XML 77 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 C 10% Preferred
Series D Preferred
Preferred Stock Series E
Total
Beginning Balance, Amount at Dec. 31, 2011 $ 867 $ 33,322,207 $ (49,385,387) $ 0 $ 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) 0 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            
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            
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 $ 0 $ 6,458,757
Ending Balance,, Shares at Dec. 31, 2013 5,813,785