnectionWithWarrantModification`	-	USD	2 Qtrs
Reclassification of warrant liability to additional paid-in capital in connection with warrant modification	`ReclassificationOfWarrantLiabilityToAdditionalPaidInCapitalInConnectionWithWarrantModification`	$4.59M	USD	2 Qtrs
Issuance of common stock in connection with conversion of note payable and accrued interest	`IssuanceOfCommonStockInConnectionWithConversionOfNotePayableAndAccruedInterest`	$171.49K	USD	2 Qtrs
Issuance of common stock in connection with conversion of note payable and accrued interest	`IssuanceOfCommonStockInConnectionWithConversionOfNotePayableAndAccruedInterest`	-	USD	2 Qtrs
Reclassification of conversion feature liability in connection with note conversion	`ReclassificationOfConversionFeatureLiabilityInConnectionWithNoteConversion`	-	USD	2 Qtrs
Reclassification of conversion feature liability in connection with note conversion	`ReclassificationOfConversionFeatureLiabilityInConnectionWithNoteConversion`	$98.72K	USD	2 Qtrs
Retirement of common stock by officers	`RetirementOfCommonStockByOfficers`	$68.00	USD	2 Qtrs
Retirement of common stock by officers	`RetirementOfCommonStockByOfficers`	-	USD	2 Qtrs
Accrual of common shares to be issued for services	`AccrualOfCommonSharesToBeIssuedForServices`	-	USD	2 Qtrs
Accrual of common shares to be issued for services	`AccrualOfCommonSharesToBeIssuedForServices`	$35.00K	USD	2 Qtrs

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.