XML 41 R2.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2015
Dec. 31, 2014
Dec. 31, 2013
Current Assets:      
Cash and cash equivalents $ 1,301,122 $ 252,145 $ 1,143,175
Investment in trading securities 39,930 634,826
Prepaid expenses & other $ 411,464 158,849 52,959
Total Current Assets 1,712,586 450,924 1,830,960
Property & equipment, net 5,712 11,727 35,429
Intangible assets, net 328,295 357,540 49,339
Total Assets 2,046,593 820,191 $ 1,915,728
Current Liabilities:      
Convertible notes payable - short term, net (see Note 4) 4,330,274 2,123,416
Accounts payable 1,672,185 1,064,480 $ 183,298
Derivative liabilities 1,385,695 1,354,319 2,549,196
Accrued expenses & other 1,569,444 1,074,611 239,673
Total Current Liabilities 8,957,598 5,616,826 2,972,167
Stockholders' Equity (Deficit):      
Common stock Class A - $0.001 par value, 100,000,000 shares authorized, 30,366,011 and 29,197,497 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively 30,367 29,199 25,676
Additional paid-in capital 24,246,736 24,034,203 23,084,429
Accumulated deficit (31,194,268) (28,866,683) (24,174,622)
Total Stockholders' Deficit (6,911,005) (4,796,635) (1,056,439)
Total Liabilities and Stockholders' Deficit 2,046,593 820,191 1,915,728
Series A Preferred Stock [Member]      
Stockholders' Equity (Deficit):      
Preferred stock Series A; $0.001 par value, 3,500,000 shares designated; 462,922 and 949,477 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively (preference in liquidation of $394,032 at September 30, 2015) Preferred stock Series B; $0.001 par value, 12,000,000 shares designated 5,694,571 shares issued and outstanding at September 30, 2015 and December 31, 2014 (preference in liquidation of $5,521,222 at September 30, 2015) 465 951 2,352
Total Stockholders' Deficit   951 2,352
Series B Preferred Stock [Member]      
Stockholders' Equity (Deficit):      
Preferred stock Series A; $0.001 par value, 3,500,000 shares designated; 462,922 and 949,477 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively (preference in liquidation of $394,032 at September 30, 2015) Preferred stock Series B; $0.001 par value, 12,000,000 shares designated 5,694,571 shares issued and outstanding at September 30, 2015 and December 31, 2014 (preference in liquidation of $5,521,222 at September 30, 2015) $ 5,695 5,695 5,726
Total Stockholders' Deficit   $ 5,695 $ 5,726