XML 56 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT (USD $)
Total
Common Stock [Member]
Preferred Stock [Member]
Common Stock Payable [Member]
Prepaid Equity Based Compensation [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Balance at Dec. 31, 2012 $ (777,645) $ 40 $ 425 $ 96 $ (137,494) $ 7,648,732 $ (8,289,444)
Balance (in shares) at Dec. 31, 2012   401,424 425,000 962,940      
Issuance of stock payable from prior reporting periods 0 85 0 (85) 0 0 0
Issuance of stock payable from prior reporting periods (in shares)   851,852 0 (851,852)      
Stock granted for consulting, legal, and other professional services 44,600 7 0 0 0 44,593 0
Stock granted for consulting, legal, and other professional services (in shares)   69,828 0 0      
Equity based incentive/ retention bonuses to consultants 12,600 0 0 1 0 12,599 0
Equity based incentive/ retention bonuses to consultants (in shares)   0 0 10,370      
Discounts on convertible debentures 58,720 0 0 0 0 58,720 0
Equity based compensation and incentive/ retention bonus to Chief Executive Officer 93,429 0 0 15 0 93,414 0
Equity based compensation and incentive/ retention bonus to Chief Executive Officer (in shares)   0 0 143,933      
Amortization of prepaid equity based compensation to Chief Executive Officer 125,001 0 0 0 125,001 0 0
Conversion of Board of Director's fees payable to stock 15,000 1 0 0 0 14,999 0
Conversion of Board of Director's fees payable to stock (in shares)   12,346 0 0      
Equity based Board of Director fee for first quarter of 2013 plus April fee prepaid 10,000 1 0 0 0 9,999 0
Equity based Board of Director fee for first quarter of 2013 plus April fee prepaid (in shares)   8,230 0 0      
Conversion of employee compensation payable to stock 9,000 2 0 0 0 8,998 0
Conversion of employee compensation payable to stock (in shares)   14,069 0 0      
Equity based incentive/retention bonuses to employees 2,475 0 0 0 0 2,475 0
Equity based incentive/retention bonuses to employees (in shares)   0 0 2,037      
Conversion of accrued interest and fees convertible debentures to stock 4,262 2 0 0 0 4,260 0
Conversion of accrued interest and fees convertible debentures to stock (in shares)   23,061 0 0      
Conversion of convertible debentures to stock 102,225 35 0 0 0 102,190 0
Conversion of convertible debentures to stock (in shares)   347,745 0 0      
Extinguishment of convertible debentures 46,913 0 0 0 0 46,913 0
Equity based compensation for exclusivity pursuant to agreement with Precision Paddleboards, Inc. 6,000 0 0 0 0 6,000 0
Equity based compensation for exclusivity pursuant to agreement with Precision Paddleboards, Inc. (in shares)   0 0 111      
Net loss (1,191,906) 0 0 0 0 0 (1,191,906)
Conversion of note payable - related party (Chief Executive Officer) to stock 565,689            
Balance at Mar. 31, 2013 (1,439,326) 173 425 27 (12,493) 8,053,892 (9,481,350)
Balance (in shares) at Mar. 31, 2013   1,728,554 425,000 267,540      
Issuance of stock payable from prior reporting periods 0 1 0 (1) 0 0 0
Issuance of stock payable from prior reporting periods (in shares)   5,185 0 (5,185)      
Stock granted for consulting, legal, and other professional services 7,200 4 0 0 0 7,196 0
Stock granted for consulting, legal, and other professional services (in shares)   35,236 0 0      
Equity based incentive/ retention bonuses to consultants 4,200 0 0 0 0 4,200 0
Equity based incentive/ retention bonuses to consultants (in shares)   0 0 3,457      
Discounts on convertible debentures 13,333 0 0 0 0 13,333 0
Equity based compensation and incentive/ retention bonus to Chief Executive Officer 78,929 0 0 35 0 78,894 0
Equity based compensation and incentive/ retention bonus to Chief Executive Officer (in shares)   0 0 347,648      
Amortization of prepaid equity based compensation to Chief Executive Officer 12,493 0 0 0 12,493 0 0
Conversion of employee compensation payable to stock 18,000 7 0 0 0 17,993 0
Conversion of employee compensation payable to stock (in shares)   74,174 0 0      
Equity based incentive/retention bonuses to employees 825 0 0 0 0 825 0
Equity based incentive/retention bonuses to employees (in shares)   0 0 679      
Conversion of accrued interest and fees convertible debentures to stock 3,140 2 0 0 0 3,138 0
Conversion of accrued interest and fees convertible debentures to stock (in shares)   19,383 0 0      
Conversion of convertible debentures to stock 49,854 42 0 0 0 49,812 0
Conversion of convertible debentures to stock (in shares)   416,169 0 0      
Equity based compensation for exclusivity pursuant to agreement with Precision Paddleboards, Inc. 667 0 0 0 0 667 0
Equity based compensation for exclusivity pursuant to agreement with Precision Paddleboards, Inc. (in shares)   0 0 26      
Net loss 425,783 0 0 0 0 0 425,783
Equity Based Board Of Director's Fee Shares 5,000 0 0 0 0 5,000 0
Equity Based Board Of Director's Fee Shares (in shares)   4,115 0 0      
Retirement of certain 2012 year end equity bonuses returned by consultants (47,500) (12) 0 0 0 (47,488) 0
Retirement of certain 2012 year end equity bonuses returned by consultants (in shares)   (117,284) 0 0      
Conversion of note payable - related party (Chief Executive Officer) to stock 50,000 37 0 0 0 49,963 0
Conversion of note payable - related party (Chief Executive Officer) to stock (in shares)   370,370 0 0      
Capitalized security purchase commitment fee 125,000 0 0 46 0 124,954 0
Capitalized security purchase commitment fee (in shares)   0 0 462,963      
Balance at Jun. 30, 2013 (692,402) 254 425 107 0 8,362,379 (9,055,567)
Balance (in shares) at Jun. 30, 2013   2,535,903 425,000 1,077,128      
Issuance of stock payable from prior reporting periods 0 46 0 (46) 0 0 0
Issuance of stock payable from prior reporting periods (in shares)   462,963 0 (462,963)      
Equity based compensation and incentive/ retention bonus to Chief Executive Officer 71,429 0 0 121 0 71,308 0
Equity based compensation and incentive/ retention bonus to Chief Executive Officer (in shares)   0 0 1,212,959      
Conversion of employee compensation payable to stock 13,500 21 0 0 0 13,479 0
Conversion of employee compensation payable to stock (in shares)   209,565 0 0      
Conversion of convertible debentures to stock 4,600 43 0 0 0 4,557 0
Conversion of convertible debentures to stock (in shares)   434,555 0 0      
Net loss (110,786) 0 0 0 0 0 (110,786)
Equity Based Board Of Director's Fee Shares 7,500 1 0 0 0 7,499 0
Equity Based Board Of Director's Fee Shares (in shares)   6,174 0 0      
Adjustment for shares rounded upward as a result of reverse split 0 0 0 0 0 0 0
Adjustment for shares rounded upward as a result of reverse split (in shares)   543 0 0      
Balance at Sep. 30, 2013 $ (706,159) $ 365 $ 425 $ 182 $ 0 $ 8,459,222 $ (9,166,353)
Balance (in shares) at Sep. 30, 2013   3,649,703 425,000 1,827,124