| Feb'13 | Nov'12 | May'12 | Feb'12 | Nov'11 | May'11 | Feb'11 | Nov'10 |
|---|---|---|---|---|---|---|---|
Operating Expenses: | |||||||
Service based sales | |||||||
- | - | 211,155 | - | - | 186,617 | 142,123 | 90,139 |
Cost of goods sold | |||||||
- | - | 187,698 | - | - | 109,968 | 69,550 | 67,370 |
Gross profit | |||||||
- | - | 23,457 | - | - | 76,649 | 72,573 | 22,769 |
Professional fees | |||||||
14,404 | 11,112 | 9,935 | 18,001 | 7,242 | 6,320 | 14,971 | 17,099 |
Impairment of assets | |||||||
0 | 0 | - | 0 | 0 | - | - | - |
Amortization | |||||||
- | - | 428 | - | - | 808 | 785 | - |
Depreciation | |||||||
- | - | - | - | - | - | - | 765 |
Other general and administrative expenses | |||||||
4,410 | 290 | 33,059 | 0 | 32 | 48,996 | 79,502 | 28,255 |
Total operating expenses | |||||||
18,814 | 11,402 | 43,422 | 18,001 | 7,274 | 56,124 | 95,258 | 46,119 |
(Loss) from operations | |||||||
-18,814 | -11,402 | -19,965 | -18,001 | -7,274 | 20,525 | -22,685 | -23,350 |
Other income (expense): | |||||||
Loss on debt settlement | |||||||
- | - | 0 | - | - | 0 | 0 | -73,848 |
Interest expense | |||||||
909 | 2,083 | 4,464 | 4,178 | 4,412 | 4,829 | -7,252 | -226 |
Income (loss) before income taxes | |||||||
-19,723 | -13,485 | -24,429 | -22,179 | -11,686 | 15,696 | -29,937 | -97,424 |
Income tax benefit (expense) | |||||||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income (loss) from continuing operations | |||||||
-19,723 | -13,485 | 24,429 | -22,179 | -11,686 | -15,696 | 0 | -97,424 |
Income (loss) from discontinued operations | |||||||
0 | 0 | 0 | -10,405 | -11,487 | 0 | - | - |
Net income (loss) | |||||||
-19,723 | -13,485 | -24,429 | -32,584 | -23,173 | 15,696 | -29,937 | -97,424 |
Net loss per share - basic and diluted | |||||||
Loss from continuing operations | |||||||
0.00 | 0.00 | 0.00 | -0.05 | -0.03 | 0.00 | 0.00 | 0.00 |
Loss from discontinued operations | |||||||
0.00 | 0.00 | - | -0.02 | -0.02 | - | - | - |
Loss from discontinued operations | |||||||
- | - | 0.00 | - | - | 0.00 | - | - |
Net (loss) per shares | |||||||
0.00 | 0.00 | 0.00 | -0.07 | -0.05 | 0.00 | 0.00 | 0.00 |
Weighted Average number of shares outstanding- basis and diluted | |||||||
43,498,500 | 10,479,998 | 36,000,000 | 480,000 | 480,000 | 36,000,000 | 35,968,889 | 18,615,385 |
Comprehensive income (loss) gain: | |||||||
Net income (loss) | |||||||
-19,723 | -13,485 | -24,429 | -32,584 | -23,173 | 15,696 | -29,937 | -97,424 |
Foreign currency translation (loss) gain from discontinued operations | |||||||
0 | 0 | - | 2,046 | -249 | - | - | - |
Foreign currency translation (loss) gain | |||||||
- | - | -1,475 | - | - | -394 | 2,356 | -479 |
Comprehensive income (loss) | |||||||
-19,723 | -13,485 | -25,904 | -30,538 | -23,422 | 15,302 | -27,581 | -97,903 |