XML 47 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT (USD $)
Total
Preferred Stock [Member]
Common Stock [Member]
Capital Stock to be Issued [Member]
Additional Paid-In Capital [Member]
Accumulated Deficit [Member]
Balance at Dec. 31, 2013 $ (2,377,048)   $ 19,972      
Balance, shares at Dec. 31, 2013     19,972,317      
Stock issued to previous holders upon Merger 81,054          
Stock issued to previous holders upon Merger, shares     289,478      
Balance at Mar. 31, 2014            
Balance at Dec. 31, 2013 (2,377,048)    19,972    2,776,406 (5,173,426)
Balance, shares at Dec. 31, 2013      19,972,317       
Stock option exchange upon Merger 167,385    1,355    166,030   
Stock option exchange upon Merger, shares      1,354,821       
Stock issued to previous holders upon Merger 81,054    289    80,765   
Stock issued to previous holders upon Merger, shares      289,478       
Conversion of Senior Secured 10% Convertible Notes upon Merger 543,635    1,942    541,693   
Conversion of Senior Secured 10% Convertible Notes upon Merger, shares      1,941,553       
Issuance of stock to settle liabilities upon Merger 223,698    799    222,899   
Issuance of stock to settle liabilities upon Merger, shares      798,918       
Recapitalization 1/6/14 1,526,089    17,697 20,000 1,488,392   
Recapitalization 1/6/14, shares      17,696,872 500,000    
Sale of NEAU subsidiary 179,761    (5,828)    185,589   
Sale of NEAU subsidiary, shares (5,827,656)    (5,827,656)       
Issuance of common stock 132,493    546 (20,000) 151,947  
Issuance of common stock, shares      545,620 (500,000)    
Issuance of warrants 189,143          189,143   
Issuance of common stock in private placement, net 1,084,404    4,289    1,080,115   
Issuance of common stock in private placement, net, shares      4,289,285       
Net loss (2,117,612)             (2,117,612)
Balance at Sep. 30, 2014 $ (366,998)    $ 41,061    $ 6,882,979 $ (7,291,038)
Balance, shares at Sep. 30, 2014      41,061,208