| Business Segments |
| | |
As of February 28, 2014 |
| | |
Personal Care | |
Medical Device | |
Corporate | |
|
| | |
Segment | |
Segment | |
Overhead | |
Totals |
| | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
|
| ASSETS |
| |
| |
| |
| |
|
| Current Assets: | |
| | | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 83,179 | | |
$ | (120 | ) | |
$ | 2,191 | | |
$ | 85,250 | |
| Accounts receivable (net of allowance of $3,000) | |
| 248,773 | | |
| 3,775 | | |
| — | | |
| 252,548 | |
| Inventory | |
| — | | |
| 31,271 | | |
| — | | |
| 31,271 | |
| Prepaid expenses and other current assets | |
| 3,509 | | |
| 30,050 | | |
| 3,331 | | |
| 36,890 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total current assets | |
| 335,461 | | |
| 64,976 | | |
| 5,522 | | |
| 405,959 | |
| | |
| | | |
| | | |
| | | |
| | |
| Property and equipment (net of accumulated depreciation) | |
| 27,600 | | |
| 19,677 | | |
| 955 | | |
| 48,232 | |
| Deposits and other assets | |
| — | | |
| 10,050 | | |
| 45,000 | | |
| 55,050 | |
| Goodwill | |
| 564,075 | | |
| 1,217,704 | | |
| — | | |
| 1,781,779 | |
| Patents, registrations (net of amortization) | |
| — | | |
| 27,558 | | |
| — | | |
| 27,558 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets | |
$ | 927,136 | | |
$ | 1,339,965 | | |
$ | 51,477 | | |
$ | 2,318,578 | |
| | |
As of August 31, 2013 |
| | |
Personal Care | |
Medical Device | |
Corporate | |
|
| | |
Segment | |
Segment | |
Overhead | |
Totals |
| | |
(Unaudited) | |
(Unaudited) | |
(Unaudited) | |
|
| ASSETS |
| |
| |
| |
| |
|
| Current Assets: | |
| | | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 41,985 | | |
$ | (2,742 | ) | |
$ | 213 | | |
$ | 39,456 | |
| Accounts receivable (net of allowance of $3,000) | |
| 104,544 | | |
| 3,775 | | |
| — | | |
| 108,319 | |
| Inventory | |
| — | | |
| 31,271 | | |
| — | | |
| 31,271 | |
| Prepaid expenses and other current assets | |
| 7,851 | | |
| 30,050 | | |
| 1,275 | | |
| 39,176 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total current assets | |
| 154,380 | | |
| 62,354 | | |
| 1,488 | | |
| 218,222 | |
| | |
| | | |
| | | |
| | | |
| | |
| Property and equipment (net of accumulated depreciation) | |
| 55,950 | | |
| 21,461 | | |
| 1,122 | | |
| 78,533 | |
| Deposits and other assets | |
| — | | |
| 10,050 | | |
| — | | |
| 10,050 | |
| Goodwill | |
| 478,721 | | |
| 1,217,704 | | |
| — | | |
| 1,696,425 | |
| Patents, registrations (net of amortization) | |
| — | | |
| 30,620 | | |
| — | | |
| 30,620 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets | |
$ | 689,051 | | |
$ | 1,342,189 | | |
$ | 2,610 | | |
$ | 2,033,850 | |
Below
are the statements of operations for the reporting periods presented.
| | |
For the Three Months Ended February 28, 2014 |
| | |
Personal Care | |
Medical Device | |
Corporate | |
|
| | |
Segment | |
Segment | |
Overhead | |
Totals |
| | |
| | | |
| | | |
| | | |
| | |
| Revenues | |
$ | 983,758 | | |
$ | — | | |
$ | — | | |
$ | 983,758 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| 736,764 | | |
| 11,832 | | |
| — | | |
| 748,596 | |
| | |
| | | |
| | | |
| | | |
| | |
| Gross profit | |
| 246,994 | | |
| (11,832 | ) | |
| — | | |
| 235,162 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | | |
| | | |
| | |
| General and administrative | |
| 221,328 | | |
| 11,347 | | |
| 249,708 | | |
| 482,383 | |
| Depreciation and amortization | |
| 3,534 | | |
| 2,422 | | |
| 84 | | |
| 6,040 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
| 224,862 | | |
| 13,769 | | |
| 249,792 | | |
| 488,423 | |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
| 22,132 | | |
| (25,601 | ) | |
| (249,792 | ) | |
| (253,261 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other income (expense): | |
| | | |
| | | |
| | | |
| | |
| Interest and finance charges | |
| (28,047 | ) | |
| (2,826 | ) | |
| (342,230 | ) | |
| (373,103 | ) |
| Other income (expenses) | |
| — | | |
| (497 | ) | |
| — | | |
| (497 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income (expense) | |
| (28,047 | ) | |
| (4,097 | ) | |
| (399,427 | ) | |
| (431,571 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
$ | (5,915 | ) | |
$ | (29,698 | ) | |
$ | (649,219 | ) | |
$ | (684,832 | ) |
| | |
For the Three Months Ended February 28, 2013 |
| | |
Personal Care | |
Medical Device | |
Corporate | |
|
| | |
Segment | |
Segment | |
Overhead | |
Totals |
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
| Revenues |
|
$ |
|
| |
$ |
- |
| |
$ |
- |
| |
$ |
- |
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
| Cost of revenues |
|
|
|
| |
|
- |
| |
|
- |
| |
|
- |
|
|
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
|
| Gross profit | |
|
- |
| |
|
- |
| |
|
- |
| |
|
- |
|
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
|
| Operating expenses: | |
| | | |
| | | |
| | | |
| |
|
| General and administrative | |
| — | | |
| — | | |
| 36,681 | | |
| 36,681 |
|
| Depreciation and amortization | |
| — | | |
| — | | |
| 90 | | |
| 90 |
|
| | |
| | | |
| | | |
| | | |
| |
|
| Total operating expenses | |
| — | | |
| — | | |
| 36,771 | | |
| 36,771 |
|
| | |
| | | |
| | | |
| | | |
| |
|
| Loss from operations | |
| — | | |
| — | | |
| (36,771 | ) | |
| (36,771 |
) |
| | |
| | | |
| | | |
| | | |
| |
|
| Other income (expense): | |
| | | |
| | | |
| | | |
| |
|
| Interest and finance charges | |
| — | | |
| — | | |
| (3,055 | ) | |
| (3,055 |
) |
| Other income (expenses) | |
| — | | |
| — | | |
| — | | |
| — |
|
| | |
| | | |
| | | |
| | | |
| |
|
| Total other income (expense) | |
| — | | |
| — | | |
| (16,922 | ) | |
| (16,922 |
) |
| | |
| | | |
| | | |
| | | |
| |
|
| Loss from operations | |
$ | — | | |
$ | — | | |
$ | (53,693 | ) | |
$ | (53,693 |
) |
| | |
For the Six Months Ended February 28, 2014 |
| | |
Personal Care | |
Medical Device | |
Corporate | |
|
| | |
Segment | |
Segment | |
Overhead | |
Totals |
| | |
| | | |
| | | |
| | | |
| | |
| Revenues | |
$ | 1,708,391 | | |
$ | — | | |
$ | — | | |
$ | 1,708,391 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| 1,219,153 | | |
| 23,999 | | |
| — | | |
| 1,243,152 | |
| | |
| | | |
| | | |
| | | |
| | |
| Gross profit | |
| 489,238 | | |
| (23,999 | ) | |
| — | | |
| 465,239 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | | |
| | | |
| | |
| General and administrative | |
| 376,302 | | |
| 23,244 | | |
| 360,198 | | |
| 759,744 | |
| Depreciation and amortization | |
| 6,480 | | |
| 4,845 | | |
| 168 | | |
| 11,493 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
| 382,782 | | |
| 28,089 | | |
| 360,366 | | |
| 771,237 | |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
| 106,456 | | |
| (52,088 | ) | |
| (360,366 | ) | |
| (305,998 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other income (expense): | |
| | | |
| | | |
| | | |
| | |
| Interest and finance charges | |
| (91,051 | ) | |
| (6,310 | ) | |
| (369,998 | ) | |
| (467,359 | ) |
| Other income (expenses) | |
| — | | |
| (497 | ) | |
| — | | |
| (497 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income (expense) | |
| (119,799 | ) | |
| (8,363 | ) | |
| (479,283 | ) | |
| (607,445 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
$ | (13,343 | ) | |
$ | (60,451 | ) | |
$ | (839,649 | ) | |
$ | (913,443 | ) |
| | |
For the Six Months Ended February 28, 2013 |
| | |
Personal Care | |
Medical Device | |
Corporate | |
|
| | |
Segment | |
Segment | |
Overhead | |
Totals |
| | |
| |
| |
| |
|
| Revenues |
|
$ |
- |
| |
$ |
- |
| |
$ |
- |
| |
$ |
- |
|
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
|
| Cost of revenues |
|
|
|
| |
|
- |
| |
|
- |
| |
|
- |
|
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
|
| Gross profit | |
|
- |
| |
|
- |
| |
|
- |
| |
|
- |
|
| | |
|
|
| |
|
|
| |
|
|
| |
|
|
|
| Operating expenses: | |
| | | |
| | | |
| | | |
| | |
| General and administrative | |
| - | | |
| - | | |
| 80,395 | | |
| 80,395 | |
| Depreciation and amortization | |
| - | | |
| - | | |
| 180 | | |
| 180 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
| - | | |
| - | | |
| 80,575 | | |
| 80,575 | |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
| - | | |
| - | | |
| (80,575 | ) | |
| (80,575 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other income (expense): | |
| | | |
| | | |
| | | |
| | |
| Interest and finance charges | |
| - | | |
| - | | |
| (5,906 | ) | |
| (5,906 | ) |
| Other income (expenses) | |
| - | | |
| - | | |
| 3,400 | | |
| 3,400 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total other income (expense) | |
| - | | |
| - | | |
| (20,026 | ) | |
| (20,026 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
$ | - | | |
$ | - | | |
$ | (100,601 | ) | |
$ | (100,601 | ) |
|