XML 16 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Income Statement [Abstract]        
Revenues $ 12,054 $ 8,108 $ 24,108
Operating expenses        
Cost of materials 475
Sales and marketing expenses 65,995 213,539
Depreciation and amortization 738 936 2,212 4,934
Professional fees 265,497 73,864 1,968,084 245,164
Stock options granted 27,427 612,343 28,500
Payroll expenses 160,500 178,654 492,077 538,466
Loan fees 8,664 216 603,861 13,917
General and administrative expenses 137,593 52,195 683,788 146,337
Total operating expenses 666,414 305,865 4,575,904 977,793
Operating loss (666,414) (293,811) (4,567,796) (953,685)
Non-operating income (expense)        
Interest expense (85,830) (1,819,017) (535,563) (2,471,367)
Net gain (loss) on settlement of debt (111,328) 144,290 (1,877,959) 281,966
Loss on sale of stock (54,561) (54,561)
Gain (loss) on derivative liability 762,151 (562,203) (3,108,889) 8,756,184
Non-operating income (expense), net 510,432 (2,236,930) (5,576,972) 6,566,783
Income (Loss) before Income Taxes (155,982) (2,530,741) (10,144,768) 5,613,098
Income Tax Provision
Net Income (Loss) $ (155,982) $ (2,530,741) $ (10,144,768) $ 5,613,098
Basic and Diluted Income (Loss) per Common Share $ (0.01) $ (0.13) $ (0.51) $ 0.29
Weighted average common shares outstanding 19,999,985 19,969,341 19,987,347 19,417,447