10-Q/A Filing
Filing Information
| Form Type | 10-Q/A |
| Accession Number | 0001264931-15-000224 |
| Period End Date | 20150331 |
| Filing Date | 20150526 |
| Fiscal Year | 2015 |
| Fiscal Period | Q1 |
| XBRL Instance | isoa-20140930.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
66 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 |
| Cash and cash equivalents |
Cash
|
$1.35K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Cash and cash equivalents |
Cash
|
$3.48K | USD | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$39.29K | USD | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
- | 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
|
$1.35K | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$42.77K | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
500.00M | shares | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$1.62K | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
500.00M | shares | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
- | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
690,779.00 | shares | Point-in-time |
| TOTAL ASSETS |
Assets
|
$44.38K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
720,779.00 | shares | Point-in-time |
| TOTAL ASSETS |
Assets
|
$1.35K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
720,779.00 | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
690,779.00 | shares | Point-in-time |
| Common stock - shares to be issued |
CommonStockClassSharesToBeIssued
|
5,000.00 | shares | Point-in-time |
| Common stock - shares to be issued |
CommonStockClassSharesToBeIssued
|
526,091.00 | shares | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$216.46K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$238.46K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$184.26K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$156.25K | USD | Point-in-time |
| Note payable - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$310.13K | USD | Point-in-time |
| Note payable - related parties |
NotesPayableRelatedPartiesClassifiedCurrent
|
$293.08K | USD | Point-in-time |
| Note payable - stockholder |
NotesPayableCurrent
|
$35.00K | USD | Point-in-time |
| Note payable - stockholder |
NotesPayableCurrent
|
$25.00K | USD | Point-in-time |
| Note payable - stockholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - stockholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - stockholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable - stockholder |
NotesPayableCurrent
|
$50.00K | USD | Point-in-time |
| Note payable (Convertible OID), net discounts and premium - related parties |
ConvertibleLongTermNotesPayable
|
$66.00K | USD | Point-in-time |
| Note payable (Convertible OID), net discounts and premium - related parties |
ConvertibleLongTermNotesPayable
|
$119.11K | USD | Point-in-time |
| Note payable (OID), net of discounts - stockholder |
OtherNotesPayable
|
$151.03K | USD | Point-in-time |
| Note payable (OID), net of discounts - stockholder |
OtherNotesPayable
|
$157.69K | USD | Point-in-time |
| Note payable (Third Party) net of discounts |
OtherNotesPayableCurrent
|
$79.62K | USD | Point-in-time |
| Note payable (Third Party) net of discounts |
OtherNotesPayableCurrent
|
$71.25K | USD | Point-in-time |
| Line of credit |
LineOfCredit
|
$40.25K | USD | Point-in-time |
| Line of credit |
LineOfCredit
|
$38.00K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenue
|
$1.81K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenue
|
$6.88K | USD | Point-in-time |
| Accrued interest |
AccruedLiabilitiesAndOtherLiabilities
|
$35.28K | USD | Point-in-time |
| Accrued interest |
AccruedLiabilitiesAndOtherLiabilities
|
$13.41K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.09M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.19M | USD | Point-in-time |
| Preferred stock $0.001 par value, 1,000,000 shares authorized, no shares and outstanding at March 31, 2015 and Decemeber 31, 2014, repectively |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock $0.001 par value, 1,000,000 shares authorized, no shares and outstanding at March 31, 2015 and Decemeber 31, 2014, repectively |
PreferredStockValue
|
- | USD | Point-in-time |
| Common Stock - $.001 par value, 500,000,000 shares authorized, 720,779 and 69,779 issued and outstanding at March 31, 2015 and December 31, 2014, respectively |
CommonStockValue
|
$721.00 | USD | Point-in-time |
| Common Stock - $.001 par value, 500,000,000 shares authorized, 720,779 and 69,779 issued and outstanding at March 31, 2015 and December 31, 2014, respectively |
CommonStockValue
|
$691.00 | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapital
|
$5.04M | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapital
|
$5.44M | USD | Point-in-time |
| Common Stock to be Issued - Class A Stock, 1,000,000 and 8,332,500 shares as of March 31, 2015 and December 31, 2014 |
CommonStockSharesSubscriptions
|
$5.00 | USD | Point-in-time |
| Common Stock to be Issued - Class A Stock, 1,000,000 and 8,332,500 shares as of March 31, 2015 and December 31, 2014 |
CommonStockSharesSubscriptions
|
$526.00 | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-6.09M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-6.62M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.05M | USD | Point-in-time |
| Total Stockholders' Deficit |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$-1.18M | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
LiabilitiesAndStockholdersEquity
|
$44.38K | USD | Point-in-time |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
LiabilitiesAndStockholdersEquity
|
$1.35K | USD | Point-in-time |
Income Statement
37 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Software and Hardware Sales |
SalesRevenueNet
|
$66.72K | USD | 1 Quarter |
| Software and Hardware Sales |
SalesRevenueNet
|
- | USD | 1 Quarter |
| Services |
SalesRevenueServicesNet
|
$60.44K | USD | 1 Quarter |
| Services |
SalesRevenueServicesNet
|
$5.07K | USD | 1 Quarter |
| Total Revenue |
Revenues
|
$5.07K | USD | 1 Quarter |
| Total Revenue |
Revenues
|
$127.17K | USD | 1 Quarter |
| Software and Hardware |
SoftwareAndHardware
|
$36.22K | USD | 1 Quarter |
| Software and Hardware |
SoftwareAndHardware
|
- | USD | 1 Quarter |
| Services |
CostOfGoodsAndServicesSold
|
$36.22K | USD | 1 Quarter |
| Services |
CostOfGoodsAndServicesSold
|
- | USD | 1 Quarter |
| Total Cost of Revenue |
CostOfRevenue
|
- | USD | 1 Quarter |
| Total Cost of Revenue |
CostOfRevenue
|
$72.44K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$54.73K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$5.07K | USD | 1 Quarter |
| Administrative and General |
GeneralAndAdministrativeExpense
|
$103.26K | USD | 1 Quarter |
| Administrative and General |
GeneralAndAdministrativeExpense
|
$183.84K | USD | 1 Quarter |
| Salaries and Employee Benefits |
SalariesAndWages
|
$148.99K | USD | 1 Quarter |
| Salaries and Employee Benefits |
SalariesAndWages
|
$60.92K | USD | 1 Quarter |
| Professional Fees |
ProfessionalFees
|
$16.84K | USD | 1 Quarter |
| Professional Fees |
ProfessionalFees
|
$149.27K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingCostsAndExpenses
|
$394.03K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingCostsAndExpenses
|
$269.08K | USD | 1 Quarter |
| Loss from Operations |
OperatingIncomeLoss
|
$-214.35K | USD | 1 Quarter |
| Loss from Operations |
OperatingIncomeLoss
|
$-388.96K | USD | 1 Quarter |
| Total Other Income |
OtherIncome
|
$500.00 | USD | 1 Quarter |
| Total Other Income |
OtherIncome
|
- | USD | 1 Quarter |
| Interest expense |
InterestAndDebtExpense
|
$-145.64K | USD | 1 Quarter |
| Interest expense |
InterestAndDebtExpense
|
$-37.69K | USD | 1 Quarter |
| Total Other Expense |
OtherNonoperatingIncomeExpense
|
$145.14K | USD | 1 Quarter |
| Total Other Expense |
OtherNonoperatingIncomeExpense
|
$37.69K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-252.05K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-252.05K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-534.10K | USD | 1 Quarter |
| Basic and fully diluted |
EarningsPerShareDiluted
|
$-1.65 | USD | 1 Quarter |
| Basic and fully diluted |
EarningsPerShareDiluted
|
$-1.31 | USD | 1 Quarter |
| Weighted average common shares outstanding |
WeightedAverageNumberOfSharesCommonStockSubjectToRepurchaseOrCancellation
|
152,997.00 | shares | 1 Quarter |
| Weighted average common shares outstanding |
WeightedAverageNumberOfSharesCommonStockSubjectToRepurchaseOrCancellation
|
408,915.00 | shares | 1 Quarter |
Cash Flow Statement
64 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net (Loss) |
NetIncomeLoss
|
$-252.05K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-252.05K | USD | 1 Quarter |
| Net (Loss) |
NetIncomeLoss
|
$-534.10K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.62K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.43K | USD | 1 Quarter |
| Amortization of prepaid |
AmortizationOfDeferredCharges
|
$14.88K | USD | 1 Quarter |
| Amortization of prepaid |
AmortizationOfDeferredCharges
|
- | USD | 1 Quarter |
| Amortization of discounts |
AmortizationOfFinancingCostsAndDiscounts
|
$3.10K | USD | 1 Quarter |
| Amortization of discounts |
AmortizationOfFinancingCostsAndDiscounts
|
$8.56K | USD | 1 Quarter |
| Amortization of note primium |
AmortizationOfBeneficialConvertionFeatureValue
|
$50.00K | USD | 1 Quarter |
| Amortization of note primium |
AmortizationOfBeneficialConvertionFeatureValue
|
- | USD | 1 Quarter |
| Loss on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 1 Quarter |
| Loss on debt extinguishment |
GainsLossesOnExtinguishmentOfDebt
|
$47.23K | USD | 1 Quarter |
| Other |
OtherNoncashIncomeExpense
|
- | USD | 1 Quarter |
| Other |
OtherNoncashIncomeExpense
|
$608.00 | USD | 1 Quarter |
| Options issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$38.01K | USD | 1 Quarter |
| Options issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
- | USD | 1 Quarter |
| Shares issued for services |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$236.00K | USD | 1 Quarter |
| Shares issued for services |
StockIssuedDuringPeriodValueShareBasedCompensation
|
- | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInReceivables
|
$39.29K | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInReceivables
|
$-27.89K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInOtherAccountsPayable
|
$35.00K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInOtherAccountsPayable
|
$-595.00 | USD | 1 Quarter |
| Accrued Payroll |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$54.68K | USD | 1 Quarter |
| Accrued Payroll |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
- | USD | 1 Quarter |
| Accrued Payroll |
IncreaseDecreaseInEmployeeRelatedLiabilities
|
$28.01K | 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
|
$32.30K | 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
|
$-61.16K | 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 of line of credit facility |
RepaymentsOfLinesOfCredit
|
$-39.98K | USD | 1 Quarter |
| Repayments of line of credit facility |
RepaymentsOfLinesOfCredit
|
- | USD | 1 Quarter |
| Proceeds from convertible note |
ProceedsFromConvertibleDebt
|
- | USD | 1 Quarter |
| Proceeds from convertible note |
ProceedsFromConvertibleDebt
|
$50.00K | USD | 1 Quarter |
| Proceeds from Sale of Common Stock and Warrants |
ProceedsFromIssuanceOrSaleOfEquity
|
$190.00K | USD | 1 Quarter |
| Proceeds from Sale of Common Stock and Warrants |
ProceedsFromIssuanceOrSaleOfEquity
|
- | USD | 1 Quarter |
| Repayment to note holder |
RepaymentsOfConvertibleDebt
|
$-10.28K | USD | 1 Quarter |
| Repayment to note holder |
RepaymentsOfConvertibleDebt
|
- | USD | 1 Quarter |
| Proceeds from notes payable related parties, net |
ProceedsFromRelatedPartyDebt
|
$17.05K | USD | 1 Quarter |
| Proceeds from notes payable related parties, net |
ProceedsFromRelatedPartyDebt
|
$18.57K | USD | 1 Quarter |
| Net Cash Provided by Financing Activities |
NetCashProvidedByUsedInFinancingActivities
|
$208.44K | USD | 1 Quarter |
| Net Cash Provided by Financing Activities |
NetCashProvidedByUsedInFinancingActivities
|
$59.03K | USD | 1 Quarter |
| Net Change in Cash and Cash Equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-2.13K | USD | 1 Quarter |
| Net Change in Cash and Cash Equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$487.00 | USD | 1 Quarter |
| Cash and Cash Equivalents at Beginning of period |
OtherCashEquivalentsAtCarryingValue
|
$166.00 | USD | Point-in-time |
| Cash and Cash Equivalents at Beginning of period |
OtherCashEquivalentsAtCarryingValue
|
$3.48K | USD | Point-in-time |
| Cash and Cash Equivalents at End of Period |
CashAndCashEquivalentsAtCarryingValue
|
$1.35K | USD | Point-in-time |
| Cash and Cash Equivalents at End of Period |
CashAndCashEquivalentsAtCarryingValue
|
$653.00 | 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 |
| Convertion of accounts payable to common stock |
ConvertionOfAccountsPayableToCommonStock
|
- | USD | 1 Quarter |
| Convertion of accounts payable to common stock |
ConvertionOfAccountsPayableToCommonStock
|
$57.00K | USD | 1 Quarter |
| Convertion of convertible debt and interest to common stock |
ConvertionOfConvertibleDebtAndInterestToCommonStock
|
$73.83K | USD | 1 Quarter |
| Convertion of convertible debt and interest to common stock |
ConvertionOfConvertibleDebtAndInterestToCommonStock
|
- | USD | 1 Quarter |
| Subscription Receivable |
SubscriptionReceivable
|
- | USD | 1 Quarter |
| Subscription Receivable |
SubscriptionReceivable
|
$20.00K | USD | 1 Quarter |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.