v2.4.0.6
Consolidated Balance Sheets (USD $)
Nov. 30, 2011
May 31, 2011
Cash $ 161,238 $ 43,547
Accounts receivable, net 253,029 317,751
Inventories 350,496 374,116
Prepaid expenses and other current assets 45,381 28,844
Total Current Assets 810,144 764,258
FIXED ASSETS, net 474,146 546,746
OTHER ASSETS 30,722 33,085
INTANGIBLES - at cost, net 3,510,179 3,552,179
Total Assets 4,825,191 4,896,268
CURRENT LIABILITIES:    
Accounts payable 635,447 719,798
Note payable and current portion of long term debt 1,414,000 1,246,256
Prepaid gift certificates and other deferred revenue 133,889 51,296
Accrued expenses and other current liabilities 479,013 517,618
Accrued payroll taxes 791,267 622,570
Total Current Liabilities 3,453,616 3,157,538
LONG TERM DEBT, net of current portion 3,526,529 3,288,124
SHAREHOLDERS' DEFICIT    
Preferred stock - $0.001 par value, 10,000,000 shares authorized, 7,270,154 and 6,405,660 shares issued and outstanding, respectively 7,270 6,405
Common stock - $0.001 par value, 40,000,000 shares authorized 25,232,982 and 24,200,316 shares issued and outstanding, respectively 25,233 24,200
Additional paid-in capital 19,194,169 17,028,389
Accumulated deficit (21,381,626) (18,608,388)
Total shareholders' deficit (2,154,954) (1,549,394)
Total Liabilities & Shareholders' Deficit $ 4,825,191 $ 4,896,268