XML 20 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIENCY) - USD ($)
Series A Preferred
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Shares at Dec. 31, 2013 510,000 79,867,217      
Beginning Balance, Amount at Dec. 31, 2013 $ 5,100 $ 798,672 $ 15,674,958 $ (19,266,090) $ (2,787,360)
Options and warrants issued to executives for services     2,564,707   2,564,707
Common stock issued for services provided, Shares   901,580      
Common stock issued for services provided, Amount   $ 9,016 340,827   349,843
Common stock issued for executive compensation, Shares   178,125      
Common stock issued for executive compensation, Amount   $ 1,781 52,219   $ 54,000
Exercise of stock options as payment for legal services, Shares   20,000      
Exercise of stock options as payment for legal services, Amount   $ 200 (200)  
Proceeds from issuance of common stock, net, Shares   377,778      
Proceeds from issuance of common stock, net, Amount   $ 3,778 95,162   $ 98,940
Proceeds from issuance of common stock and warrants, net, Shares   2,290,243      
Proceeds from issuance of common stock and warrants, net, Amount   $ 22,902 574,013   $ 596,915
Issuance of common stock as finder's fee, Shares   11,332     11,332
Issuance of common stock as finder's fee, Amount   $ 113 (113)  
Value of common stock to be issued as finder's fee     (19,925)   $ (19,925)
Net Income (Loss)       268,435 268,436
Ending Balance, Shares at Dec. 31, 2014 510,000 83,646,275      
Ending Balance, Amount at Dec. 31, 2014 $ 5,100 $ 836,462 19,281,647 (18,997,655) 1,125,555
Options and warrants issued to executives for services     1,706,393   1,706,393
Common stock issued for services provided, Shares   1,319,679      
Common stock issued for services provided, Amount   $ 13,197 542,472   555,668
Common stock issued for executive compensation, Shares   437,145      
Common stock issued for executive compensation, Amount   $ 4,371 187,779   192,150
Proceeds from issuance of common stock, net, Shares   17,986,111      
Proceeds from issuance of common stock, net, Amount   $ 179,862 8,045,126   8,224,988
Proceeds from issuance of common stock and warrants, net, Shares   1,760,002      
Proceeds from issuance of common stock and warrants, net, Amount   $ 17,600 441,614   459,214
Conversion of notes payable and accrued interest into common stock, Shares   14,913,968      
Conversion of notes payable and accrued interest into common stock, Amount   $ 149,140 3,748,776   3,897,916
Induced conversion costs     912,883   912,883
Reclassification of derivative liability     5,539,838   5,539,838
Value of common stock to be issued as finder's fee     (15,312)   (15,312)
Net Income (Loss)       (12,176,319) (12,176,319)
Ending Balance, Shares at Dec. 31, 2015 510,000 120,063,180      
Ending Balance, Amount at Dec. 31, 2015 $ 5,100 $ 1,200,632 $ 40,391,215 $ (31,173,974) $ 10,422,974