v2.4.0.6
Consolidated Balance Sheet (USD $)
Feb. 29, 2012
May 31, 2011
May 31, 2010
CURRENT ASSETS:      
Cash $ 16,567 $ 43,547 $ 384,998
Accounts receivable, net 193,074 317,751 289,003
Inventories 420,178 374,116 369,902
Prepaid expenses and other current assets 36,305 28,844 55,208
Total Current Assets 666,124 764,258 1,099,111
FIXED ASSETS, net 466,109 546,746 616,437
OTHER ASSETS 31,103 33,085 35,046
INTANGIBLES - at cost, net 3,489,179 3,552,179 3,636,178
Total Assets 4,652,515 4,896,268 5,386,772
CURRENT LIABILITIES:      
Accounts payable 648,321 719,798 511,808
Note payable and current portion of long term debt 1,234,000 1,246,256 282,171
Prepaid gift certificates and other deferred revenue 106,524 51,296 66,485
Accrued expenses and other current liabilities 590,259 517,618 276,533
Accrued payroll taxes 951,332 622,570 480,769
Total Current Liabilities 3,530,436 3,157,538 1,617,766
LONG TERM DEBT, net of current portion 3,873,508 3,288,124 2,986,630
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 6,419
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 23,765
Additional paid-in capital 19,401,307 17,028,389 16,820,913
Accumulated deficit (22,187,003) (18,608,388) (16,068,721)
Total shareholders' deficit (2,751,429) (1,549,394) 782,376
Total Liabilities & Shareholders' Deficit $ 4,652,515 $ 4,896,268 $ 5,386,772