XML 55 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENT OF OPERATIONS - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Income Statement [Abstract]        
Revenue $ 848,280 $ 361,150 $ 2,308,139 $ 941,227
Expenses:        
General and administrative 50,425 113,308 854,865 683,447
Salaries and wages 76,940 209,667 364,459 2,654,666
Depreciation and amortization 40,789 55,156 123,014 152,711
Bad debts (recoveries) 53,538 30,813 402,282 25,551
Total operating expenses 221,692 408,944 1,744,620 3,516,375
Net operating income (loss) 626,588 (47,794) 563,519 (2,575,148)
Other income (expense):        
Interest income 474 0 474 55
Interest expense (467,197) (194,583) (1,121,270) (1,212,360)
Loss on debt conversion 0 0 (144,080) (172,864)
Loss on debt modifications, related parties 0 19,251 0 19,251
Change in derivative liabilities 2,318 0 (78,625) (777,664)
Total other expense (464,405) (175,332) (1,343,501) (2,143,582)
Net income (loss) $ 162,183 $ (223,126) $ (779,982) $ (4,718,730)
Weighted average number of common shares outstanding - basic 476,598,612 564 165,112,901 445
Net income (loss) per share - basic $ 0.00 $ (395.50) $ 0.00 $ (10,602.67)
Weighted average number of common shares outstanding - fully diluted 18,368,044,845 564 165,112,901 445
Net income (loss) per share - fully diluted $ 0.00 $ (395.5) $ 0.00 $ (10,602.67)