XML 67 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF SHARESHOLDERS' EQUITY (USD $)
Common Stock
Preferred Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Total
Beginning Balance, Amount at Jan. 19, 2012          
Issuance of common stock to founders, Amount $ 855           
Issuance of common stock to founders, Shares 854,500         
Issuance of common stock for services, Amount 30    167,520     
Issuance of common stock for services, Shares 30,000        
Issuance of common stock for cash, Amount 367    3,374,615     
Issuance of common stock for cash, Shares 367,375         
Issuance of common stock for GT Beverage Company, LLC, Amount 293    2,926,607     
Issuance of common stock for GT Beverage Company, LLC, Shares 292,690         
Ending Balance, Amount at Oct. 15, 2012 1,545    6,468,742    6,470,287
Ending Balance, Shares at Oct. 15, 2012 1,544,565         
Effect of reverse merger and reverse stock split, Amount 1,192    726,613    727,805
Effect of reverse merger and reverse stock split, Shares 1,192,335         
Conversion of preferred stock to common stock, Amount (1,545) 1,545         
Conversion of common stock to preferred stock, Shares (1,544,565) 1,544,565      
Issuance of common stock related to debt financing, Amount 145    108,605    108,750
Issuance of common stock related to debt financing, Shares 145,000         
Stock-based compensation       163,055    163,055
Net Loss          (3,119,343) (3,119,343)
Ending Balance, Amount at Dec. 31, 2012 1,337 1,545 7,467,015 (3,119,343) 4,350,554
Ending Balance, Shares at Dec. 31, 2012 1,337,335 1,544,565      
Conversion of preferred stock to common stock, Amount 25,304 (1,545) (23,759)      
Conversion of common stock to preferred stock, Shares 25,304,017 (1,544,565)      
Issuance of common stock related to debt financing, Amount 269    208,821    209,090
Issuance of common stock related to debt financing, Shares 268,800         
Issuance of Common Stock for debt conversions, Amount 861    859,957    860,818
Issuance of Common Stock for debt conversions, Shares 860,821         
Issuance of Preferred Stock for debt conversions, Amount, net of warrants issued    264 823,396    823,660
Issuance of Preferred stock for debt conversions, Shares, net of warrants issued    264,423      
Elimination of derivative liability from conversion of debt to preferred stock       64,970    64,970
Issuance of Common Stock for services, Amount 115    122,135    122,250
Issuance of Common Stock for services, Shares 114,614         
Issuance of Preferred Stock for services, Amount    18 69,982    70,000
Issuance of Preferred Stock for services, Shares    17,500      
Issuance of Preferred Stock for cash, Amount, net of warrants issued    1,495 4,364,488    4,365,983
Issuance of Preferred Stock for cash, Shares, net of warrants issued    1,495,000      
Stock-based compensation       794,165    794,165
Net Loss          (7,122,135) (7,122,135)
Ending Balance, Amount at Dec. 31, 2013 $ 27,886 $ 1,777 $ 14,751,170 $ (10,241,478) $ 4,539,355
Ending Balance, Shares at Dec. 31, 2013 27,885,587 1,776,923