XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
Total
Common Stock
Additional Paid-in Capital
Accumulated (Deficit)
Treasury Stock
Sub Total
Noncontrolling interest
Balance at Dec. 31, 2015 $ 180,990 $ 320,103 $ 8,366,313 $ (8,586,338) $ 100,078 $ 80,912
Balance, (in shares) at Dec. 31, 2015   32,010,375          
Amortization of stock options 120,867 120,867 120,867
Issuance of common stock for services 383,333 $ 23,000 360,333 383,333
Issuance of common stock for services, shares   2,300,000          
Sale of common stock and warrants 63,250 $ 2,750 60,500 63,250
Sale of common stock and warrants, shares   275,000          
Conversion of NCI equity for shares 100,000 $ 4,348 95,652 100,000  
Conversion of NCI equity for shares, Shares   434,782          
Issuance of common stock for options exercise 30,000 $ 3,000 27,000 30,000
Issuance of common stock for options exercise, shares   300,000          
Issuance of common stock in relation to debt offering 58,750 $ 2,500 56,250 58,750
Issuance of common stock in relation to debt offering, shares   250,000          
Issuance of warrants for services 20,585 20,585 20,585
Reduction in noncontrolling interest   91,612     91,612 (91,612)
Purchase of treasury stock (87,053) (87,053) (87,053)
Issuance of stock options for services 63,206 63,206 63,206
Investment in subsidiary by noncontrolling interest, net of distributions 119,894   119,894
Reclassification of options, warrants and other contracts to derivative liabilities upon issuance (192,254) (192,254) (192,254)
Net (loss) (1,223,293) (1,107,544) (1,107,544) (115,749)
Balance at Dec. 31, 2016 (361,725) $ 355,701 9,070,064 (9,693,882) (87,053) (355,170) (6,555)
Balance (in shares) at Dec. 31, 2016   35,570,157          
Issuance of common stock for services 838,938 $ 12,750 826,188 838,938
Issuance of common stock for services, shares   1,275,000          
Sale of common stock and warrants 673,245 $ 29,271 643,974 673,245
Sale of common stock and warrants, shares   2,927,156          
Issuance of common stock in relation to debt offering 56,522 $ 2,174 54,348 56,522
Issuance of common stock in relation to debt offering, shares   217,391          
Purchase of treasury stock (76,648) (76,648) (76,648)
Issuance of stock options for services 113,522 113,522 113,522
Investment in subsidiary by noncontrolling interest, net of distributions 63,377 63,377
Reclassification of options, warrants and other contracts to derivative liabilities upon issuance (261,357) (261,357) (261,357)
Conversion of non-controlling interest equity for shares and warrants $ 13,192 290,226 303,418 (303,418)
Conversion of non-controlling interest equity for shares and warrants, shares   1,319,211          
Conversion of note payable 192,192 $ 7,552 184,640 192,192
Conversion of note payable, shares   755,179          
Loss on settlement of notes and other payables 553,222 553,222 553,222
Conversion of accrued expenses 50,000 $ 2,174 47,826 50,000
Conversion of accrued expenses, shares   217,390          
Cashless exercise of options $ 22,116 (22,116)
Cashless exercise of options, shares   2,211,579          
Net (loss) (1,218,449) (1,205,961) (1,205,961) (12,488)
Balance at Dec. 31, 2017 $ 622,839 $ 444,930 $ 11,500,537 $ (10,899,843) $ (163,701) $ 881,923 $ (259,084)
Balance (in shares) at Dec. 31, 2017   44,493,063