v2.4.0.6
Consolidated Balance Sheets (USD $)
Feb. 29, 2012
May 31, 2011
ASSETS    
Cash $ 16,567 $ 43,547
Accounts receivable, net 193,074 317,751
Inventories 420,178 374,116
Prepaid expenses 36,305 28,844
Total Current Assets 666,124 764,258
FIXED ASSETS, net 466,109 546,746
OTHER ASSETS 31,103 33,085
INTANGIBLES - at cost, net 3,489,179 3,552,179
Total Assets 4,652,515 4,896,268
CURRENT LIABILITIES:    
Accounts payable 648,321 719,798
Note payable and current portion of long term debt 1,234,000 1,246,256
Prepaid gift certificates and other deferred revenue 106,524 51,296
Accrued expenses and other current liabilities 590,259 517,618
Accrued payroll taxes 951,332 622,570
Total Current Liabilities 3,530,436 3,157,538
LONG TERM DEBT, net of current portion 3,873,508 3,288,124
SHAREHOLDERS' DEFICIT    
Preferred stock - $0.001 par value, 10,000,000 shares authorized, 6,514,154 and 6,405,660 shares issued and outstanding, respectively 6,514 6,405
Common stock - $0.001 par value, 100,000,000 shares authorized 27,752,982 and 24,200,316 shares issued and outstanding, respectively 27,753 24,200
Additional paid-in capital 19,401,307 17,028,389
Accumulated deficit (22,187,003) (18,608,388)
Total shareholders' deficit (2,751,429) (1,549,394)
Total Liabilities & Shareholders' Deficit $ 4,652,515 $ 4,896,268