XML 42 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Changes in Stockholders' Equity (Deficiency) (USD $)
.001 Par Value Common Stock
Additional Paid-In Capital
Accumulated Deficiency
Total
Balance at Dec. 31, 2009 $ 171,204 $ 751,087 $ (2,113,532) $ (1,191,241)
Balance (Shares) at Dec. 31, 2009 17,120,408 0 0 0
Issuance of common stock 13,130 146,870 0 160,000
Issuance of common stock, (Shares) 1,313,006 0 0 0
Repurchase and retirement of common stock (3,583) (46,417) 0 (50,000)
Repurchase and retirement of common stock, (Shares) (358,267) 0 0 0
Stockholder loan conversion 6,774 88,226 0 95,000
Stockholder loan conversion, (Shares) 677,395 0 0 0
Reclassification of derivative conversion options liabilities upon settlement of convertible notes 0 162,781 0 162,781
Shares issued upon settlement of convertible debt 3,900 92,700 0 96,600
Shares issued upon settlement of convertible debt, (Shares) 389,978 0 0 0
Stock-based compensation 3,564 79,944 0 83,508
Stock-based compensation, (Shares) 356,369 0 0 0
Stock issued in private offering, net of warrant liabilities in the amount of $112,349, and closing costs in the amount of $431,450 116,065 2,215,136 0 2,331,201
Stock issued in private offering, net of warrant liabilities in the amount of $112,349, and closing costs in the amount of $431,450 (Shares) 11,606,505 0 0 0
Net loss 0 0 (1,247,644) (1,247,644)
Balance at Dec. 31, 2010 311,054 3,490,327 (3,361,176) 440,205
Balance (Shares) at Dec. 31, 2010 31,105,394 0 0 0
Issuance of common stock 48,444 1,151,556 0 1,200,000
Issuance of common stock, (Shares) 4,844,444 0 0 0
Issuance of common stock for services 1,009 24,091 0 25,100
Issuance of common stock for services (Shares) 100,926 0 0 0
Shares outstanding at time of reverse merger dated November 4, 2011 32,700 (222,270) 0 (189,570)
Shares outstanding at time of reverse merger dated November 4, 2011 (Shares) 3,269,992 0 0 0
Issuance of common stock for services 4,088 77,662 0 81,750
Issuance of common stock for services (Shares) 408,750 0 0 0
Issuance of common stock for settlement of debt 500 9,500 0 10,000
Issuance of common stock for settlement of debt (Shares) 50,000 0 0 0
Stock-based compensation 0 157,551 0 157,551
Net loss 0 0 (1,909,575) (1,909,575)
Balance at Dec. 31, 2011 $ 397,795 $ 4,688,417 $ (5,270,751) $ (184,539)
Balance (Shares) at Dec. 31, 2011 39,779,506 0 0 0