XML 74 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Stockholders' Deficit - USD ($)
Preferred Stock
Common Stock
Unrealized Gain On Investment In Related Party
Additional Paid-In Capital
Accumulated Deficit
Total
Begining balance at Dec. 31, 2012 $ 300 $ 38,970 $ 2,643,941 $ (3,020,566) $ (337,355)
Begining balance, shares at Dec. 31, 2012 3,000,000 389,704,765        
Shares issued in acquisition, amount   $ 786 274,214 275,000
Shares issued to acquisition, shares   7,857,141        
Fair value of option vested           1,268
Shares issued for services rendered, amount   $ 4,541 1,464,643 1,469,184
Shares issued for services rendered, shares   45,404,359        
Exercise of options, amount   $ 47   $ 8,953   9,000
Exercise of options, shares   470,237        
Cashless exercise of options, amount   $ 3,680,773        
Cashless exercise of options, shares   368 (368)    
Conversion of notes   $ 26,261 $ 3,014,739 3,041,000
Conversion of notes, shares   262,595,733        
Beneficial conversion feature       1,750,110   $ 1,750,110
Cancellation of Preferred Stock $ (300)     300    
Cancellation of Preferred Stock, shares (3,000,000)          
Cashless exercise of Gemini Master Fund Warrants   $ 900 $ (900)    
Cashless exercise of Gemini Master Fund Warrants, shares   9,000,000        
Shares issued in relation to the sale of common stock per the Company's Subscription Agreement, Amount   $ 36,981,862        
Shares issued in relation to the sale of common stock per the Company's Subscription Agreement, Shares   3,698 1,290,667 1,294,365
Value of warrants expensed (issued to CANX and Hegyi, LLC)       $ 6,765,000 $ 6,765,000
Value of stock options expensed       $ 148,633 148,633
Unrealized gain (loss) on investment in related party     $ 1,121,237 1,121,237
Net loss         $ (21,380,138) (21,380,138)
Ending balance at Dec. 31, 2013 $ 0 $ 75,571 $ 1,121,237 $ 17,359,932 $ (24,400,704) (5,843,964)
Ending balance, shares at Dec. 31, 2013 0 755,694,870        
Shares issued for services rendered, amount   $ 1,522 2,720,078 2,721,600
Shares issued for services rendered, shares   15,219,420        
Exercise of options, amount   $ 235 44,438 44,673
Exercise of options, shares   2,351,187        
Cashless exercise of options, amount   $ 357 (357)    
Cashless exercise of options, shares   3,570,455        
Conversion of notes   $ 10,251 1,875,684 1,885,935
Conversion of notes, shares   102,507,839        
Value of warrants expensed (issued to CANX and Hegyi, LLC)       62,500,000 62,500,000
Value of stock options expensed       $ 724,267 724,267
Unrealized gain (loss) on investment in related party     $ (1,121,237) (1,121,237)
Change in fair value of derivative liability       $ 23,475,908 23,475,908
Net loss         $ (86,626,099) (86,626,099)
Ending balance at Dec. 31, 2014 $ 0 $ 87,936 $ 0 $ 108,699,950 $ (111,026,803) (2,238,917)
Ending balance, shares at Dec. 31, 2014 0 879,343,771        
Ending balance at Jun. 30, 2015           $ (5,335,021)