XML 80 R21.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stockholders' Equity (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Dec. 31, 2014
Equity [Abstract]    
Summary of Common Stock

 

Transaction Type  Quantity  Valuation  Range of Value per share
                
Conversion of convertible debt and accrued interest   29,796,782   $791,444    $0.02715 - $0.14175 
Services - rendered   950,000    32,730    $0.028 - $0.063 
Return of shares   (120,000,000)   (1,200)  $0.00001 
Preferred stock issued in exchange of common stock   5,000,000    50   $0.00001 
Total shares issued   (89,253,218)  $1,401,650      
                

 

Transaction Type   Quantity    Valuation    Range of Value per share 
                
Conversion of convertible debt and accrued interest   48,998,342   $3,421,019    $0.02715 - $0.14175 
Services - rendered   3,150,000    678,030    $0.093 - $0.365 
Acquisition of intangibles   15,000,000    1,514,000    $0.0985 - $0.12 
Return of shares   (4,250,000)   —      $0.00 - $0.00 
Settlement of accounts payable   1,000,000    90,000   $0.09 
                
Total shares issued   63,898,342   $5,703,049      
Summary of warrants activity

 

 Balance, December 31, 2014    3,750,000   $0.38    1.7 
                  
 Granted     —     $—        
 Exercised    —     $—        
 Cancelled/Forfeited    —     $—        
 Balance, March 31, 2015    3,750,000   $0.38    1.4 
 
Summary of all outstanding and exercisable warrants

 

                Weighted Average      
 Exercise    Warrants    Warrants    Remaining    Aggregate 
 Price    Outstanding    Exercisable    Contractual Life    Intrinsic Value 
                       
$0.10    200,000    200,000    2.90   $—   
$0.25    200,000    200,000    0.44   $—   
$0.40    2,850,000    2,850,000    1.73   $—   
$0.45    500,000    500,000    1.00   $—   
                       
      3,750,000    3,750,000    1.7 years   $—   

 

                  Weighted Average      
 Exercise    Warrants   Warrants  Warrants    Remaining    Aggregate 
 Price    Outstanding   Exercisable  Exercisable    Contractual Life    Intrinsic Value 
                         
$0.10    200,000   200,000  200,000    2.90   $—   
$0.25    200,000   200,000  200,000    0.44   $—   
$0.40    2,850,000   2,850,000  2,850,000    1.73   $—   
$0.45    500,000   500,000  500,000    1.00   $—   
                         
      3,750,000   3,750,000  3,750,000    1.7 years   $—   
Summary of assets acquired

 

 

   Three Months Ended  Year Ended
   March 31, 2015  December 31, 2014
           
Intangible at fair value, Opening Balance  $9,303,679   $9,303,679 
           
Consideration transferred  at fair value:          
  Common stock - 24,752,475 Shares   —      —   
           
Net assets acquired:          
Current assets   —      —   
Cash   —      —   
    Total net assets acquired   —      8,011 
           
Amortization   (1,206,949)   (965,559)
           
Intangible at fair value, Ending Balance  $8,096,731   $8,338,121 
Summary of option activity

 

Outstanding - December 31, 2014   15,566,652    0.13    1.32 
Granted   —      —      —   
Exercised   —      —      —   
Forfeited or Canceled   —      —      —   
Outstanding - March 31, 2015   15,566,652    —      1.07 
Exercisable - March 31, 2015   15,566,652