XML 56 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENT OF OPERATIONS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Income Statement [Abstract]    
Revenue $ 1,560,252us-gaap_Revenues $ 750,139us-gaap_Revenues
Expenses:    
General and administrative 1,524,779us-gaap_GeneralAndAdministrativeExpense 758,353us-gaap_GeneralAndAdministrativeExpense
Salaries and wages 3,505,511us-gaap_SalariesAndWages 2,201,161us-gaap_SalariesAndWages
Depreciation and amortization 206,437us-gaap_DepreciationAndAmortization 260,423us-gaap_DepreciationAndAmortization
Impairment on intangible assets 1,659,335us-gaap_ImpairmentOfIntangibleAssetsFinitelived 276,282us-gaap_ImpairmentOfIntangibleAssetsFinitelived
Bad debts (recoveries) 62,601us-gaap_ProvisionForDoubtfulAccounts (27,129)us-gaap_ProvisionForDoubtfulAccounts
Total operating expenses 6,958,663us-gaap_OperatingExpenses 3,469,090us-gaap_OperatingExpenses
Net operating loss (5,398,411)us-gaap_OperatingIncomeLoss (2,718,951)us-gaap_OperatingIncomeLoss
Other income (expense):    
Interest expense, net (1,318,468)us-gaap_InterestExpense (562,529)us-gaap_InterestExpense
Loss on debt modifications, related parties (172,864)us-gaap_GainsLossesOnRestructuringOfDebt (94,758)us-gaap_GainsLossesOnRestructuringOfDebt
Change in derivative liabilities (777,664)us-gaap_DerivativeGainLossOnDerivativeNet 0us-gaap_DerivativeGainLossOnDerivativeNet
Total other income (expense) (2,268,996)us-gaap_NonoperatingIncomeExpense (657,287)us-gaap_NonoperatingIncomeExpense
Net loss $ (7,667,407)us-gaap_NetIncomeLoss $ (3,376,238)us-gaap_NetIncomeLoss
Weighted average number of common shares outstanding - basic and fully diluted 8,504,489us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 253,610us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
Net loss per share - basic and fully diluted $ (0.90)us-gaap_EarningsPerShareBasicAndDiluted $ (13.31)us-gaap_EarningsPerShareBasicAndDiluted