XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT (USD $)
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Subscription Receivable
Total
Beginning Balance, amount at Feb. 24, 2004 $ 1     $ (1)  
Beginning Balance, shares at Feb. 24, 2004 115,549,157       115,549,157
Net loss for the period     (12,709)   (12,709)
Ending Balance, amount at Dec. 31, 2007 1   (12,709)   (12,709)
Ending Balance, shares at Dec. 31, 2007 115,549,157       115,549,157
Net loss for the period     (8,137)   (8,137)
Ending Balance, amount at Dec. 31, 2008 1   (20,846)   (20,846)
Ending Balance, shares at Dec. 31, 2008 115,549,157       115,549,157
Net loss for the period     (8,688)   (88,688)
Ending Balance, amount at Dec. 31, 2009 1   (29,534)   (29,534)
Ending Balance, shares at Dec. 31, 2009 115,549,157       115,549,157
Stock based compensation   636,622     636,622
Stock subscription received       1 1
Shares issued to employees for services, shares 40,026       40,026
Shares issued to employees for services, value 5,200       5,200
Shares issued in SMI acquisition, shares 75,020,214       75,020,214
Shares issued in SMI acquisition, value (1,796)       (1,796)
Shares issued for outside services, shares 180,000       180,000
Shares issued for outside services, value 9,000       9,000
Shares issued for convertible notes, shares 2,000,000       2,000,000
Shares issued for convertible notes, value 100,000 89,123     189,123
Net loss for the period     (1,097,831)   (1,097,831)
Ending Balance, amount at Dec. 31, 2010 112,405 725,745 (1,127,365)   (289,215)
Ending Balance, shares at Dec. 31, 2010 192,789,397       192,789,397
Stock based compensation   400,166     400,166
Warrants issued for debt issuance costs   119,084     119,084
Shares issued to employees for services, shares 6,000,000       6,000,000
Shares issued to employees for services, value 192,000       192,000
Shares issued for outside services, shares 11,300,000       11,300,000
Shares issued for outside services, value 114,180 86,580     200,760
Shares issued for convertible notes, shares 2,000,000       2,000,000
Shares issued for convertible notes, value 100,000 52,494     152,494
Discount on long-term convertible debt   231,116     231,116
Net loss for the period     (2,128,729)   (2,128,729)
Ending Balance, amount at Dec. 31, 2011 $ 518,585 $ 1,628,234 $ (3,256,094)   $ (1,109,275)
Ending Balance, shares at Dec. 31, 2011 210,089,397       210,089,397