| Restated financial information |
| |
|
July 31, 2015 |
|
| |
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
| Selected Consolidated Balance Sheet Accounts |
|
|
|
|
|
|
|
|
|
|
|
|
| Prepaid expenses and other current
assets |
|
$ |
103,011 |
|
|
$ |
842,451 |
|
|
$ |
945,462 |
|
| Total other assets |
|
$ |
3,013,212 |
|
|
$ |
842,451 |
|
|
$ |
3,855,663 |
|
| Total assets |
|
$ |
8,142,686 |
|
|
$ |
842,451 |
|
|
$ |
8,985,137 |
|
| Derivative liability |
|
$ |
29,746 |
|
|
$ |
(29,746 |
) |
|
$ |
|
|
| Total current liabilities |
|
$ |
1,186,186 |
|
|
$ |
(29,746 |
) |
|
$ |
1,156,441 |
|
| Total liabilities |
|
$ |
1,186,186 |
|
|
$ |
(29,746 |
) |
|
$ |
1,156,441 |
|
| Additional paid in capital |
|
$ |
86,981,418 |
|
|
$ |
914,270 |
|
|
$ |
87,895,688 |
|
| Accumulated deficit |
|
$ |
(80,100,800 |
) |
|
$ |
(42,074 |
) |
|
$ |
(80,142,874 |
) |
| Total stockholders' equity |
|
$ |
6,956,500 |
|
|
$ |
872,196 |
|
|
$ |
7,828,696 |
|
| Total liabilities and stockholders' equity |
|
$ |
8,142,686 |
|
|
|
842,451 |
|
|
$ |
8,985,137 |
|
| |
|
Three Months Ended
July 31, 2015 |
|
| |
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
| Condensed Consolidated Statement of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
| Total revenue |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
| Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development costs |
|
|
155,678 |
|
|
|
|
|
|
|
155,678 |
|
| Compensation expense |
|
|
447,570 |
|
|
|
|
|
|
|
447,570 |
|
| Director fee |
|
|
18,000 |
|
|
|
|
|
|
|
18,000 |
|
| Legal and professional |
|
|
125,075 |
|
|
|
|
|
|
|
125,075 |
|
| General and administrative |
|
|
261,417 |
|
|
|
506,571 |
|
|
|
767,988 |
|
| Loss from operations |
|
|
(1,007,740 |
) |
|
|
(506,571 |
) |
|
|
(1,514,311 |
) |
| Unrealized gain on change in derivative |
|
|
462,303 |
|
|
|
(462,303 |
) |
|
|
|
|
| Other expenses |
|
|
(95 |
) |
|
|
|
|
|
|
(95 |
) |
| Interest expense, net |
|
|
(632 |
) |
|
|
|
|
|
|
(632 |
) |
| Total other income (expense),
net |
|
|
461,576 |
|
|
|
(462,303 |
) |
|
|
(727 |
) |
| Net loss |
|
$ |
(546,164 |
) |
|
$ |
(968,874 |
) |
|
$ |
(1,515,038 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Basic and diluted loss per share |
|
$ |
0.00 |
|
|
$ |
|
|
|
$ |
0.00 |
|
| |
|
Three Months Ended
July 31, 2015 |
|
| |
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
| Condensed Consolidated Statement of Comprehensive
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss |
|
$ |
(546,164 |
) |
|
$ |
(968,874 |
) |
|
$ |
(1,515,038 |
) |
| Foreign currency translation
adjustment |
|
|
(1,621 |
) |
|
|
|
|
|
|
(1,621 |
) |
| Comprehensive loss |
|
$ |
(547,785 |
) |
|
$ |
(968,874 |
) |
|
$ |
(1,516,659 |
) |
| |
|
Three Months Ended
July 31, 2015 |
|
| |
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
| Consolidated Statement of Cash Flows |
|
|
|
|
|
|
| Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss |
|
$ |
(546,164 |
) |
|
$ |
(968,874 |
) |
|
$ |
(1,515,038 |
) |
| Stock issued for services |
|
|
|
|
|
|
166,608 |
|
|
|
166,608 |
|
| Stock issued for compensation |
|
|
147,360 |
|
|
|
|
|
|
|
147,360 |
|
| Stock based compensation - options |
|
|
145,269 |
|
|
|
|
|
|
|
145,269 |
|
| Stock based compensation - warrants |
|
|
|
|
|
|
339,963 |
|
|
|
339,963 |
|
| Gain on derivative liability |
|
|
(462,303 |
) |
|
|
462,303 |
|
|
|
|
|
| Decrease in prepaid expenses and current assets |
|
|
16,246 |
|
|
|
|
|
|
|
16,246 |
|
| Decrease in accounts payable |
|
|
(83,582 |
) |
|
|
|
|
|
|
(83,582 |
) |
| Increase in accrued expenses |
|
|
19,657 |
|
|
|
|
|
|
|
19,657 |
|
| Decrease in license agreement
obligation |
|
|
(300,000 |
) |
|
|
|
|
|
|
(300,000 |
) |
| Net cash used in operating
activities |
|
|
(1,063,517 |
) |
|
|
|
|
|
|
(1,063,517 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash from investing
activities |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from sale of common
stock |
|
|
1,273,822 |
|
|
|
|
|
|
|
1,273,822 |
|
| Net cash provided by financing
activities |
|
|
1,273,822 |
|
|
|
|
|
|
|
1,273,822 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of currency rate exchange on cash |
|
|
159 |
|
|
|
|
|
|
|
159 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Net decrease in cash |
|
|
210,464 |
|
|
|
|
|
|
|
210,464 |
|
| Cash at beginning of year |
|
|
2,699,737 |
|
|
|
|
|
|
|
2,699,737 |
|
| Cash at end of year |
|
$ |
2,910,201 |
|
|
$ |
|
|
|
$ |
2,910,201 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|