XML 1044 R52.htm IDEA: XBRL DOCUMENT

9. Stockholders Deficit (Tables) (Q2)

15 Months Ended

6 Months Ended

Mar. 31, 2014

Jun. 30, 2014

Quarter 2 [Member]

Common Stock Issuance

Transaction Type						Quantity				Valuation				Range of Value per Share

Recognition of unvested share compensation - Related Party			(1	)			—			$	31,250			$	—
							—			$	31,250			$	—

Stock Option Activity

		Third Party				Related Party				Totals
Balance December 31, 2012		$	—			$	—			$	—
Proceeds			2,000,000				—				2,000,000
Repayments			—				—				—
Conversion of note payable to convertible debt			180,000				50,000				230,000
Conversion of accrued interest into convertible debt			14,133				—				14,133
Less: gross debt discount recorded			(1,925,191	)			—				(1,925,191	)
Add: amortization of debt discount			92,304				—				92,304
Balance December 31, 2013		$	361,245			$	50,000			$	411,245

												Weighted Average				Aggregate
								Weighted Average				Remaining Contractual Life				Intrinsic
				Options				Exercise Price				(In Years)				Value

	Balance - December 31, 2013				300,000				0.375				4.67				—
	Granted				—				—				—				—
	Exercised				—				—				—				—
	Forfeited/Cancelled				(100,000	)			—				—				—
	Balance - June 30, 2014 - outstanding				200,000				0.375				4.18				—

	Balance - June 30, 2014 - exercisable				200,000				0.375				4.18				—

Warrant Activity

		Number of Warrants				Weighted Average Exercise Price				Weighted Average Remaining Contractual Life (in Years)				Aggregate Intrinsic Value



Balance - December 31, 2012						$	—
Granted			6,738,884				0.24				5.00
Exercised			(1,400,000	)			0.001				—
Cancelled/Forfeited			(1,000,000	)			0.001				—
Balance - December 31, 2013			4,338,884			$	0.24				4.87			$	—

All warrants are exercisable and fully vested on the grant date.

				Number of Warrants				Weighted Average Exercise Price				Weighted Average Remaining Contractual Life (in Years)

	Balance, December 31, 2012				—			$	—
	Granted				6,738,884				0.242				5.00
	Exercised				(1,400,000	)			—
	Cancelled/Forfeited				(1,000,000	)			—
	Balance, December 31, 2013				4,338,884				0.242				4.9
	Granted				5,390,100				0.375				5.00
	Exercised
	Cancelled/Forfeited				—				—
	Balance, June 30, 2014				9,728,984				0.375				4.7

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References+ Details