XML 54 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - USD ($)
Common Stock
Preferred A
Preferred B
Preferred C
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Shares at Dec. 31, 2012 74,753,482   103.3 125.0      
Beginning Balance, Amount at Dec. 31, 2012 $ 747,534   $ 757,063 $ 50,756 $ 26,864,676 $ (22,614,724) $ 5,805,307
Common Stock issued for services, Shares 3,005,000            
Common Stock issued for services, Amount $ 3,050       310,990   $ 340,950
Preferred B shares accumulated dividends, Amount     $ 137,639   (137,639)    
Preferred C shares accumulated dividends, Amount       $ 37,414 (37,414)    
Options issued for services         40,896   $ 40,896
Reverse stock split existing shares, Shares (699,781,600)            
Reverse stock split existing shares, Amount $ (699,782)       699,782    
Reverse stock split recap shares, Shares (2,974,804)            
Reverse stock split recap shares, Amount $ (29,748)       29,743   $ (5)
Redemption of Preferred B shares, Shares     (103.3)        
Redemption of Preferred B shares, Amount     $ (894,703)   (1,032,999)   (1,927,702)
Redemption of Preferred C shares, Shares       (62.5)      
Redemption of Preferred C shares, Amount       $ (45,085) (624,999)   (670,084)
Conversion of Preferred C shares, Shares 2,680,337     (62.5)      
Conversion of Preferred C shares, Amount $ 26,803     $ (45,085) (142,538)   (160,820)
Exchange of Preferred C warrants, Shares 624,998            
Exchange of Preferred C warrants, Amount $ 6,250       68,293   74,543
Subscribed common stock, Shares 6,621            
Subscribed common stock, Amount $ 66       13,023   13,089
Net income           1,292,425 1,292,425
Ending Balance, Shares at Dec. 31, 2013 8,117,474            
Ending Balance, Amount at Dec. 31, 2013 $ 81,175       26,049,772 (21,322,299) $ 4,808,598
Common Stock issued for services, Shares 45,482           45,482
Common Stock issued for services, Amount $ 455       105,881   $ 106,336
Common Stock issued for settlement, shares 35,560           35,560
Common stock issued for settlement, Amount $ 356       82,144   $ 82,500
Options issued for services         32,679   32,679
Subscribed common stock, Shares 3,846            
Subscribed common stock, Amount $ 38       9,961   10,000
Net income           1,673,602 1,673,602
Ending Balance, Shares at Dec. 31, 2014 8,202,362            
Ending Balance, Amount at Dec. 31, 2014 $ 82,024       $ 26,280,388 $ (19,648,697) 6,713,714
Net income             (42,263)
Ending Balance, Amount at Mar. 31, 2015             $ 6,817,881