2014 Q2 Form 10-Q Financial Statement
#000109181814000171 Filed on May 15, 2014
Income Statement
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
Revenue | $38.74K | $66.80K | $114.6K |
YoY Change | -57.21% | -41.7% | -56.08% |
Cost Of Revenue | $21.64K | $30.22K | $59.73K |
YoY Change | -67.2% | -49.41% | -70.96% |
Gross Profit | $17.11K | $36.58K | $54.84K |
YoY Change | -30.37% | -33.29% | -0.61% |
Gross Profit Margin | 44.15% | 54.77% | 47.86% |
Selling, General & Admin | $56.62K | $76.72K | $181.3K |
YoY Change | -82.28% | -57.69% | 1.93% |
% of Gross Profit | 330.99% | 209.71% | 330.69% |
Research & Development | $3.000K | $3.000K | |
YoY Change | |||
% of Gross Profit | 17.54% | 8.2% | |
Depreciation & Amortization | $0.00 | $0.00 | $794.00 |
YoY Change | -100.0% | -66.94% | |
% of Gross Profit | 0.0% | 0.0% | 1.45% |
Operating Expenses | $59.62K | $79.72K | $182.1K |
YoY Change | -81.34% | -56.23% | -24.47% |
Operating Profit | -$42.51K | -$43.14K | -$127.3K |
YoY Change | -85.59% | -66.11% | -31.55% |
Interest Expense | $15.22K | $25.27K | -$270.0K |
YoY Change | -150.74% | -109.36% | 440.0% |
% of Operating Profit | |||
Other Income/Expense, Net | -$15.22K | -$25.27K | -$167.0K |
YoY Change | -24.32% | -84.87% | 255.46% |
Pretax Income | -$60.00K | -$70.00K | -$290.0K |
YoY Change | -81.25% | -75.86% | 31.82% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$57.73K | -$68.41K | -$294.3K |
YoY Change | -81.99% | -76.76% | 35.98% |
Net Earnings / Revenue | -149.02% | -102.41% | -256.9% |
Basic Earnings Per Share | $0.00 | $0.00 | |
Diluted Earnings Per Share | -$28.25 | -$33.04 | -$211.50 |
COMMON SHARES | |||
Basic Shares Outstanding | 2.124B shares | 2.108B shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $10.00K | $0.00 | $10.00K |
YoY Change | 0.0% | -100.0% | -83.33% |
Cash & Equivalents | $8.858K | $4.898K | $13.68K |
Short-Term Investments | |||
Other Short-Term Assets | $10.00K | $10.00K | $520.0K |
YoY Change | -96.3% | -98.08% | 940.0% |
Inventory | $21.92K | $17.79K | $50.00K |
Prepaid Expenses | |||
Receivables | $803.00 | $5.356K | $0.00 |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $40.24K | $36.70K | $580.0K |
YoY Change | -86.96% | -93.67% | 282.15% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | ||
YoY Change | -100.0% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $40.24K | $36.70K | $580.0K |
Total Long-Term Assets | $0.00 | $0.00 | $0.00 |
Total Assets | $40.24K | $36.70K | $580.0K |
YoY Change | -86.96% | -93.67% | 264.59% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $370.6K | $364.9K | $400.0K |
YoY Change | -10.79% | -8.78% | -25.42% |
Accrued Expenses | $274.2K | $263.4K | $180.0K |
YoY Change | 32.35% | 46.34% | -43.53% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Long-Term Debt Due | $180.0K | $180.0K | $310.0K |
YoY Change | -45.45% | -41.94% | -6.06% |
Total Short-Term Liabilities | $845.0K | $841.5K | $950.0K |
YoY Change | -14.75% | -11.42% | -27.53% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $0.00 | $10.00K | $20.00K |
YoY Change | -100.0% | -50.0% | -50.0% |
Total Long-Term Liabilities | $0.00 | $10.00K | $20.00K |
YoY Change | -100.0% | -50.0% | -51.85% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $845.0K | $841.5K | $950.0K |
Total Long-Term Liabilities | $0.00 | $10.00K | $20.00K |
Total Liabilities | $849.1K | $846.8K | $970.0K |
YoY Change | -15.71% | -12.7% | -28.28% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$12.04M | -$11.98M | |
YoY Change | 4.6% | ||
Common Stock | $21.25K | $21.19K | |
YoY Change | 3.3% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$808.8K | -$810.1K | -$380.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $40.24K | $36.70K | $580.0K |
YoY Change | -86.96% | -93.67% | 264.59% |
Cashflow Statement
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$57.73K | -$68.41K | -$294.3K |
YoY Change | -81.99% | -76.76% | 35.98% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 | $794.00 |
YoY Change | -100.0% | -66.94% | |
Cash From Operating Activities | -$50.00K | -$30.00K | $0.00 |
YoY Change | 66.67% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | |||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 60.00K | 0.000 | 10.00K |
YoY Change | 200.0% | -100.0% | -75.0% |
NET CHANGE | |||
Cash From Operating Activities | -50.00K | -30.00K | 0.000 |
Cash From Investing Activities | |||
Cash From Financing Activities | 60.00K | 0.000 | 10.00K |
Net Change In Cash | 10.00K | -30.00K | 10.00K |
YoY Change | -200.0% | -400.0% | -75.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$50.00K | -$30.00K | $0.00 |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
clri |
Convertible Notes Payable And Derivative Liability Converted Into Stock
ConvertibleNotesPayableAndDerivativeLiabilityConvertedIntoStock
|
7700 | USD | |
clri |
Debt Conversion Converted Accounts Payable Amount
DebtConversionConvertedAccountsPayableAmount
|
623215 | USD | |
clri |
Debt Conversion Converted Derivative Liabilities Amount
DebtConversionConvertedDerivativeLiabilitiesAmount
|
27363 | USD | |
CY2014Q1 | clri |
Debt Instrument Convertible Conversion Price Percentage Of Variable Conversion Rate
DebtInstrumentConvertibleConversionPricePercentageOfVariableConversionRate
|
0.58 | pure |
CY2014Q1 | clri |
Debt Instrument Convertible Default Immediate Payment Percentage
DebtInstrumentConvertibleDefaultImmediatePaymentPercentage
|
1.5 | pure |
CY2014Q1 | clri |
Debt Instrument Convertible Number Of Closing Prices Averaged In Variable Conversion Rate
DebtInstrumentConvertibleNumberOfClosingPricesAveragedInVariableConversionRate
|
3 | pure |
CY2014Q1 | clri |
Debt Instrument Convertible Number Of Prior Trading Days Closing Prices Considered In Variable Conversion Rate
DebtInstrumentConvertibleNumberOfPriorTradingDaysClosingPricesConsideredInVariableConversionRate
|
P10D | |
CY2014Q1 | clri |
Debt Instrument Convertible Period After Which Debt Is Convertible
DebtInstrumentConvertiblePeriodAfterWhichDebtIsConvertible
|
P180D | |
CY2014Q1 | clri |
Debt Instrument Convertible Prepayment Options Third Prepayment Period Days Upper Limit
DebtInstrumentConvertiblePrepaymentOptionsThirdPrepaymentPeriodDaysUpperLimit
|
P180D | |
clri |
Gain Loss On Exchange Of Stock And Stock Equivalents
GainLossOnExchangeOfStockAndStockEquivalents
|
USD | ||
clri |
Gain Loss On Exchange Of Stock And Stock Equivalents
GainLossOnExchangeOfStockAndStockEquivalents
|
1268286 | USD | |
CY2013Q1 | clri |
Gain Loss On Exchange Of Stock And Stock Equivalents
GainLossOnExchangeOfStockAndStockEquivalents
|
348644 | USD |
CY2014Q1 | clri |
Gain Loss On Exchange Of Stock And Stock Equivalents
GainLossOnExchangeOfStockAndStockEquivalents
|
USD | |
clri |
Gain Loss On Share Exchange
GainLossOnShareExchange
|
USD | ||
clri |
Gain Loss On Share Exchange
GainLossOnShareExchange
|
-1268286 | USD | |
CY2014Q1 | clri |
Receivables Factoring Discount Rate Higher Range
ReceivablesFactoringDiscountRateHigherRange
|
0.0625 | pure |
CY2014Q1 | clri |
Receivables Factoring Discount Rate Lower Range
ReceivablesFactoringDiscountRateLowerRange
|
0.0225 | pure |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001362516 | ||
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
2124062230 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Cleartronic, Inc. | ||
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
364889 | USD |
CY2013Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
442752 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5356 | USD |
CY2013Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
22404 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
263411 | USD |
CY2013Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
236680 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
11149415 | USD |
CY2013Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
10839980 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
65000 | USD | |
us-gaap |
Advertising Expense
AdvertisingExpense
|
4083 | USD | |
us-gaap |
Advertising Expense
AdvertisingExpense
|
4728 | USD | |
CY2013Q1 | us-gaap |
Advertising Expense
AdvertisingExpense
|
2188 | USD |
CY2014Q1 | us-gaap |
Advertising Expense
AdvertisingExpense
|
2078 | USD |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
USD | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
51618 | USD | |
us-gaap |
Amortization Of Deferred Loan Origination Fees Net
AmortizationOfDeferredLoanOriginationFeesNet
|
USD | ||
us-gaap |
Amortization Of Deferred Loan Origination Fees Net
AmortizationOfDeferredLoanOriginationFeesNet
|
-1331 | USD | |
CY2014Q1 | us-gaap |
Assets
Assets
|
36703 | USD |
CY2013Q3 | us-gaap |
Assets
Assets
|
125130 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
36703 | USD |
CY2013Q3 | us-gaap |
Assets Current
AssetsCurrent
|
125130 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4898 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
13684 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11188 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
38420 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-6290 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-24736 | USD | |
CY2014Q1 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | USD |
CY2014Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.00001 | |
CY2013Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.00001 | |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2118446438 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2058069648 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2118446438 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2058069348 | shares |
CY2014Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
21185 | USD |
CY2013Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
20581 | USD |
us-gaap |
Concentration Risk Credit Risk Uninsured Deposits
ConcentrationRiskCreditRiskUninsuredDeposits
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <p style="MARGIN: 0pt; text-align: justify; TEXT-INDENT: 63.7pt"> <strong>CONCENTRATION OF CREDIT RISK</strong></p> <p style="MARGIN: 0pt; text-align: justify; TEXT-INDENT: 63.7pt"> </p> <p style="MARGIN: 0pt; PADDING-LEFT: 63.35pt; text-align: justify"> The Company currently maintains cash balances at one FDIC-insured banking institution. Deposits held in noninterest-bearing transaction accounts are insured up to a maximum of $250,000 at all FDIC-insured institutions.</p> <!--EndFragment--></div> </div> | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
53272 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
114512 | USD | |
CY2013Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
59731 | USD |
CY2014Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
30215 | USD |
CY2014Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
10428 | USD |
CY2013Q3 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
8428 | USD |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
143703 | USD | |
CY2013Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00021 | |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00003 | |
CY2014Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
22067 | USD |
CY2013Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
36487 | USD |
CY2014Q1 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
5254 | USD |
CY2013Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
10704 | USD |
us-gaap |
Depreciation
Depreciation
|
USD | ||
us-gaap |
Depreciation
Depreciation
|
2342 | USD | |
CY2013Q1 | us-gaap |
Depreciation
Depreciation
|
794 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | ||
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
18055 | USD | |
CY2013Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
122909 | USD |
CY2014Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00009 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.003 | ||
CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00021 | |
CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00003 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00009 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.003 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
26731 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
43231 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
2000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
37000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-19870 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-15011 | USD | |
us-gaap |
Gain Loss On Repurchase Of Debt Instrument
GainLossOnRepurchaseOfDebtInstrument
|
USD | ||
us-gaap |
Gain Loss On Repurchase Of Debt Instrument
GainLossOnRepurchaseOfDebtInstrument
|
472127 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
USD | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
472127 | USD | |
CY2013Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
105081 | USD |
CY2014Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
183870 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1452018 | USD | |
CY2013Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
172814 | USD |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
69402 | USD |
us-gaap |
Gross Profit
GrossProfit
|
66975 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
101881 | USD | |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
54837 | USD |
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
36582 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-77825 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-21540 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-17048 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2397 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-5088 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
18768 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-60001 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
USD | ||
us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
12098 | USD | |
us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
13471 | USD | |
CY2013Q1 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
6467 | USD |
CY2014Q1 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
5007 | USD |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
USD | ||
us-gaap |
Interest Paid
InterestPaid
|
1000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
32134 | USD | |
CY2014Q1 | us-gaap |
Inventory Net
InventoryNet
|
17793 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-135508 | USD | |
CY2013Q3 | us-gaap |
Inventory Net
InventoryNet
|
22881 | USD |
CY2014Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
2492 | USD |
CY2013Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
5000 | USD |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
10000 | USD | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
1311524 | USD | |
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
846787 | USD |
CY2013Q3 | us-gaap |
Liabilities
Liabilities
|
1065789 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
36703 | USD |
CY2013Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
125130 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
841533 | USD |
CY2013Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1055085 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
150000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
60000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-156290 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-84736 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-179463 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2252170 | USD | |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-294322 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-68406 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-43955 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-882924 | USD | |
CY2013Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-167027 | USD |
CY2014Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-25271 | USD |
CY2014Q1 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
180738 | USD |
CY2013Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
330738 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
202483 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1471127 | USD | |
CY2013Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
182132 | USD |
CY2014Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
79717 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1369246 | USD | |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-127295 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-43135 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-43955 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-104820 | USD | |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-46373 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-25271 | USD |
CY2014Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
8656 | USD |
CY2013Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
68657 | USD |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
300000 | USD | |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
35000 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
150000 | USD | |
us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
26823 | USD | |
us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
27728 | USD | |
CY2013Q1 | us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
14178 | USD |
CY2014Q1 | us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
12386 | USD |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
150000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
USD | ||
CY2012Q4 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
150000 | USD |
us-gaap |
Repayments Of Other Debt
RepaymentsOfOtherDebt
|
USD | ||
us-gaap |
Repayments Of Other Debt
RepaymentsOfOtherDebt
|
125000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3000 | USD | |
CY2013Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
8524 | USD |
CY2014Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
7315 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
15613 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3020 | USD | |
CY2013Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
USD | |
CY2014Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3000 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11980714 | USD |
CY2013Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11801251 | USD |
us-gaap |
Revenues
Revenues
|
120247 | USD | |
us-gaap |
Revenues
Revenues
|
216393 | USD | |
CY2013Q1 | us-gaap |
Revenues
Revenues
|
114568 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
66797 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
13747 | USD | |
us-gaap |
Share Based Goods And Nonemployee Services Transaction Stockholders Equity
ShareBasedGoodsAndNonemployeeServicesTransactionStockholdersEquity
|
618251 | USD | |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-810084 | USD |
CY2013Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-940659 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity Note Stock Split Conversion Ratio1
StockholdersEquityNoteStockSplitConversionRatio1
|
3000 | pure |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
USD | ||
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
18055 | USD | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <p style="MARGIN: 0pt; PADDING-LEFT: 63.35pt; text-align: justify"> <strong>USE OF ESTIMATES</strong></p> <p style="MARGIN: 0pt; PADDING-LEFT: 63.35pt; text-align: justify"> </p> <p style="MARGIN: 0pt; PADDING-LEFT: 63.7pt; text-align: justify"> In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and operations for the reporting period. Although these estimates are based on management's knowledge of current events and actions it may undertake in the future, they may ultimately differ from actual results.</p> <!--EndFragment--></div> </div> | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
2061200283 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
678511862 | shares | |
CY2013Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
1370836289 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
2114260304 | shares |