XML 81 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Revenue:    
Net Revenues $ 190,035us-gaap_Revenues $ 94,362us-gaap_Revenues
Cost of Goods Sold 232,912us-gaap_CostOfGoodsSold 357,860us-gaap_CostOfGoodsSold
Gross Loss (42,877)us-gaap_GrossProfit (263,498)us-gaap_GrossProfit
Research & development 0us-gaap_ResearchAndDevelopmentExpense 38,145us-gaap_ResearchAndDevelopmentExpense
Equity based compensation 2,765,470us-gaap_ShareBasedCompensation 1,729,273us-gaap_ShareBasedCompensation
Sales and Marketing 6,623us-gaap_SellingAndMarketingExpense 45,476us-gaap_SellingAndMarketingExpense
Professional Fees 435,549us-gaap_ProfessionalFees 262,719us-gaap_ProfessionalFees
Business development 0us-gaap_BusinessDevelopment 535,175us-gaap_BusinessDevelopment
Consulting fees 204,091fil_ConsultingFees 281,673fil_ConsultingFees
General and administrative 653,962us-gaap_GeneralAndAdministrativeExpense 308,655us-gaap_GeneralAndAdministrativeExpense
Depreciation and amortization 82,670us-gaap_DepreciationAndAmortization 29,223us-gaap_DepreciationAndAmortization
Total Expense 4,148,365us-gaap_OperatingExpenses 3,230,339us-gaap_OperatingExpenses
Loss from Operations (4,191,242)us-gaap_OperatingIncomeLoss (3,493,837)us-gaap_OperatingIncomeLoss
Other Income 150,000us-gaap_OtherIncome 49,287us-gaap_OtherIncome
Profit on disposal of investments and assets 0us-gaap_GainLossOnInvestments 1,225,592us-gaap_GainLossOnInvestments
Amortization of debt discount (527,830)us-gaap_AmortizationOfDebtDiscountPremium (1,354,594)us-gaap_AmortizationOfDebtDiscountPremium
Call option expense 0fil_CallOptionExpense (5,500)fil_CallOptionExpense
Change in fair value of derivative liabilities (449,411)us-gaap_GainLossOnDerivativeInstrumentsNetPretax (237,799)us-gaap_GainLossOnDerivativeInstrumentsNetPretax
Other Income (expenses),net (827,241)us-gaap_OtherOperatingIncomeExpenseNet (323,014)us-gaap_OtherOperatingIncomeExpenseNet
Loss before Provision for Income Taxes (5,018,483)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (3,816,851)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for Income Taxes 0us-gaap_IncomeTaxExpenseBenefit 0us-gaap_IncomeTaxExpenseBenefit
Net Loss (5,018,483)us-gaap_NetIncomeLoss (3,816,851)us-gaap_NetIncomeLoss
Deemed preferred stock dividend (1,604,335)fil_DeemedPreferredStockDividend 0fil_DeemedPreferredStockDividend
Net loss available to common stock holders $ (6,622,818)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ (3,816,851)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Net Loss Per Share - Basic and Diluted $ (0.03)us-gaap_EarningsPerShareBasicAndDiluted $ (0.03)us-gaap_EarningsPerShareBasicAndDiluted
Weighted Average Number of Shares Outstanding - Basic and Diluted 229,595,309us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 116,849,416us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted