Restatement |
|
|
April 30, 2015 |
|
|
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
Selected Consolidated Balance Sheet Accounts |
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current
assets |
|
$ |
119,257 |
|
|
$ |
1,349,024 |
|
|
$ |
1,468,281 |
|
Total current assets |
|
$ |
2,818,994 |
|
|
$ |
1,349,024 |
|
|
$ |
4,168,018 |
|
Total assets |
|
$ |
7,948,468 |
|
|
$ |
1,349,024 |
|
|
$ |
9,297,492 |
|
Derivative liability |
|
$ |
492,049 |
|
|
$ |
(492,049 |
) |
|
$ |
|
|
Total current liabilities |
|
$ |
2,012,415 |
|
|
$ |
(492,049 |
) |
|
$ |
1,520,366 |
|
Total liabilities |
|
$ |
2,012,415 |
|
|
$ |
(492,049 |
) |
|
$ |
1,520,366 |
|
Additional paid in capital |
|
$ |
85,415,954 |
|
|
$ |
914,270 |
|
|
$ |
86,330,224 |
|
Accumulated deficit |
|
$ |
(79,554,636 |
) |
|
$ |
926,803 |
|
|
$ |
(78,627,833 |
) |
Total stockholders' equity |
|
$ |
5,936,053 |
|
|
$ |
1,841,073 |
|
|
$ |
7,777,126 |
|
Total liabilities and stockholders' equity |
|
$ |
7,948,468 |
|
|
$ |
1,349,024 |
|
|
$ |
9,297,492 |
|
|
|
Year Ended April
30, 2015 |
|
|
|
As Previously
Reported |
|
|
Adjustment |
|
|
As Restated |
|
Consolidated Statement of Operation |
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expense |
|
|
230,500 |
|
|
|
|
|
|
|
230,500 |
|
Research and development costs |
|
|
3,476,912 |
|
|
|
|
|
|
|
3,476,912 |
|
Compensation expense |
|
|
6,489,334 |
|
|
|
|
|
|
|
6,489,334 |
|
Director fee |
|
|
18,000 |
|
|
|
|
|
|
|
18,000 |
|
Legal and professional |
|
|
884,346 |
|
|
|
|
|
|
|
884,346 |
|
General and administrative |
|
|
2,596,397 |
|
|
|
(434,754 |
) |
|
|
2,161,643 |
|
Loss from operations |
|
|
(13,695,489 |
) |
|
|
434,754 |
|
|
|
(13,260,735 |
) |
Unrealized loss on change
in derivative |
|
|
(492,049 |
) |
|
|
492,049 |
|
|
|
|
|
Gain on settlements |
|
|
3,337,967 |
|
|
|
|
|
|
|
3,337,967 |
|
Interest expense, net |
|
|
(4,938 |
) |
|
|
|
|
|
|
(4,938 |
) |
Total other income (expense),
net |
|
|
2,840,980 |
|
|
|
492,049 |
|
|
|
3,333,029 |
|
Net loss |
|
$ |
(10,854,509 |
) |
|
$ |
926,803 |
|
|
$ |
(9,927,706 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss
per share |
|
$ |
(0.02 |
) |
|
$ |
0.01 |
|
|
$ |
(0.01 |
) |
|
|
Year Ended April
30, 2015 |
|
|
|
As Previously
Reported |
|
|
Adjustment |
|
|
As Restated |
|
Consolidated Statement of Comprehensive Loss |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(10,854,509 |
) |
|
$ |
926,803 |
|
|
$ |
(9,927,706 |
) |
Foreign currency translation
adjustment |
|
|
1,462 |
|
|
|
|
|
|
|
1,462 |
|
Comprehensive loss |
|
$ |
(10,853,047 |
) |
|
$ |
926,803 |
|
|
$ |
(9,926,244 |
) |
|
|
Year Ended April
30, 2015 |
|
|
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
Consolidated Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2014 |
|
$ |
8,942,384 |
|
|
$ |
|
|
|
$ |
8,942,384 |
|
Shares issued for compensation |
|
|
735,188 |
|
|
|
|
|
|
|
735,188 |
|
Shares issued for services |
|
|
1,269,707 |
|
|
|
|
|
|
|
1,269,707 |
|
Shares issued for cash |
|
|
3,719,832 |
|
|
|
|
|
|
|
3,719,832 |
|
Conversion of warrants |
|
|
66,001 |
|
|
|
|
|
|
|
66,001 |
|
Recovery of shares issued for compensation |
|
|
(3,337,967 |
) |
|
|
|
|
|
|
(3,337,967 |
) |
Recovery of shares issued for consulting expense |
|
|
(74,436 |
) |
|
|
|
|
|
|
(74,436 |
) |
Stock options granted |
|
|
5,236,901 |
|
|
|
|
|
|
|
5,236,901 |
|
Warrants granted |
|
|
231,490 |
|
|
|
914,270 |
|
|
|
1,145,760 |
|
Foreign currency translation adjustment |
|
|
1,462 |
|
|
|
|
|
|
|
1,462 |
|
Net loss |
|
|
(10,854,509 |
) |
|
|
926,803 |
|
|
|
(9,927,706 |
) |
Balance, April 30, 2015 |
|
$ |
5,936,053 |
|
|
$ |
1,841,073 |
|
|
$ |
7,777,126 |
|
|
|
Year Ended April
30, 2015 |
|
|
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
Consolidated Statement of Cash Flows |
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(10,854,509 |
) |
|
$ |
926,803 |
|
|
$ |
(9,927,706 |
) |
Stock issued for services |
|
|
1,269,707 |
|
|
|
(443,684 |
) |
|
|
826,023 |
|
Stock issued for compensation |
|
|
735,189 |
|
|
|
|
|
|
|
735,189 |
|
Stock based compensation - options |
|
|
5,236,901 |
|
|
|
|
|
|
|
5,236,901 |
|
Stock based compensation - warrants |
|
|
231,490 |
|
|
|
8,930 |
|
|
|
240,420 |
|
Gain on settlements |
|
|
(3,337,967 |
) |
|
|
|
|
|
|
(3,337,967 |
) |
Gain on recovery of stock issued for services |
|
|
(74,436 |
) |
|
|
|
|
|
|
(74,436 |
) |
Loss on derivative liability |
|
|
492,049 |
|
|
|
(492,049 |
) |
|
|
|
|
Decrease in prepaid expenses and current assets |
|
|
450,849 |
|
|
|
|
|
|
|
450,849 |
|
Increase in accounts payable |
|
|
308,654 |
|
|
|
|
|
|
|
308,654 |
|
Decrease in accrued expenses |
|
|
(18,096 |
) |
|
|
|
|
|
|
(18,096 |
) |
Increase in license agreement
obligation |
|
|
1,000,000 |
|
|
|
|
|
|
|
1,000,000 |
|
Net cash used in operating
activities |
|
|
(4,560,169 |
) |
|
|
|
|
|
|
(4,560,169 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from investing
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of common stock |
|
|
3,785,833 |
|
|
|
|
|
|
|
3,785,833 |
|
Repayment of debt, related
party |
|
|
(143,859 |
) |
|
|
|
|
|
|
(143,859 |
) |
Net cash provided by financing
activities |
|
|
3,641,974 |
|
|
|
|
|
|
|
3,641,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of currency rate exchange on cash |
|
|
1,462 |
|
|
|
|
|
|
|
1,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
|
(916,733 |
) |
|
|
|
|
|
|
(916,733 |
) |
Cash at beginning of year |
|
|
3,616,470 |
|
|
|
|
|
|
|
3,616,470 |
|
Cash at end of year |
|
$ |
2,699,737 |
|
|
$ |
|
|
|
$ |
2,699,737 |
|
|