XML 11 R2.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash and cash equivalents $ 89,214 $ 69,489
Accounts receivable 180,007 275,092
Prepaid expenses 260,165 1,462
Total current assets 529,386 346,043
Property and Equipment, less accumulated depreciation of$3,928 and $1,685, respectively, 12,179 14,422
Intangible assets less accumulated amortization of $1,201,311 and $507,777, respectively 1,572,824 2,266,358
Total assets 2,114,389 2,626,823
Current liabilities:    
Accounts payable and accrued expenses 579,171 355,597
Credit card liability 341,726 274,135
Deferred revenue 180,000 518,240
Derivative liability 460,125
Advance from related party 357,002 318,002
Current portion of long-term debt - related party 53,750 26,875
Notes payable and current portion of long-term debt net of discount of $202,268 1,300,003 1,104,159
Total current liabilities 3,271,777 2,597,008
Long-term debt less current installments - related party 53,750 80,625
Long-term debt less current installments 52,194 555,937
Total liabilities 3,377,721 3,233,570
Stockholders’ deficit:    
Preferred stock: $0.001 par value; 100,000,000 shares authorized; 10,000,000 shares issued and outstanding at September 30, 2016 and none at December 31, 2015 10,000
Common stock: $0.001 par value; 100,000,000 shares authorized; 48,031,977 shares and 36,130,432 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively 48,032 36,130
Additional paid in capital 2,700,815 784,929
Accumulated deficit (4,022,179) (1,427,806)
Total stockholders’ deficit (1,263,332) (606,747)
Total liabilities and stockholders’ deficit $ 2,114,389 $ 2,626,823