10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001264931-15-000214 |
| Period End Date | 20150331 |
| Filing Date | 20150520 |
| Fiscal Year | 2015 |
| Fiscal Period | Q1 |
| XBRL Instance | isoa-20140930.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
83 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
1.00M | shares | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
1.00M | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Cash and cash equivalents |
Cash
|
$166.00 | USD | Point-in-time |
| Cash and cash equivalents |
Cash
|
$3.09K | USD | Point-in-time |
| Accounts receivable, net allaowance of $5,490 at June 30,1014 and December 31, 2014 |
AccountsReceivableNetCurrent
|
$22.00 | USD | Point-in-time |
| Accounts receivable, net allaowance of $5,490 at June 30,1014 and December 31, 2014 |
AccountsReceivableNetCurrent
|
$26.70K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
- | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
- | USD | Point-in-time |
| Common stock - Class A, shares authorized |
CommonStockSharesAuthorized
|
450.00M | shares | Point-in-time |
| Common stock - Class A, shares authorized |
CommonStockSharesAuthorized
|
450.00M | shares | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$29.79K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$800.00 | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$3.92K | USD | Point-in-time |
| Common stock - Class A, shares issued |
CommonStockSharesIssued
|
79.44M | shares | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$56.65K | USD | Point-in-time |
| Common stock - Class A, shares issued |
CommonStockSharesIssued
|
114.73M | shares | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$12.59K | USD | Point-in-time |
| Common stock - Class A, shares outstanding |
CommonStockSharesOutstanding
|
79.44M | shares | Point-in-time |
| Common stock - Class A, shares outstanding |
CommonStockSharesOutstanding
|
114.73M | shares | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$8.93K | USD | Point-in-time |
| Other assets |
OtherAssets
|
$1.69K | USD | Point-in-time |
| Common stock - Class A, shares to be issued |
CommonStockClassSharesToBeIssued
|
1.00M | shares | Point-in-time |
| Other assets |
OtherAssets
|
$1.20K | USD | Point-in-time |
| Common stock - Class A, shares to be issued |
CommonStockClassSharesToBeIssued
|
8.33M | shares | Point-in-time |
| Common stock B, par value |
CommonStockParOrStatedValuePerShareB
|
$0.00 | USD | Point-in-time |
| Common stock B, par value |
CommonStockParOrStatedValuePerShareB
|
$0.00 | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$70.94K | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$14.04K | USD | Point-in-time |
| Common stock - Class B, shares authorized |
CommonStockSharesAuthorizedB
|
50.00M | shares | Point-in-time |
| Common stock - Class B, shares authorized |
CommonStockSharesAuthorizedB
|
50.00M | shares | Point-in-time |
| Common stock - Class B, shares issued |
CommonStockSharesIssuedB
|
6.50M | shares | Point-in-time |
| Common stock - Class B, shares issued |
CommonStockSharesIssuedB
|
11.50M | shares | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$231.25K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$246.53K | USD | Point-in-time |
| Common stock - Class B,shares outstanding |
CommonStockSharesOutstandingB
|
11.50M | shares | Point-in-time |
| Common stock - Class B,shares outstanding |
CommonStockSharesOutstandingB
|
6.50M | shares | Point-in-time |
| Accrued expense |
AccruedLiabilitiesCurrent
|
$31.65K | USD | Point-in-time |
| Accrued expense |
AccruedLiabilitiesCurrent
|
$88.25K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$35.00K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$25.00K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - shareholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable (Convertible OID), net discounts - related parties |
ConvertibleLongTermNotesPayable
|
$66.00K | USD | Point-in-time |
| Note payable (Convertible OID), net discounts - related parties |
ConvertibleLongTermNotesPayable
|
$66.00K | USD | Point-in-time |
| Note payable (OID), net of discounts - shareholder |
OtherNotesPayable
|
$142.68K | USD | Point-in-time |
| Note payable (OID), net of discounts - shareholder |
OtherNotesPayable
|
$144.29K | USD | Point-in-time |
| Note payable (Third Party) net of discount |
OtherNotesPayableCurrent
|
$93.55K | USD | Point-in-time |
| Note payable (Third Party) net of discount |
OtherNotesPayableCurrent
|
$45.00K | USD | Point-in-time |
| Line of credit |
LineOfCredit
|
$39.98K | USD | Point-in-time |
| Line of credit |
LineOfCredit
|
$40.41K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenue
|
$31.18K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenue
|
$15.63K | USD | Point-in-time |
| Accrued interest |
AccruedLiabilitiesAndOtherLiabilities
|
$20.38K | USD | Point-in-time |
| Accrued interest |
AccruedLiabilitiesAndOtherLiabilities
|
$15.93K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.00M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.06M | USD | Point-in-time |
| Preferred stock $0.001 par value, 1,000,000 shares authorized, no shares and outstanding at September 30, 2014 and Decemeber 31, 2013, repectively |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock $0.001 par value, 1,000,000 shares authorized, no shares and outstanding at September 30, 2014 and Decemeber 31, 2013, repectively |
PreferredStockValue
|
- | USD | Point-in-time |
| Common Stock - Class A, $.001 par value, 450,000,000 shares authorized, 114,725,189, and 79,442,019, issued and outstanding at September 30, 2014 and December 31, 2013 |
CommonStockValue
|
$79.44K | USD | Point-in-time |
| Common Stock - Class A, $.001 par value, 450,000,000 shares authorized, 114,725,189, and 79,442,019, issued and outstanding at September 30, 2014 and December 31, 2013 |
CommonStockValue
|
$114.72K | USD | Point-in-time |
| Common Stock - Class B, $.001 par value, 50,000,000 shares authorized, 6,500,000 and 11,500,000 issued and outstanding at September 30, 2014 and December 31, 2013 |
CommonStockValueB
|
$11.50K | USD | Point-in-time |
| Common Stock - Class B, $.001 par value, 50,000,000 shares authorized, 6,500,000 and 11,500,000 issued and outstanding at September 30, 2014 and December 31, 2013 |
CommonStockValueB
|
$6.50K | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapital
|
$4.76M | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapital
|
$4.42M | USD | Point-in-time |
| Common Stock to be Issued - Class A Stock, 1,000,000 and 8,332,500 shares as of September 30, 2014 and December 31, 2013 |
CommonStockSharesSubscriptions
|
$8.33K | USD | Point-in-time |
| Common Stock to be Issued - Class A Stock, 1,000,000 and 8,332,500 shares as of September 30, 2014 and December 31, 2013 |
CommonStockSharesSubscriptions
|
- | USD | Point-in-time |
| Subscription receiveable |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
$-100.00K | USD | Point-in-time |
| Subscription receiveable |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
- | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.93M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.35M | USD | Point-in-time |
| Total Stockholders' Equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-932.55K | USD | Point-in-time |
| Total Stockholders' Equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.04M | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
LiabilitiesAndStockholdersEquity
|
$70.94K | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
LiabilitiesAndStockholdersEquity
|
$14.04K | USD | Point-in-time |
Income Statement
42 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Software and Hardware Sales |
SalesRevenueNet
|
$93.97K | USD | 1 Quarter |
| Software and Hardware Sales |
SalesRevenueNet
|
$72.08K | USD | 1 Quarter |
| Services |
SalesRevenueServicesNet
|
$189.43K | USD | 1 Quarter |
| Services |
SalesRevenueServicesNet
|
$515.43K | USD | 1 Quarter |
| Total Revenue |
Revenues
|
$283.39K | USD | 1 Quarter |
| Total Revenue |
Revenues
|
$587.52K | USD | 1 Quarter |
| Software and Hardware |
SoftwareAndHardware
|
$66.58K | USD | 1 Quarter |
| Software and Hardware |
SoftwareAndHardware
|
$7.44K | USD | 1 Quarter |
| Services |
CostOfGoodsAndServicesSold
|
$248.19K | USD | 1 Quarter |
| Services |
CostOfGoodsAndServicesSold
|
$60.11K | USD | 1 Quarter |
| Total Cost of Revenue |
CostOfRevenue
|
$255.63K | USD | 1 Quarter |
| Total Cost of Revenue |
CostOfRevenue
|
$126.69K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$156.71K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$331.89K | USD | 1 Quarter |
| Administrative and General |
GeneralAndAdministrativeExpense
|
$195.11K | USD | 1 Quarter |
| Administrative and General |
GeneralAndAdministrativeExpense
|
$182.82K | USD | 1 Quarter |
| Salaries and Employee Benefits |
SalariesAndWages
|
$308.43K | USD | 1 Quarter |
| Salaries and Employee Benefits |
SalariesAndWages
|
$402.68K | USD | 1 Quarter |
| Professional Fees |
ProfessionalFees
|
$51.34K | USD | 1 Quarter |
| Professional Fees |
ProfessionalFees
|
$72.33K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingCostsAndExpenses
|
$670.12K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingCostsAndExpenses
|
$543.59K | USD | 1 Quarter |
| Loss from Operations |
OperatingIncomeLoss
|
$-385.89K | USD | 1 Quarter |
| Loss from Operations |
OperatingIncomeLoss
|
$-338.24K | USD | 1 Quarter |
| Finance Fee earned on sales |
InterestAndFeeIncomeNonmortgageLoansAndLeasesHeldForSale
|
$9.23K | USD | 1 Quarter |
| Finance Fee earned on sales |
InterestAndFeeIncomeNonmortgageLoansAndLeasesHeldForSale
|
- | USD | 1 Quarter |
| Gain on settlement |
GainLossRelatedToLitigationSettlement
|
$5.20K | USD | 1 Quarter |
| Gain on settlement |
GainLossRelatedToLitigationSettlement
|
- | USD | 1 Quarter |
| Factoring Fees and other interests |
OtherNonoperatingExpense
|
$-24.19K | USD | 1 Quarter |
| Factoring Fees and other interests |
OtherNonoperatingExpense
|
$-12.78K | USD | 1 Quarter |
| Loss on Fixed Asset Disposal |
GainLossOnSaleOfPropertyPlantEquipment
|
$-305.00 | USD | 1 Quarter |
| Loss on Fixed Asset Disposal |
GainLossOnSaleOfPropertyPlantEquipment
|
- | USD | 1 Quarter |
| Interest expense |
InterestAndDebtExpense
|
$-182.10K | USD | 1 Quarter |
| Interest expense |
InterestAndDebtExpense
|
$-141.99K | USD | 1 Quarter |
| Total Other Income (Expense), net |
OtherNonoperatingIncomeExpense
|
$189.98K | USD | 1 Quarter |
| Total Other Income (Expense), net |
OtherNonoperatingIncomeExpense
|
$-156.95K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-534.10K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-252.05K | USD | 1 Quarter |
| Basic and fully diluted |
EarningsPerShareDiluted
|
- | USD | 1 Quarter |
| Basic and fully diluted |
EarningsPerShareDiluted
|
$-0.01 | USD | 1 Quarter |
| Weighted average common shares outstanding |
WeightedAverageNumberOfSharesCommonStockSubjectToRepurchaseOrCancellation
|
72.32M | shares | 1 Quarter |
| Weighted average common shares outstanding |
WeightedAverageNumberOfSharesCommonStockSubjectToRepurchaseOrCancellation
|
111.74M | shares | 1 Quarter |
Cash Flow Statement
55 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net (Loss) |
NetIncomeLoss
|
$-534.10K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-252.05K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$-3.39K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.43K | USD | 1 Quarter |
| Amortization of prepaid shares issued for services |
AmortizationOfDeferredCharges
|
- | USD | 1 Quarter |
| Amortization of prepaid shares issued for services |
AmortizationOfDeferredCharges
|
$14.88K | USD | 1 Quarter |
| Amortization of discounts |
AmortizationOfFinancingCostsAndDiscounts
|
$-142.45K | USD | 1 Quarter |
| Amortization of discounts |
AmortizationOfFinancingCostsAndDiscounts
|
$3.10K | USD | 1 Quarter |
| Other |
OtherNoncashIncomeExpense
|
$608.00 | USD | 1 Quarter |
| Other |
OtherNoncashIncomeExpense
|
$50.00K | USD | 1 Quarter |
| Options issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$38.01K | USD | 1 Quarter |
| Options issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
- | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInReceivables
|
$39.29K | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInReceivables
|
$-27.89K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInOtherAccountsPayable
|
$-22.00K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInOtherAccountsPayable
|
$-595.00 | USD | 1 Quarter |
| Accrued Payroll |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
- | USD | 1 Quarter |
| Accrued Payroll |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$28.01K | USD | 1 Quarter |
| Accrued Payroll |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$54.68K | USD | 1 Quarter |
| Accrued expenses |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
- | USD | 1 Quarter |
| Accrued expenses |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$5.76K | USD | 1 Quarter |
| Accrued interest |
IncreaseDecreaseInAccruedInterestReceivableNet
|
$17.51K | USD | 1 Quarter |
| Accrued interest |
IncreaseDecreaseInAccruedInterestReceivableNet
|
$21.87K | USD | 1 Quarter |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-5.07K | USD | 1 Quarter |
| Deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-8.71K | USD | 1 Quarter |
| Net Cash (Used in) Operating Activities |
NetCashProvidedByUsedInContinuingOperations
|
$-207.95K | USD | 1 Quarter |
| Net Cash (Used in) Operating Activities |
NetCashProvidedByUsedInContinuingOperations
|
$-567.83K | USD | 1 Quarter |
| Proceeds from line of credit facility |
ProceedsFromLinesOfCredit
|
$2.25K | USD | 1 Quarter |
| Proceeds from line of credit facility |
ProceedsFromLinesOfCredit
|
$39.85K | USD | 1 Quarter |
| Repayments made on line of credit facility |
RepaymentsOfLinesOfCredit
|
- | USD | 1 Quarter |
| Repayments made on line of credit facility |
RepaymentsOfLinesOfCredit
|
$-39.98K | USD | 1 Quarter |
| Insurance premium repayments |
InsurancePremiumRepayments
|
- | USD | 1 Quarter |
| Insurance premium repayments |
InsurancePremiumRepayments
|
- | USD | 1 Quarter |
| Repayment for checks written in excess of cash balances |
ProceedsFromRepaymentsOfBankOverdrafts
|
- | USD | 1 Quarter |
| Repayment for checks written in excess of cash balances |
ProceedsFromRepaymentsOfBankOverdrafts
|
- | USD | 1 Quarter |
| Proceeds from Sale of Common Stock and Warrants |
ProceedsFromIssuanceOrSaleOfEquity
|
$397.55K | USD | 1 Quarter |
| Proceeds from Sale of Common Stock and Warrants |
ProceedsFromIssuanceOrSaleOfEquity
|
$190.00K | USD | 1 Quarter |
| Repayment to stockholders |
RepaymentsOfConvertibleDebt
|
$-9.60K | USD | 1 Quarter |
| Repayment to stockholders |
RepaymentsOfConvertibleDebt
|
- | USD | 1 Quarter |
| Proceeds from notes payable related parties |
ProceedsFromRelatedPartyDebt
|
$171.17K | USD | 1 Quarter |
| Proceeds from notes payable related parties |
ProceedsFromRelatedPartyDebt
|
$61.00K | USD | 1 Quarter |
| Repayments from notes payable related parties |
RepaymentsOfRelatedPartyDebt
|
$-42.43K | USD | 1 Quarter |
| Repayments from notes payable related parties |
RepaymentsOfRelatedPartyDebt
|
$-675.00 | USD | 1 Quarter |
| Net Cash Provided by Financing Activities |
NetCashProvidedByUsedInFinancingActivities
|
$208.44K | USD | 1 Quarter |
| Net Cash Provided by Financing Activities |
NetCashProvidedByUsedInFinancingActivities
|
$560.70K | USD | 1 Quarter |
| Net Change in Cash and Cash Equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$487.00 | USD | 1 Quarter |
| Net Change in Cash and Cash Equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-2.13K | USD | 1 Quarter |
| Cash and Cash Equivalents at End of Period |
CashAndCashEquivalentsAtCarryingValue
|
$733.00 | USD | Point-in-time |
| Cash and Cash Equivalents at End of Period |
CashAndCashEquivalentsAtCarryingValue
|
$1.35K | USD | Point-in-time |
| Cash paid for interest |
InterestPaid
|
$20.18K | USD | 1 Quarter |
| Cash paid for interest |
InterestPaid
|
$3.26K | USD | 1 Quarter |
| Cash paid for taxes |
IncomeTaxesPaid
|
- | USD | 1 Quarter |
| Cash paid for taxes |
IncomeTaxesPaid
|
- | USD | 1 Quarter |
| Subscription Receivable |
SubscriptionReceivable
|
$20.00K | USD | 1 Quarter |
| Subscription Receivable |
SubscriptionReceivable
|
- | USD | 1 Quarter |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.