XML 15 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Income Statement [Abstract]        
Revenue $ 156,514 $ 282,331 $ 890,742 $ 1,084,233
Cost of revenue [1] 385,705 157,140 1,040,420 604,668
Gross profit (loss) (229,191) 125,191 (149,678) 479,565
Operating expenses:        
Sales and marketing [2] 84,246 188,925 342,618 554,263
Research and development 950 91,428 47,648 143,481
General and administrative [3] 280,470 488,980 841,319 1,862,030
Total operating expenses 365,666 769,333 1,231,585 2,559,774
Operating loss (594,857) (644,142) (1,381,263) (2,080,209)
Other income (expense):        
Interest expense (408,419) (112,690) (1,727,304) (284,168)
Interest expense - related party (4,777) (4,020) (13,793) (156,170)
Change in derivative liabilities 2,579,283 331,724 452,425 2,156,203
Gain on settlement 625,461
Loss on debt extinguishment, net (6,924) (26,905)
Excess of fair value of embedded conversion features (136,527) (1,195,023)
Total other income (expense), net 2,029,560 208,090 (2,483,695) 2,314,421
Income (loss) before provision for income taxes 1,434,703 (436,052) (3,864,958) 234,212
Provision for income taxes 800 2,210
Net income (loss) $ 1,434,703 $ (436,052) $ (3,865,758) $ 232,002
Net loss available to common shareholders:        
Income (loss) per common share - basic $ 0.01 $ (0.04) $ (0.02) $ 0.06
Income (loss) per common share - diluted $ 0.00 $ (0.04) $ (0.02) $ 0.05
Weighted average shares - basic 215,717,808 11,925,400 220,677,405 11,253,868
Weighted average shares - diluted 1,097,384,088 11,925,400 220,677,405 13,874,926
[1] Stock-based compensation was $0 and $2,075, and $0 and $41,408 for the three and nine months ended June 30, 2016 and 2015, respectively.
[2] Stock-based compensation was $0 and $15,200, and $34,800 and $110,167 for the three and nine months ended June 30, 2016 and 2015, respectively.
[3] Stock-based compensation was $0 and $126,250, and $128,597 and $529,799 for the three and nine months ended June 30, 2016 and 2015, respectively.