XML 96 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY / (DEFICIT) (USD $)
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Series D Preferred Stock [Member]
Series E Preferred Stock [Member]
Total
Beginning Balance, Amount at Dec. 31, 2011 $ 867 $ 33,322,207 $ (49,385,387) $ 19 $ 9 $ (16,062,285)
Beginning Balance, Shares at Dec. 31, 2011 866,571          
Issuance of common stock for cash, Amount 4 144,237       144,241
Issuance of common stock for cash, Shares 4,114          
Issuance of Series E preferred stock for cash   869,999       869,999
Conversion of preferred stock to common stock, Amount 17 (17)        
Conversion of preferred stock to common stock, Shares 16,667          
Stock for services, Amount 7 1,588,236       1,588,243
Stock for services, Shares 7,000          
Adjustments related to acquisition of ProElite   2,106 (482,023)     (479,917)
Stock expense, value of warrants and options, Amount 9 3,284,346       3,284,355
Stock expense, value of warrants and options, Shares 9,000          
Cancellation and reissue of shares, net, Shares (213)          
Reduction in shares accrued for issuance to former CEO, Amount (22) 22        
Reduction in shares accrued for issuance to former CEO, Shares 21,613          
Shares issued in settlement of contract, Amount 8 117,910       117,918
Shares issued in settlement of contract, Shares 7,861          
Shares issued as dividends on preferred stock, Amount 1 (1)        
Shares issued as dividends on preferred stock, Shares 1,450          
Impact of derivative liability   (999,999)       (999,999)
Net loss     (6,849,815)     (6,849,815)
Ending Balance,, Amount at Dec. 31, 2012 891 38,329,046 (56,717,225) 19 9 (18,387,260)
Ending Balance,, Shares at Dec. 31, 2012 890,837          
Issuance of common stock for cash, Amount 143 427,358       427,501
Issuance of common stock for cash, Shares 142,501         142,501
Stock compensation, Amount (8) 41,757       41,749
Stock compensation, Shares (6,827)          
Stock for services, Amount 2 10,498       10,500
Stock for services, Shares 1,500          
Conversion of warrants to common stock, Amount 1,023 (1,023)        
Conversion of warrants to common stock, Shares 1,023,264          
Conversion of debt to common stock, Amount 577 2,915,922       2,916,500
Conversion of debt to common stock, Shares 576,331         12,486
Adjustments related to acquisition of ProElite   942,600 (1,584,350)     (641,750)
Stock expense, value of warrants and options, Amount   4,527,067       4,527,067
Shares issued in settlement of contract, Amount 2 31,998       32,000
Shares issued in settlement of contract, Shares 2,000          
Shares issued as dividends on preferred stock, Amount 4 99,789       99,793
Shares issued as dividends on preferred stock, Shares 4,202          
Net loss     (2,635,975)     (2,635,975)
Remove accrued dividends for Series E extinguishment   802,994       802,994
Remove accrued interest for notes exchanged for stock   63,602       63,602
Fair value charge for warrants retired   3,069,792       3,069,792
Conversion of Series D Preferred to common stock, amount 12 (12)   (19)   (19)
Conversion of Series D Preferred to common stock, shares 11,611          
Conversion of Series E Preferred to common stock, amount 1,575 (1,575)     (9) (9)
Conversion of Series E Preferred to common stock, shares 1,575,000          
Shares issued for acquisition, amount 1,150 12,420,099       12,421,249
Shares issued for acquisition, shares 1,150,116          
Issuance of shares for advisory agreements, amount 243 3,231,482       3,231,725
Issuance of shares for advisory agreements, shares 243,250          
Issuance of shares to third party for assumption of liabilities, amount 200 479,099       479,299
Issuance of shares to third party for assumption of liabilities, shares 200,000          
Ending Balance,, Amount at Dec. 31, 2013 $ 5,814 $ 67,390,493 $ (60,937,550) $ 0 $ 0 $ 6,458,757
Ending Balance,, Shares at Dec. 31, 2013 5,813,785