XML 79 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Changes in Shareholders' Equity (Deficit) (USD $)
Total
Common Stock
Paid in Capital
Non-Controlling Interest
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Beginning Balance at Dec. 31, 2010 $ (1,370,040) $ 13,930 $ 5,022,566 $ (2,312) $ 17,516 $ (6,421,740)
Beginning Balance (in shares) at Dec. 31, 2010   13,930,288        
Operating Results for the year (1,648,914)     (1,328)   (1,647,586)
Foreign currency translation adjustment (5,397)       (5,397)  
Stock-based compensation expense 20,896   20,896      
Issuance of warrants 2,812   2,812      
Issuance of shares (see note 13) (in shares)   2,571,833        
Issuance of shares (see note 13) 321,479 2,572 318,907      
Ending Balance at Dec. 31, 2011 (2,679,164) 16,502 5,365,181 (3,640) 12,119 (8,069,326)
Ending Balance (in shares) at Dec. 31, 2011   16,502,121        
Operating Results for the year (2,607,861)     (1,054)   (2,606,807)
Foreign currency translation adjustment 141       141  
Issuance of common stock, financing transactions, pre-merger, shares   1,450,000        
Stock-based compensation expense 192,780   192,780      
Issuance of common stock, financing transactions, pre-merger 725,000 1,450 723,550      
Issuance of common stock, financing transactions, post-merger, shares   2,550,000        
Issuance of common stock, financing transactions, post-merger 1,275,000 2,550 1,272,450      
Merger consideration-pre-existing shareholders, shares   15,000,000        
Merger consideration-pre-existing shareholders   15,000 (15,000)      
Merger partner capital accounts     10,000     (10,000)
Obligation to issue common stock, conversion of indebtedness, shares   27,158,657        
Obligation to issue common stock, conversion of indebtedness 2,036,450 27,159 2,009,291      
Issuance of warrants 32,565   32,565      
Liquidation of inactive subsidiaries (7,566)     4,694 (12,260)  
Change in fair market value of Series A warrants due to re-pricing 535,367   535,367      
Ending Balance at Dec. 31, 2012 $ (497,288) $ 62,661 $ 10,126,184     $ (10,686,133)
Ending Balance (in shares) at Dec. 31, 2012   62,660,778