XML 90 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT (USD $)
Total
COMMON STOCK
PAID-IN CAPITAL
NON-CONTROLLING INTEREST
ACCUMULATED (DEFICIT)
Beginning balance at Dec. 31, 2011 $ (2,126,276) $ 300 $ 1,118,683 $ (14,701) $ (3,230,558)
Beginning balance (in shares) at Dec. 31, 2011   30,005,185      
Increase (Decrease) in Stockholders' Equity          
Common stock issued for services 20,000   20,000    
Stock option expense 11,309   11,309    
Acquisition of AEAC - merger of entities under common control 3,123,136   3,123,136    
Acquisition of non-controlling interest     (14,701) 14,701  
Forgiveness of related party accrued interest 84,581   84,581    
Issuance of stock related to conversion of debt 1,296,715 52 1,296,663    
Issuance of stock related to conversion of debt (in shares)   5,186,860      
Net loss (1,166,289)       (1,166,289)
Ending balance at Dec. 31, 2012 1,243,176 352 5,639,671   (4,396,847)
Ending balance (in shares) at Dec. 31, 2012 35,192,045 35,192,045      
Increase (Decrease) in Stockholders' Equity          
Common stock issued for debt and interest 1,709,291 79 1,709,212    
Common stock issued for debt and interest (in shares)   7,870,154      
Common stock issued for cash, net 3,231,992 111 3,231,881    
Common stock issued for cash, net (in shares)   11,130,336      
Common stock issued for related party debt 224,000 7 223,993    
Common stock issued for related party debt (in shares)   746,667      
Common stock issued for services 50,000 2 49,998    
Common stock issued for services (in shares)   200,000      
Common stock issued for related party accounts payable 50,000 1 49,999    
Common stock issued for related party accounts payable (in shares)   100,000      
Options exercised 47,750 2 47,748    
Options exercised (in shares)   184,750      
Warrants issued for conversion of accrued salary 1,022,751   1,022,751    
Warrants issued for conversion of accounts payable 51,000   51,000    
Warrants. Options and PSU issued for services 1,191,128   1,191,128    
Debt discount for warrants issued with debt 13,831   13,831    
Less: Treasury stock: at cost (623,022) (22)   (623,000)  
Less: Treasury stock: at cost (in shares)   (2,184,583)      
Net loss (2,882,626)       (2,882,626)
Ending balance at Dec. 31, 2013 $ 5,329,271 $ 532 $ 13,231,212 $ (623,000) $ (7,279,473)
Ending balance (in shares) at Dec. 31, 2013 53,239,369 53,239,369