0001019687-15-001917.txt : 20150514 0001019687-15-001917.hdr.sgml : 20150514 20150514122352 ACCESSION NUMBER: 0001019687-15-001917 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 10 CONFORMED PERIOD OF REPORT: 20150331 FILED AS OF DATE: 20150514 DATE AS OF CHANGE: 20150514 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EXP Realty International Corp CENTRAL INDEX KEY: 0001495932 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 980681092 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-55300 FILM NUMBER: 15861483 BUSINESS ADDRESS: STREET 1: 1321 KING STREET, SUITE I CITY: BELLINGHAM STATE: WA ZIP: 98229 BUSINESS PHONE: 360-685-4206 MAIL ADDRESS: STREET 1: 1321 KING STREET, SUITE I CITY: BELLINGHAM STATE: WA ZIP: 98229 FORMER COMPANY: FORMER CONFORMED NAME: Desert Canadians Ltd. DATE OF NAME CHANGE: 20100706 10-Q 1 exprealty_10q-033115.htm QUARTERLY REPORT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

FORM 10-Q

 

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2015

 

or

 

[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______________________ to ______________________

 

Commission File Number: 333-168025

 

 

EXP REALTY INTERNATIONAL CORPORATION
(Exact name of registrant as specified in its charter)

 

Delaware 333-168025 98-0681092
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)

 

1321 King Street, Suite 1
Bellingham, WA 98229
(Address of principal executive offices and Zip Code)

 

Registrant’s telephone number, including area code: (360) 685-4206

 

N/A

(Former name or former address, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was require to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [X]    No [  ]

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (of for such shorter period that the registrant was required to submit and post such files).
Yes [X]    No [  ]

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer [  ] Accelerated filer [  ] Non-accelerated filer [  ] Smaller reporting company [X]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [  ]    No [X]

 

APPLICABLE ONLY TO CORPORATE ISSUERS:

 

As of May 14, 2015 the registrant’s outstanding common stock consisted of 48,842,902 shares.

 

 
 

 

TABLE OF CONTENTS

 

    Page
  Forward Looking Statements 3
     
  PART I – FINANCIAL INFORMATION  
Item 1. Financial Statements 4
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 10
Item 3. Quantitative and Qualitative Disclosures About Market Risk 16
Item 4. Controls and Procedures 16
     
  PART II – OTHER INFORMATION  
Item 1. Legal Proceedings 18
Item 2. Unregistered Sales of Equity Securities 18
Item 3. Defaults Upon Senior Securities 18
Item 4. Mine Safety Disclosures 18
Item 5. Other information 18
Item 6. Exhibits 18

 

2
 

 

Statement Regarding Forward-Looking Statements

 

Certain statements contained in this report on Form 10-Q contains certain forward-looking statements which are intended to be covered by the safe harbors created thereby. All statements, other than statements of historical facts, are forward-looking statements. The words “believe,” “expect,” “anticipate,” “estimate,” “project,” “plan,” “should,” “intend,” “may,” “will,” “would,” “potential” and similar expressions identify forward-looking statements, but are not the exclusive means of doing so. Forward-looking statements may include statements about matters such as: future revenues; future industry market conditions; future changes in our capacity and operations; future operating and overhead costs; operational and management restructuring activities (including implementation of methodologies and changes in the board of directors); future employment and contributions of personnel; tax and interest rates; capital expenditures and their impact on us; nature and timing of restructuring charges and the impact thereof; productivity, business process, rationalization, investment, acquisition, consulting, operational, tax, financial and capital projects and initiatives; contingencies; environmental compliance and changes in the regulatory environment; and future working capital, costs, revenues, business opportunities, debt levels, cash flows, margins, earnings and growth.

 

These statements are based on assumptions and assessments made by our management in light of their experience and their perception of historical and current trends, current conditions, possible future developments and other factors they believe to be appropriate. Forward-looking statements are not guarantees, representations or warranties and are subject to risks and uncertainties that could cause actual results, developments and business decisions to differ materially from those contemplated by such forward-looking statements. Some of those risks and uncertainties include the risk factors set forth in this report and our Annual Report on Form 10-K for our prior fiscal year ended December 31, 2014, and the following: current global economic and capital market uncertainties; potential dilution to our stockholders from our recapitalization and balance sheet restructuring activities; potential inability to continue to comply with government regulations; adoption of or changes in legislation or regulations adversely affecting our businesses; permitting constraints or delays, business opportunities that may be presented to, or pursued by, us; changes in the United States or other monetary or fiscal policies or regulations; changes in generally accepted accounting principles; geopolitical events; potential inability to implement our business strategies; potential inability to grow revenues organically; potential inability to attract and retain key personnel; assertion of claims, lawsuits and proceedings against us; potential inability to maintain an effective system of internal controls over financial reporting; potential inability or failure to timely file periodic reports with the SEC; potential inability to list our securities on any securities exchange or market. Occurrence of such events or circumstances could have a material adverse effect on our business, financial condition, results of operations or cash flows or the market price of our securities. All subsequent written and oral forward-looking statements by or attributable to us or persons acting on our behalf are expressly qualified in their entirety by these factors. We undertake no obligation to publicly update or revise any forward-looking statement. 

 

3
 

 

PART I – FINANCIAL INFORMATION

 

Item 1. FINANCIAL STATEMENTS

 

eXp Realty International Corporation

(unaudited)

March 31, 2015

 

  Page
   
Condensed Consolidated Balance Sheets 5
   
Condensed Consolidated Statements of Operations and Comprehensive Loss 6
   
Condensed Consolidated Statements of Cash Flows 7
   
Notes to the Condensed Consolidated Financial Statements 8

 

4
 

 

EXP REALTY INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

   March 31,   December 31, 
   2015   2014 
         
ASSETS          
CURRENT ASSETS          
Cash and cash equivalents  $197,623   $353,374 
Restricted cash   206,351    141,508 
Accounts receivable, net of allowance $3,906 and $3,084, respectively   252,790    183,026 
Accounts receivable, related party   5,250    6,000 
Prepaids and other assets   163,269    74,673 
           
     TOTAL CURRENT ASSETS   825,283    758,581 
           
OTHER ASSETS          
Fixed assets, net   78,647    79,393 
Deferred tax assets, non-current   75,196    75,196 
           
     TOTAL OTHER ASSETS   153,843    154,589 
           
     TOTAL ASSETS  $979,126   $913,170 
           
LIABILITIES AND STOCKHOLDERS' EQUITY / (DEFICIT)          
           
CURRENT LIABILITIES          
Accounts payable  $101,444   $79,389 
Customer deposits   206,351    141,508 
Accrued expenses   285,748    207,323 
Accrued interest   9,858    9,397 
Notes payable   61,887    61,887 
           
     TOTAL CURRENT LIABILITIES   665,288    499,504 
           
Commitments and contingencies   –    – 
           
STOCKHOLDERS' EQUITY / (DEFICIT)          
           
Common Stock, 7,700,000,000 shares, $0.00001 par value authorized; 48,842,902 and 48,566,909 issued and outstanding at March 31, 2015 and December 31, 2014, respectively      
489		  
 		  
 		  
 		  
486		  
 
Additional paid-in capital   1,749,217    1,824,361 
Accumulated deficit   (1,426,456)   (1,409,639)
Accumulated other comprehensive (loss)   (9,412)   (1,542)
           
TOTAL EQUITY / (DEFICIT)   313,838    413,666 
           
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY / (DEFICIT)  $979,126   $913,170 

 

The accompanying notes are an integral part of these condensed consolidated statements.

 

5
 

 

EXP REALTY INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(UNAUDITED)

 

   Three Months Ended March 31, 
   2015   2014 
         
Net revenues  $3,449,241   $2,384,069 
           
Operating expenses          
Cost of revenues   2,877,744    2,021,207 
General and administrative   449,936    386,840 
Professional fees   76,603    79,642 
Sales and marketing   46,357    14,448 
           
Total expenses   3,450,640    2,502,137 
           
Net loss from operations   (1,399)   (118,068)
           
Other income and (expenses)          
Other income   3,686    2,614 
Interest expense   (461)   (465)
           
Total other income   3,225    2,149 
           
Income (loss) before income tax expense   1,826    (115,919)
           
Income tax (expense)   (18,643)   – 
           
Net loss   (16,817)   (115,919)
           
Net loss per share - basic and diluted   (0.00)   (0.00)
           
Weighted average shares outstanding - basic and diluted   48,727,385    47,874,503 
           
Other comprehensive (loss), net of tax          
Foreign currency translation loss   (7,870)   (1,007)
           
Comprehensive loss  $(24,687)  $(116,926)

 

 

The accompanying notes are an integral part of these condensed consolidated statements.

 

 

6
 

 

EXP REALTY INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

   Three Months Ended March 31, 
   2015   2014 
         
OPERATING ACTIVITIES          
Net loss  $(16,817)  $(115,919)
Adjustments to reconcile net loss to cash used in operating activities:          
Depreciation   5,323    1,027 
Stock compensation expense   99,798    24,159 
Stock option (benefit) expense   (171,807)   28,273 
           
Changes in operating assets and liabilities          
Accounts receivable   (69,764)   (35,643)
Accountants receivable, related party   750    (3,065)
Prepaids and other assets   (88,596)   (38,934)
Accounts payable   22,055    37,833 
Accrued expenses   78,425    81,665 
Due to related parties   –    (5,156)
Accrued interest   461    465 
           
CASH USED IN OPERATING ACTIVITIES   (140,172)   (25,295)
           
INVESTMENT ACTIVITIES          
Acquisition of property and equipment   (4,577)   (32,250)
           
CASH USED IN INVESTMENT ACTIVITIES   (4,577)   (32,250)
           
FINANCING ACTIVITIES          
Proceeds from issuance of common stock   –    59,450 
Repurchase and retirement of shares   (3,132)   – 
           
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES   (3,132)   59,450 
           
Net change in cash   (147,881)   1,905 
           
Effect of foreign exchange on cash   (7,870)   (1,007)
           
Cash and cash equivalents, beginning of period   353,374    100,056 
           
CASH AND CASH EQUIVALENTS, END OF PERIOD  $197,623   $100,954 
    –      
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS FOR:          
Cash paid for interest  $–   $– 
Cash paid for taxes  $18,643   $– 

 

The accompanying notes are an integral part of these condensed consolidated statements.

 

7
 

 

eXp Realty International Corporation

Notes to the Condensed Consolidated Financial Statements

March 31, 2015

(Expressed in U.S. dollars)

 

1. Background and Basis of Presentation

 

eXp Realty International Corporation formerly known as Desert Canadians, Ltd. (the “Company” or “eXp”) was incorporated in the State of Delaware on July 30, 2008.

 

The Company is a cloud-based real estate brokerage operating in 30 States and in both Alberta and Ontario, Canada. As a cloud-based real estate brokerage for the residential real estate market, eXp has embraced and adopted a number of cloud-based technologies in order to grow an international brokerage without the burden of physical bricks and mortar or redundant staffing costs.

 

The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.

 

2. Summary of Significant Accounting Principles

 

Basis of Presentation and Fiscal Year

 

The unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States, and are expressed in US dollars. All material intercompany accounts and transactions have been eliminated upon consolidation. Certain amounts in prior-period financial statements have been reclassified to conform to the current period’s presentation. These reclassifications did not result in material changes to our financial position, results of operations, of cash flows.

 

Use of Estimates

 

The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related provisions for doubtful accounts, legal contingencies, income taxes, revenue recognition, stock-based compensation, expense accruals, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.

 

Foreign currency translation

 

The Company’s functional and reporting currency is the United States dollar. Occasional transactions may occur in Canadian dollars and management has adopted ASC 740, Foreign Currency Translation Matters. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction. Average monthly rates are used to translate revenues and expenses. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. The Company has not, to the date of these financial statements, entered into derivative instruments to offset the impact of foreign currency fluctuations.

 

Other Comprehensive Loss

 

Other comprehensive loss for the three months ended March 31, 2015 and March 31, 2014 consisted of foreign exchange translation in the amount of $7,870 and $1,007, respectively.

 

Recently Issued Accounting Pronouncements

 

There have been no recently issued accounting pronouncements through the date of this report that the Company believes will have a material impact on the financial position, results of operations, or cash flows.

 

8
 

  

3. Related Party Transactions

 

The Company had advances outstanding to the current President in the amount of $5,250 and $6,000 as of March 31, 2015 and December 31, 2014 respectively.

 

4. Stockholders’ Equity

 

In February of 2015 we re-purchased and retired 12,530 shares of our common stock for $3,132 in cash.

 

During the three months ended March 31, 2015, the Company issued 288,523 shares of common stock to directors and employees for services totaling $99,795.

 

5. Stock Based Compensation

 

At March 31, 2015 the Company had 7,211,479 stock options outstanding that were granted prior to Company becoming public in September 2013, which the Company accounts for based on the intrinsic value method and re-measures the intrinsic value at each reporting date through the date of exercise or other settlement. Compensation cost or benefit is recognized based on the change in intrinsic value at each reporting date. For the three months ended March 31, 2015 the Company’s stock options had intrinsic values between $0.00 and $0.14 and the Company recognized a stock compensation benefit of $175 thousand. For the three months ended March 31, 2014 the Company’s stock options had intrinsic values between $0.03 and $0.17 and recognized an expense of $28 thousand.

 

During the three months ended March 31, 2015 the Company granted 157,750 stock options and has elected to account for fair value using the Black-Scholes option-pricing model. Expected volatility has been determined using the historical stock price. The expected term of options represents the period of time that options granted are expected to be outstanding giving consideration to vesting schedule. The risk-free interest rate is based on a treasury instrument whose term is consistent with the expected term of the stock options. The Company has not paid and does not anticipate paying dividends on its common stock; therefore, the expected dividend yield is assumed to be zero. The Company recognized a stock compensation expense of $3 thousand for the three months ended March 31, 2015.

 

On March 12, 2015 the Company adopted and approved the 2015 Equity Incentive Plan. Under the new plan the Company has reserved 8,000,000 shares of common stock for issuance to certain employees, officers, directors, and service providers at the sole discretion of the Board of Directors. As of March 31, 2015 and through the date of this report there were no grants issued under the 2015 Plan.

 

6. Commitments and Contingencies

 

The Company is subject to legal proceedings and claims that arise in the ordinary course of business. In the opinion of management the ultimate liability with respect to current proceedings and claims will not have a material adverse effect upon the Company’s financial position or results of operations.

 

9
 

 

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion should be read together with our condensed consolidated financial statements and related notes appearing elsewhere in this report. This discussion contains forward-looking statements based upon current expectations that involve numerous risks, uncertainties and assumptions. Our actual results could differ materially from those anticipated in these forward-looking statements for many reasons. Those reasons include, without limitation, those described at the beginning of this report under “Statement regarding forward-looking statements,” as well as those that may be set forth elsewhere in this report. Except as otherwise required by law, we do not intend to update any information contained in these forward-looking statements. The following discussion also addresses matters we consider important for an understanding of our financial condition and results of operations as of March 31, 2015, and for the three month period ended March 31, 2015, as well as our future results.

 

OVERVIEW

 

eXp Realty International Corporation, formerly known as Desert Canadians, Ltd. (the “Company” or “eXp”), was incorporated in the State of Delaware on July 30, 2008. The Company is a cloud-based real estate brokerage operating in 30 States and in Alberta and Ontario, Canada. As a cloud-based real estate brokerage for the residential real estate market, eXp has embraced and adopted a number of cloud-based technologies in order to grow an international brokerage without the burden of physical bricks and mortar or redundant staffing costs.

 

RECENT BUSINESS DEVELOPMENTS

 

The Company has continued its geographic expansion into new US States (and into sub-markets within those states). The Company added approximately 70 new agents during the three months ended March 31, 2015.

 

On January 1, 2015, the Company added Brad Andersohn to its staff as Director of Education and Industry Outreach. Mr. Andersohn previously served as Director of Zillow Academy where he developed and maintained a significant following of real estate professionals who participated in and benefited from his instruction using online platforms. During the three months ended March 31, 2015, the Company has also transitioned all of its agents, brokers and staff into a new campus-style, Cloud Office environment which is significantly larger than the Company’s previous environments and which, in addition to serving as the locus for the Company’s office and workplace for agents, staff and brokers, will serve as a destination point for real estate professionals within the industry, irrespective of their brokerage affiliation, seeking exposure to, and participation and immersion in, a busy calendar of networking, training, education, and professional development classes, seminars, and events as part of the Company’s RE Tech Campus initiative, which is being administered and overseen by Mr. Andersohn. In addition to providing valuable instruction to agents and brokers industry-wide, the RE Tech Campus initiative will also expose increasing numbers of real estate professionals to the benefits and opportunities available through the utilization of an engaging and interactive Cloud-Based environment, all of which are leveraged by the Company’s own agents as part of the development and growth of their own businesses, and most of which are not accessible through traditional brokerages with a brick-and-mortar foundation.

 

During the three months ended March 31, 2015, the Company also launched a lead generation program for the benefit of its agents and brokers, utilizing a number of different strategies as well as data the company possesses as a result of its memberships in a large and growing number of multiple listing services across the United States and Canada. The program, called “Making it Rain” has, thus far in its earliest stages, generated leads for Company agents and brokers at up to a 75% discount compared to what agents and brokers across the industry are paying for leads through subscriptions and contracts with popular third-party syndicators. As 2015 progresses, the Company anticipates continuing to develop and expand the Making it Rain program, thereby providing a direct benefit to the Company’s agents and brokers as well as an additional revenue source to the Company.

 

10
 

 

In 2015, the Company anticipates that it will begin to implement measures to increase the depth of its presence within states and provinces in which it operates (and in new states and provinces in which it launches) through the expansion and development of a regional, state or provincial leadership structure permitting the Company to capitalize on, among other things, its relatively low cost of entry into markets and submarkets whose agent demographics and population generally are less supportive of competitors opening and supporting a franchise or traditional model.

 

The year ended December 31, 2014 was the first year in which the Company instituted a program whereby agents and brokers could become eligible for awards of the Company’s common stock through the achievement of production and agent attraction benchmarks. Agents who qualify, and who remain with the Company in good standing for the duration of a 3 year period following their eligibility notice, will be awarded shares, thereby allowing them to increase their ownership stake in the organization, in further fulfillment of the Company’s objective to be an agent-owned brokerage.

 

In addition, on May 1, 2015, the Company launched a direct purchase program, pursuant to which all eXp Realty Agents and Brokers are eligible to contribute 5% of their commission income to the purchase of shares of the Company’s common stock. Under this program, Agents and Brokers who have signed an Addendum to their Independent Contractor Agreement can have 5% of the commission that would have normally been paid to the agent or broker at close instead retained by the company as payment for shares.  The number of shares received by the agent or broker is determined using a price per share that is a 20% discount to the average closing price of the Company's common stock over the 30-day period preceding the last day of the month, subject to the other terms and conditions of the Program. 

 

In 2015, the Company has, and expects to continue to introduce and execute on a number of initiatives aimed at accelerating expansion and looks fully to integrate a number of systems that will support scalable growth. Presently, both the Company’s rate of growth based on agent count, as well as its rate of retention among existing agents has increased significantly. In 2014 the Company introduced formal, dedicated “support” staffing roles for its agents and brokers, which has helped to streamline and improve an introduction to new agents, maintain agent access, adoption, engagement, participation, education and socialization. This has allowed the Company to leverage its technological advantages and continue to pave a path to an increasingly robust culture of collaboration across borders, personal interaction among agents and staff; continued entry into new markets both domestic and abroad at relatively minimal cost; and, an enhanced consumer service and experience, all of which ultimately should assist the Company as it continues to foster and sustain improved rates of growth and retention on a consistent basis.

 

In 2014 the Company also introduced a new agent website platform for all of its agents at no cost to them, that provides end consumers with some of the most accurate and up-to-date data available anywhere relative to market activity in any of the markets the Company serves. The platform has also enabled the Company to overhaul its consumer-facing website - www.exprealty.com - providing an experience for consumers that, over time, the Company believes will ultimately rival those made available and controlled by some of the larger non-brokerage aggregators of data across marketplaces and their websites. These new websites introduced by the Company are fully functional on all devices, including mobile devices, and include IDX (Internet Data Exchange) and customer relationship management (CRM) features. This initiative now permits the Company to more efficiently provide optimized sites to its agents and directly to consumers, capable of increased consumer lead generation benefiting the agent; and, which allows the Company to further harness and aggregate Multiple Listing Service data in a more centralized yet farther-reaching manner, effectively syndicating data across increased numbers of channels. In this regard, the Company maintains a competitive advantage through its sizeable geographic footprint which grants it access to, at present, more than 70 different property data and listing services (“Multiple Listing Services”) across its markets.

 

The Company will continue to look for additional ways to create efficiencies within its technology and web-development team, allowing it further to leverage the Company’s technological capabilities and expertise and to build upon the value that it offers to buyers and sellers of real estate while maintaining a streamlined approach without compromising quality. The Company will continue to explore and identify potential strategic partners that have developed technologies, applications or other proprietary assets of value within the real estate space and that would benefit from access to the resources we possess internally as well as those made possible by our geographic reach, mobility and interconnectivity. The Company also expects to continue to make available to its agents opportunities for savings and efficiency in pursuit of their business goals and career objectives whenever possible whether in the form of discounts or service enhancements, continuing education opportunities, or otherwise.

 

11
 

 

The Company upgraded its Cloud Office to an enhanced platform in March of 2015. Our Cloud Office now has an increased capacity that will accommodate our existing and continual growing agent base. We have invested in a second server for agent services and agent onboarding outside of what we refer to as the Cloud Campus. This is where our agent onboarding staff work with agents new to eXp Realty prior to integrating into the larger campus where the larger trainings take place. Currently the Cloud-campus can accommodate 80 simultaneous sessions and agent services can accommodate 10 simultaneous sessions. We anticipate increasing the session count for the Cloud-campus in the near future as well as launching other servers for various meetings and collaboration sessions.

 

On April 23, 2015, the Company announced that Gene Fredrick had joined eXp Realty. Mr. Fredrick was the top recruiter of real estate professionals in 4 out of the last 10 years (2005, 2006, 2012 and 2013) at Keller Williams Realty, the brokerage that he had been a part of since 1994 and one that is generally recognized within the industry as the largest real estate brokerage in the United States as measured by the real estate count.

 

MARKET CONDITIONS AND TRENDS

 

Residential Real Estate Market. The United States housing market was adversely impacted beginning in 2006 by the combination of a number of factors, including but not limited to more stringent lending guidelines, increased unemployment, and an overall macroeconomic decline. Overall U.S. sales volume declined as did the market value of homes which in turn created a swell in foreclosures and mortgage defaults. It was this combination of factors which, in part, served as the impetus for the Company’s business model as traditional real estate brokerages on a large scale experienced a diminishment of revenues without, in many cases, a corresponding reduction in fixed expenses, resulting in an erosion of profits. While markets throughout much of the United States have recovered, the Company still estimates that a significant number of real estate brokerages today are not profitable or are marginally profitable due to the impact of high or fixed overhead and a costly struggle to drive higher productivity among their agents.

 

Continued upward trends in market activity and continued acceleration of home values is susceptible to macroeconomic conditions, including signals by the Federal Reserve Bank that it intends to raise interest rates which increases could take effect in 2015 and which could impact the ability of new home buyers seeking purchase money mortgages as well as existing borrowers with adjustable mortgage rates. In the event that market activity slows, many traditional brokerage owners will again be pressured by an operating cost structure that isn’t responsive to cyclical turns in the market with overhead costs that hold steady or continue to climb.

 

Technology and Opportunities. Technology continues to disrupt traditional business models in many different ways. Recently there has been a viral post in social media talking about the largest media company by market cap being Facebook and yet it generates none of its own content. Instead, it is supplied by its members. Uber now has one of the largest market caps for a transportation company and yet it does not own any of the underlying assets, the automobiles. Those are owned by its drivers. Alibaba which went public last year as one of the all time largest IPO’s is an ecommerce company in China that doesn’t manage or own physical inventory. Everyone is familiar with Amazon which has its roots in books and which has no physical footprint bookstore. eXp Realty as a residential real estate brokerage generally speaking only maintains the physical footprint of a brokerage that is required by the states we operate in rather than trying to have an office on every corner. With the continual improvement of high speed internet everywhere we tend to see the office be more and more mobile for all agents and brokers in all areas of the business and we believe that in some cases the physical office actually detracts from collaboration rather than encourages it. We plan on continuing to pursue these efforts through the use of the Cloud-office and other mobile collaboration platforms. We believe this is great for the agents, brokers, and consumers who understand it but more importantly it is a much easier business model to facilitate and grow than trying to grow and manage the hundreds of physical offices that would be necessary to cover the geographic footprint that eXp Realty currently covers.

 

The eXp Realty Cloud Office has enabled would be brokerage owners who join the Company to shed enormous overhead expenses and staffing costs while still retaining a percentage of commissions generated by the agents they bring with them or attract and while availing themselves of an opportunity to scale their business in a way that traditional models do not easily support.

 

12
 

 

Market conditions prospectively are susceptible to impact from, among other factors, employment growth or decline, population trends, the re-entry into the market of former homeowners who suffered delinquencies, foreclosures, short-sales, or bankruptcies during the downturn. These factors, coupled with uncertain Federal Reserve policy, suggests that the real estate industry could continue to see growth in sales during the upcoming fiscal year but at the same time could experience a decline. In either turn, the Company expects to adhere to its low-cost, high-engagement model, affording a growing number of agents and brokers increased income and ownership opportunities while offering a scalable solution to brokerage owners looking to survive and thrive in a wide range of economic conditions.

 

We believe that the opportunities in the real estate business are what might be considered the industry’s Sacred Cows, or those things that the majority of agents and brokers believe to be the way it will always be but which will be challenged by up and coming companies. We are challenging the notion of there needing to be a physical office in order to run a growing and thriving real estate brokerage model. There are many broker owners that believe this is necessary and will challenge eXp Realty for pursuing this path and may suggest that it is bad for the agent and the consumer in order to defend what has been the model for so many years. There are millions of dollars being poured into start-ups all over the United States aimed at disrupting the cooperative commission model that we rely on as a brokerage in order to continue to be profitable. If someone figures out a way to credibly crack the commission model this may adversely impact eXp Realty as well as many other more traditional real estate brokerages. We are not focusing our energy there as a brokerage however we do look to see what is happening in the industry in order to stay ahead and relevant to our agents and brokers who are our effective customers and partners.

 

Potential challenges for eXp Realty and other brokerages come our way through the large third party syndicators. The relevancy of a brokerage in the face of a significant percentage of lead generation for the agents who work for the firm being generated through third party portals does raise the question of relevancy to the agents that work for the brand. We see this as a very real threat to us as a brokerage and we are proactively developing low cost lead generation platforms that our agents can take advantage of which provide significant cost savings vs going through third party syndicators. As a small brokerage covering a large geographic area it is relatively easy for eXp Realty to generate leads at a lower cost than the portals however as we grow this may become harder and harder to do. In the first quarter of 2015 we launched the Making It Rain program for our agents and brokers to take advantage of. Over 10% of our agent base signed up and since then we have seen leads generated by participants in a range between $7.00 - $40.00 / lead. Leads may become more expensive over time and in some cases may exceed the cost of leads from other third party syndicators so we need to be aware of this and continually innovate on behalf of our agents and brokers again with the goal of being relevant in their business.

 

If agents believe that their business is generated from third party syndicators then it may follow that agents may pursue the lowest expense brokerage in order to maximize their income.

 

Developments in Education. Over the last number of years, again propelled by technology, numerous firms whether brokerage, vendor or even those outside of the real estate brokerage business have used education as a major attractor in order to develop a following and/or customers. ActiveRain was one of the first companies to push into education with ActiveRain University. They were later acquired by Market Leader which was eventually purchased by Trulia and most recently acquired by Zillow. Zillow had their own educational outreach initiatives called Zillow Academy. Both of these initiatives were facilitated by eXp Realty’s own Brad Andersohn when he was with the respective companies, first at ActiveRain and then eventually at Zillow prior to all of the consolidation of the above companies. Chris Smith and Jimmy Mackin provide free classes and training in support of their company Curaytor. Numerous real estate coaches provide training and classes in facilitation of selling coaching services. Brian Buffini, the largest real estate coaching business in the world, does livestream events where brokerages and others can sponsor these events to provide education to real estate professionals for free while facilitating a flow of coaching clients to the Buffini organization. Education is a differentiator however the space is getting crowded. Even outside of the real estate space, free education is part of the larger MOOC movement or Massive Open Online Course movement where major Universities and Educational Institutions are taking some of their most popular classes and putting them online so that individuals can take the classes and in some cases get degrees at a very low cost if not free from certain institutions. Technology has allowed for this disrupting of education such that education is less valuable as a differentiator and yet not offering education is definitely a detractor of a brokerage business model.

 

13
 

 

Agile Management Systems. One of the ways that we believe that we have been able to grow into as many states and again in our opinion remain relevant is by adopting an agile mindset as a company. By running eXp Realty by regularly delivering value to our agents and brokers, and by prioritizing work based on what our agents and brokers have told us they want we have been able to develop a company framework that is relevant to our agents and brokers. We have started to implement the Net Promoter Score into how we evaluate ourselves as a company, as well as introducing NPS into how we support our agents and manage transaction flow. By using both NPS and more agile management style systems we have been able to launch and implement value added features and benefits in short order. We believe this offers us a unique advantage in terms of developing value for our agents and brokers. Recently our CEO during the Indy Track at Inman asked the group of Indy brokers during a Q&A, as a follow up on what did they measure, where the typical answers were profit and agent count, if any of them used NPS with their agents. None of the broker owners used or understood the metric. We feel that using tools like NPS and having an Agile management mindset provides us with a way to stay more relevant to our agents and brokers in an always changing business. We expect that more and more brokerages will eventually use tools similar to NPS and Agile in their management process which may again reduce the speed at which we are able to add value compared to other brokerages however at this point in time we feel this does give us a competitive advantage in growing eXp Realty.

 

COMPARATIVE FINANCIAL INFORMATION FROM OUR RESULTS OF OPERATIONS

 

Three months ended March 31, 2015

 

Revenues

 

During the current three month period ended March 31, 2015 net revenues increased $1.07 million to $3.45 million as compared to the prior three month period ended March 31, 2014 when we generated $2.38 million. The increase as compared to the prior period is a direct result of the increased sales agent base and higher sales volume realized.

 

Operating Expenses

 

   Three Months Ended     
   March 31,     
   2015   2014   Change 
Operating expenses:               
Cost of revenues  $2,877,744   $2,021,207   $856,537 
General and administrative   449,936    386,840    63,096 
Professional fees   76,603    79,642    (3,039)
Sales and marketing   46,357    14,448    31,909 
Total operating expenses  $3,450,640   $2,502,137   $948,503 

 

Cost of revenues includes costs related to sales agent commissions and revenue sharing. These costs are highly correlated with recognized net revenues. As such, the increase of $856 thousand in the current three month period ended March 31, 2015 as compared to the prior three month period ended March 31, 2014 was driven by the higher volume of net revenues and agent commission rates.

 

General and administrative includes costs related to wages, stock compensation, dues, operating leases, utilities, travel, and other general overhead expenses. The increase in general and administrative costs of $63 thousand in the three month period ended March 31, 2015 as compared to the three month period ending March 31, 2014 was driven primarily from an increase in payroll, utilities and office lease expenses of $150 thousand offset by a decrease in stock option and stock compensation expense of $124 thousand.

 

14
 

 

Professional fees include costs related to legal, accounting, and other consultants. Costs decreased $3 thousand during the three month period ending March 31, 2015 as compared to the three month period ended March 31, 2014 due to lower legal fees.

 

Sales and marketing include costs related to lead capture, digital and print media, trade shows, in addition to other promotional materials. The Company spent more in lead capture marketing in the three month period ending March 31, 2015 as compared to the three month period ending March 31, 2014.

 

LIQUIDITY AND CAPITAL RESOURCES

 

   March 31,   December 31,     
   2015   2014   Change 
Current assets  $825,283   $758,581   $66,702 
Current liabilities   665,288    (499,504)   (165,784)
Net working capital  $159,995   $259,077   $(99,082)

 

The Company’s net working capital decreased $99 thousand during the three month period ending March 31, 2015 as compared to December 31, 2014. The decrease is primarily attributable to an increase in accounts receivable and commissions payable to agents.

 

The following table presents our cash flows for the three months ended March 31, 2015 and 2014:

 

   Three Months Ended     
   March 31,     
   2015   2014   Change 
Cash used by operating activities  $(140,172)  $(25,295)  $(114,877)
Cash used in investment activities   (4,577)   (32,250)   27,673 
Cash provided (used) by financing activities   (3,132)   59,450    (62,582)
Net change in cash  $(147,881)  $1,905   $(149,786)

 

Net cash used by operating activities for the three months ended March 31, 2015 was approximately $140 thousand as compared to a use of cash of $25 thousand for the three months ended March 31, 2014. Our cash used by operations for the first three months of 2015 was primarily caused by increases accounts receivable of $69 thousand and prepaid expenses $88 thousand offset by decreases accrued expenses of $78 thousand and accounts payable of $22 thousand respectively.

 

Net cash used in investing activities for the acquisition of fixed assets was $4,577 and $32,250 for the three months ended March 31, 2015 and March 31, 2014 respectively.

 

Net cash used by financing activities for the three months ended March 31, 2015 was for the repurchase and retirement of common stock in the amount of $3,132. Net cash provided by financing activities for the three months ended March 31, 2014 comprised of $59 thousand of net proceeds from the issuance of restricted common stock.

 

Our future capital requirements will depend on many factors, including our level of investment in technology and our rate of growth into new markets. Our capital requirements may be affected by factors which we cannot control such as the residential real estate market, interest rates, and other monetary and fiscal policy changes in which we currently operate. We may have a greater need to fund our business by using our cash and cash equivalents, which could not continue indefinitely without raising additional capital. We believe that we currently have sufficient liquidity and capital resources to meet our existing obligations over the next twelve months.

 

We currently have no bank debt or line of credit facilities. In the event that additional financing is required, we may not be able to raise it on terms acceptable to us or at all. If we are unable to raise additional capital when desired, our business and results of operations will likely suffer.

 

15
 

 

CRITICAL ACCOUNTING ESTIMATES

 

Stock-Based Compensation (Intrinsic Value Method)

 

As of the date of this report we had 7,211,479 options under our 2013 Incentive Plan outstanding accounted for in accordance with intrinsic value method that were issued prior to becoming a public company. In accordance with US GAAP we are required to remeasure these awards at each reporting date through the date of exercise or other settlement. The changes are recorded as a component of earnings and included in general and administrative expenses. These fluctuations based on, among other factors, our thinly traded market, volatility, and potentially wide bid/asks spreads result in the need for our management to use estimates and judgements related to compensation cost recognition associated with these awards.

 

Based on our current analysis, a 10% change in the stock price would potentially result in the recognition of approximately $180 thousand in compensation expense (benefit) during a three month period.

 

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

 

We currently have one short-term debt obligation with a principal balance of approximately $62 thousand accruing interest at 3% and was payable in full in April 2015. The short-term debt was not paid in April and is currently being renegotiated with an extension.

 

We also have non-cancelable operating lease agreements with various expiration dates through November of 2016.

 

OFF-BALANCE SHEET ARRANGEMENTS

 

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our stockholders.

 

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

Item 4. CONTROLS AND PROCEDURES

 

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

 

We maintain disclosure controls and procedures, as defined in Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 

16
 

 

As of the end of the period covered by this report we carried out an evaluation of the effectiveness of our disclosure controls and procedures with the participation of our Chief Executive Officer and Chief Financial Officer. In making this assessment, management used the criteria for effective internal control over financial reporting described in the “Internal Control-Integrated Framework” (2013) set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective to ensure that information we are required to disclose in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information was not accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

 

The determination that our disclosure controls and procedures were not effective was based on the following material weaknesses in our internal control over financial reporting, which were identified in our Annual Report on Form 10-K for the year ended December 31, 2014:

 

·Insufficient corporate governance policies. Not all of our corporate processes are formally documented. Decisions made by the board and carried out by management may not be consistently applied or completed timely thereby increasing the likelihood of potential misunderstandings or incorrect implementation regarding key decisions affecting our operations and management.
·Lack of segregation of accounting duties. We currently do not have a sufficient number of employees to segregate our accounting and recording functions.
·Our lack of independent directors exercising an oversight role increases the risk of management override and potential fraud.
·We do not have an independent audit committee with a defined financial expert to provide the appropriate level of monitoring of our financial reporting process.

 

In light of these material weaknesses, we performed additional analysis and procedures in order to conclude that our financial statements included in this report were fairly stated in accordance with accounting principles generally accepted in the United States. Accordingly, we believe that despite our material weaknesses, our financial statements included in this report are fairly stated, in all material respects, in accordance with United States generally accepted accounting principles.

 

CHANGES IN INTERNAL CONTROL

 

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act) during the three months ended March 31, 2015 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

17
 

 

PART II – OTHER INFORMATION

 

Item 1. LEGAL PROCEEDINGS

 

From time to time, we are involved in lawsuits, claims, investigations and proceedings that arise in the ordinary course of business. There are no matters pending or threatened that we expect to have a material adverse impact on our business, results of operations, financial condition or cash flows.

 

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

During the three months ended March 31, 2015 the Company did not issue any restricted common stock.

 

Item 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

Item 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

Item 5. OTHER INFORMATION

 

None.

 

Item 6. EXHIBITS

 

Exhibit   Exhibit
Number   Description
     
2.1   Merger Agreement dated August 15, 2013 with eXp Realty International, Inc. and eXp Acquisition Corp. (incorporated by reference on Form 8-K, filed on August 20, 2013)
     
3.1   Certificate of Incorporation (incorporated by reference from our Registration Statement on Form S-1, filed on July 7, 2010)
     
3.2   Certificate of Amendment of Certificate of Incorporation dated effective September 9, 2013 (incorporated by reference from our Form 8-K, filed on September 9, 2013)
     
3.3   Bylaws (incorporated by reference from our Registration Statement on Form S-1, filed on July 7, 2010)
     
10.1   eXp Realty International Corporation 2015 Equity Incentive Plan (incorporated by reference to Company’s Definitive Information Statement on Schedule 14C filed on April 2, 2015)
     
31.1   Certification of the Chief Executive and Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
32.1   Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
101.INS   XBRL Instance Document
     
101.SCH   XBRL Taxonomy Extension Schema Document
     
101.CAL   XBRL Taxonomy Extension Calculation Linkbase Document
     
101.DEF   XBRL Taxonomy Extension Definition Linkbase Document
     
101.LAB   XBRL Taxonomy Extension Label Linkbase Document
     
101.PRE   XBRL Taxonomy Extension Presentation Linkbase Document

 

18
 

 

SIGNATURES

 

Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  eXp Realty International Corporation
  (Registrant)
   
Date: May 14, 2015 /s/ Glenn Sanford
  Glenn Sanford
  Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer, Chairman of the Board and Director

 

 

 

 

 

 

 

 

 

 

 

19

 

 EX-31.1 2 exprealty_10q-ex3101.htm CERTIFICATION

Exhibit 31.1

 

Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Rule 
13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934 , as adopted pursuant to 
Section 302 of the Sarbanes-Oxley Act of 2002

 

I, Glenn Sanford, hereby certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of EXp Realty International Corporation;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
   
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: May 14, 2015    
       
By: /s/ Glenn Sanford  
  Glenn Sanford  
  Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer, Chairman of the Board and Director  
         

 EX-32.1 3 exprealty_10q-ex3201.htm CERTIFICATION

Exhibit 32.1

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the quarterly report of EXp Realty International Corporation (the “Company”) on Form 10-Q for the period ended March 31, 2015 as filed with the Securities and Exchange Commission (the “Report”), I, Glenn Sanford, in the capacities and on the dates indicated below, hereby certify pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
   
2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: May 14, 2015    
       
By: /s/ Glenn Sanford  
  Glenn Sanford  
  President, Chief Executive Officer,  
  Chief Financial Officer, Principal Accounting Officer,  
  Secretary, Treasurer, Director  
         

 

 GRAPHIC 4 image_001.jpg GRAPHIC begin 644 image_001.jpg M_]C_X``02D9)1@`!`0```0`!``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#M?B3\0;SP MY=Q:5I(C6[9/,EFD7=Y:GH`.F3[U@>%?C!=QW8M_$NR2V?@744>UHS_M*.H^ MG/UJ'XRZ)/#K4&M*I:WGC$+M_=89Q^8_E7G-C<"TOX+AE5U1P65AD$=QCZ5[ M>'PU&IAUI=_C<\^K5J1J[GU=9WMKJ%JES9W$<\#C*R1L&!J>OG^&!M-G-UX? MU.XTQW^8I&VZ)OJIK;M_B#XSLUVRQZ7?@?Q$&-C^1%<4L#+[#^_0ZE5M\2/9 M:*\B/Q1\3D870+!6]6N"15"[\9>,]2!1K^RTV,]?LT>Y_P`SFI6"J];+YC]L MNB9ZIX@\3:5X9LS0^BKWKQK4_B_XCNK]I=/,%E:@_)"8A(2/ M]HGO],51O8K2PL[J_N)9;[4'4HMQ=-O;<>.`>E<9T'TKT,+@Z44W)7?FM M.]EH?3/@?Q2/%OAY+YXEBN8W,4Z+T#C'(]B"#72UQ'PLT*?1/""/=*4GO9#< M%#U52`%!]\#/XUUM_J5EI=L;B_NH;:$?QRN%'ZUY-:,?:RC3VN=E-OD3D6J* MY$_$[P>)=G]L)UQN$3X_/%=#INKZ?K%OY^G7D%U%W:)P5(XQU9S@4VTE=B2;=D2T56MM0L[QREMBSMM M5LY;DDJ(DE!8D=1C\#3C[ZO'5>023B[2T-2BLK5_$FC:"H.J:C!;$\A7;YC] M%'-9-M\2?"-U,(DUF%&)P/-5D!_$C%:*E.2NHNWH0YQ3LV=713(Y8YHUDB=7 MC895E.01[&GUF49'B;1HM>\/WFGR@'S8SM/]UNQ_.OEN6)X)I(91B2-BC#T( M.#7UW7S-\0+)=.\=:I"HPKR"4#_>&?YYKU%/MZ5OZ!K6GVVMV\NJQ^;:`X8=0I[,1W`]*XK<*]#\$>&;6TL'\6^(W6'3 M+9?-@27H^.CD=QG[H[FN[$.G&#M^RB8 M_P"WUS_":Y#QGX4N?"NI^62\MA,2;:8]_P#9;_:'ZCFN/!3C)M3>O]?B;U^: M*NEH8^H7[WCJ,GRTZ#U/K6SX"T)?$'C"RM)5W6\9\^<=BJ\X_$X%N_` M^R5GUC4".1Y<"G\V/]*[<34]G1DXG-3BYU%<]-\0:W:^'-$N-3NO]7"ORH.K ML>`H^IKY[D?Q%\1_$9VJUQ<'E4SB*W3^0'OU-=K\;=3X6[-_.YDN'2#(ST4`YY`'\S7!AH2I4/:PC>3V-ZLE M.IR-V2&CX):I]GW'5[3SL?<$;8S]?_K5R5Q9^(OA[KL';BQ"W@N<;H':WQM<=.<_A5T MJN*COXU".G'=:K^OZZ'J99C'2DIO9Z,;H6JKJ^FI-P)E^65?1O_KUQ_BS M5SJ%^+.`EH(&QQ_&_P#GBLRVO;W19[F*,['=3&X/\Q[UL^#M'^TW)U"=P_"OG.SU:?0?%$VI6BH;B&681EQD`MN&??&:^I6^XWTKYAT;1QK_ M`(YBTQB1'/>/YA'78&);]!7V.54X4J6UXRC)C"E"?IGBOK?8KT2_V=YFRX MMI,YA/=E'8CN.]?0\4L<\*2Q.'C=0RLO0@\@UX_\9O#\4)M-<@0*SMY$^!][ MNI_F*ZKX3:D^H>!H8I6W/9RM;@G^Z.5_0X_"JQ2C5I+$15GLQ46X3=-_([FO MGCXQJ(O'K$?QVL9/ZBOH>OF[XRW0D^(DR`@^5;1*?U/]:PP;M4OY&M97C8=X M"\')K;OK.KE8=#M,L[2':)BO)&?[H[G\*YOXD?$P^)]66ST\%-$LV_<1XV^< MPX#L/0?PCM7I?A#QV/$GB71M"M-/CLM,ALW\^WP&5W5>`/\`8'4=R3S7@OC0 M`>-]<"@!1?3``#`'S&C$U)R?O#I145H,DUV61&22,LK##`]Z];^''CBQ\5:2 M?!/BIBQ==EE_2NVT*\CT[P)X4$6DVEW-=62@^9M3&U`22 M=IS6QI.HK>ZNEC=:%96Q>)I4DC99/ND]VZ^ILZ^%M8>PNQN0_-!.!A94]1[^H[&O7_@@H_X1*]D[M>L#^"K7F?B/ MX@-KOA;^QM0LDFU""Z;;>MV0$X(']X]#V(]Z]$^`]R)?#&IP9YBO-V/]Y!_A M7IUZDI4;2W.2$$IZ&!\:XV3Q192D?*]KA3[AC_C6KX>^%&BZYX>L-3&HWH-S M"KL%VX#=P./7-;WQ;\-2ZWX;6\M8R]U8DR!0.63^(?U_"N*^%GQ&M=%B.AZS M+Y5FSEK>X;I&3U5O0$\Y[4XU:CPR5)V:)=./M6Y+1G4_\*3T;_H)W_\`X[_A M37^"VAQHSOJMZJJ,LQ*``?E7H@U;36@\\7]J8<9\SSEVX^N:\F^)GQ.LI].F MT/0;D3M-\MS=1GY57NJGN3W/I6-.MB9RMS,N5.DE>QU?A+X=Z/H.I1:UIVI3 MW68F5"64HP;OD#FNUN+B.UMY)YFVQQKN8UYI\%M&O[/0)]1NI9DM[LC[-;,Q MVA1U?';)_05N>+-4^T2_8(F_=1',I'=O3\*\_-,7]74ISES-:+U['9@2X3]]M_B7D_P"OOL>Y M*I1Q2EA8Z6V?I_7W'I#?<;Z5\[>`;J.W^*MN9"`'N)XP3_>(;%>^:;J":GIR MW"8#$$.O]UNXKY1N[N6UUZYG@T:YO\` M4K:&-1GF0$GZ`190?Q-D\L?0G]`*^@?"^AIX< M\-V.EH0Q@C_>,/XG/+'\R:[*C]GAE3>[=S&*YJO.;%?(/C?65UGQOK%\C;HW MN62,_P"RORC^5?17Q0\6Q^$?!=U.L@%]=`V]HN>2[#EOHHR?RKY)$O'4GWK" MAI=FL]=#TGX.R9^(]IG_`)]YO_0:C\1_!WQCJ?B;5+^VL[8P7%U)+&3W`^W71V@3G;C@]^>>@KF?\` MA9'C'MXEU#_OL?X5QO`PE65=_$CH6)FJ3I+9F;=R_P"G7//_`"V?_P!"->K_ M``"UA8O$&IZ4[X^U0+-&/5D.#^C?I7BS7!=V=B2S$DD]R>M:OACQ'+X9\3:? MK,.2;64,Z#^-#PR_B":]";YHM'*E9W/M-@&4JPR#U%>0^+_@];:O>RWOAZ\A MM[AR6DMV.4)[D8^[7J=K?VVIZ1%?V4HEMKB'S8I%/52,BO&/"ED4E\&-)I-E MI?GS&5-7CF+2717<3"P`&"XSU)&`>^*Y(5)0=XFKBI;G+R?"#QC&_EM;V@3/ MWFNE"G\Z[7PA\$XX9X[WQ%=Q7*J=RVENV3ZCXR\.VR:;9 M:CFWNF^SWTA2,X\OG(!Y'T[UU6F"#P_X4\VXL[/3XK6)Y98;1MT48&6.#@9] M>G6M98F;5B%2BC1N%D2Q>*P6,2*NR,=%3T_+TKF].\,3B^1[YHFC0[V56R7/ M;/XUS'PYU.[M_$4D-_:W]NVO0&_)NX]JM495%?EV[?<==+$3I1<8:7.G>:*,@/(BD]`S`5F:UIT M>J60,;IYBG,;YXSZ9KG/B;HVFWNA1WEU90S7"75M$LKKEE1IT#*#Z$$_G707 MWAG3;KPS-H,5NEM92(55(!M\LYR&7'0@\CWK:I3C4BX25TS*$W"2E'=%+1=+ MU'3+QC*T`AD4AT#DDD="!BO!O`]O;ZC\6_L5U$LL$LURKQL,AAAJ]E\"17NJ MFYU[69TGOX-^F1;,[42)BKOC^](PW'V`%>+_``VDW?'-%]+BZ_DU:X"C##4G M3IWMZ^I.)J2K34I[G6>)/@=>IV6)+']`/PKRA&>1U1% M+,QP%`R2?05]B>//AKH_CV&$WKR6UW`"([F$#<`>H(/452\$?!_P]X+NOMR& M34-0'W+BY`_=_P"XHX!]^35*I96"QXWX4^!?B;7HH[K4W31[5\$"9=TS#_<[ M?B1]*],T_P#9\\)VR#[;OW)E$8_)1_6O6:*3G)A9'F[_``*\",F!87*G M^\+I\_SKGM7_`&==&G1FTC5KRTD_A6<"5/Z&O::*7/+N%D?''C#X:>)O!FZ: M]M1<6(/%W;Y9!_O=U_&N,\TU][30Q7$+Q31K)&XVLK#((]*\DUC]GKPWJ.J- M=VE[=:?"[;GMX0K*/]W/W?UJU5?4+#_V>[NYN_A_=6]QN,$%X\<)/]TJK$#\ M2?SKTPZ'I;6-O8FQ@^RVSJ\,6SY8V4Y4@=B#S3/#^@:=X8T6WTG2X/*M8!P" MK,>Y)K3K-N[N,RM7\-Z-K[1'5M.@NS#GRS*N=F>N*?#X?TFWT9M(BT^! M-.8$-;!?D8$Y.1[UI44@*TVGVEQ<6T\UO&\MJQ:!B.8R1@D>G!(K-U'PAX?U M>_\`MVH:3;7-U@+YLBY;`Z#\*VZ*`*]W8VM]`(+J!)H@RN$<9&5.5/X$`U8H MHH`KVMC;6,#0VD*0QL[.RH,99CEC]23FN EX-101.INS 5 expi-20150331.xml XBRL INSTANCE FILE 0001495932 2015-01-01 2015-03-31 0001495932 2015-05-14 0001495932 2015-03-31 0001495932 2014-12-31 0001495932 2014-01-01 2014-03-31 0001495932 2013-12-31 0001495932 2014-03-31 0001495932 us-gaap:StockOptionMember 2015-01-01 2015-03-31 0001495932 us-gaap:StockOptionMember 2015-03-31 0001495932 us-gaap:StockOptionMember 2014-01-01 2014-03-31 0001495932 EXPI:EquityPlanMember 2015-03-31 0001495932 EXPI:EquityPlanMember 2015-01-01 2015-03-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares EXP Realty International Corp 0001495932 10-Q 2015-03-31 false --12-31 No No Yes Smaller Reporting Company Q1 2015 48842902 197623 353374 100056 100954 206351 141508 252790 183026 163269 74673 825283 758581 78647 79393 153843 154589 979126 913170 101444 79389 206351 141508 285748 207323 9858 9397 665288 499504 489 486 1749217 1824361 -1426456 -1409639 313838 413666 979126 913170 7700000000 7700000000 0.00001 0.00001 48842902 48566909 48842902 48566909 3449241 2384069 2877744 2021207 449936 386840 76603 79642 46357 14448 3450640 2502137 -1399 -118068 461 465 1826 -115919 18643 0 -16817 -115919 -0.00 -0.00 48727385 47874503 5323 1027 99798 24159 69764 35643 -750 3065 88596 38934 22055 37833 78425 81665 0 -5156 461 465 4577 32250 0 59450 -147881 1905 0 0 18643 0 -171807 28273 5250 6000 -9412 -1542 3906 3084 3686 2614 3225 2149 -7870 -1007 -24687 -116926 -140172 -25295 -4577 -32250 -3132 59450 -7870 -1007 75196 75196 -3132 0 <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">eXp Realty International Corporation formerly known as Desert Canadians, Ltd. (the &#147;Company&#148; or &#147;eXp&#148;) was incorporated in the State of Delaware on July 30, 2008.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The Company is a cloud-based real estate brokerage operating in 30 States and in both Alberta and Ontario, Canada. As a cloud-based real estate brokerage for the residential real estate market, eXp has embraced and adopted a number of cloud-based technologies in order to grow an international brokerage without the burden of physical bricks and mortar or redundant staffing costs.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Basis of Presentation and Fiscal Year</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States, and are expressed in US dollars. All material intercompany accounts and transactions have been eliminated upon consolidation. Certain amounts in prior-period financial statements have been reclassified to conform to the current period&#146;s presentation. These reclassifications did not result in material changes to our financial position, results of operations, of cash flows.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Use of Estimates</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related provisions for doubtful accounts, legal contingencies, income taxes, revenue recognition, stock-based compensation, expense accruals, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company&#146;s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Foreign currency translation</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in; text-indent: 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The Company&#146;s functional and reporting currency is the United States dollar. Occasional transactions may occur in Canadian dollars and management has adopted ASC 740, Foreign Currency Translation Matters. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction. Average monthly rates are used to translate revenues and expenses. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. The Company has not, to the date of these financial statements, entered into derivative instruments to offset the impact of foreign currency fluctuations.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt; text-indent: 0.5in"><font style="font-size: 8pt"><b><i>Other Comprehensive Loss</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in; text-indent: 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">Other comprehensive loss for the three months ended March 31, 2015 and March 31, 2014 consisted of foreign exchange translation in the amount of $7,870 and $1,007, respectively.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Recently Issued Accounting Pronouncements</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">There have been no recently issued accounting pronouncements through the date of this report that the Company believes will have a material impact on the financial position, results of operations, or cash flows.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Basis of Presentation and Fiscal Year</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States, and are expressed in US dollars. All material intercompany accounts and transactions have been eliminated upon consolidation. Certain amounts in prior-period financial statements have been reclassified to conform to the current period&#146;s presentation. These reclassifications did not result in material changes to our financial position, results of operations, of cash flows.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Use of Estimates</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related provisions for doubtful accounts, legal contingencies, income taxes, revenue recognition, stock-based compensation, expense accruals, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company&#146;s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Foreign currency translation</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in; text-indent: 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The Company&#146;s functional and reporting currency is the United States dollar. Occasional transactions may occur in Canadian dollars and management has adopted ASC 740, Foreign Currency Translation Matters. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction. Average monthly rates are used to translate revenues and expenses. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. The Company has not, to the date of these financial statements, entered into derivative instruments to offset the impact of foreign currency fluctuations.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt; text-indent: 0.5in"><font style="font-size: 8pt"><b><i>Other Comprehensive Loss</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in; text-indent: 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">Other comprehensive loss for the three months ended March 31, 2015 and March 31, 2014 consisted of foreign exchange translation in the amount of $7,870 and $1,007, respectively.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt"><b><i>Recently Issued Accounting Pronouncements</i></b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">There have been no recently issued accounting pronouncements through the date of this report that the Company believes will have a material impact on the financial position, results of operations, or cash flows.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The Company had advances outstanding to the current President in the amount of $5,250 and $6,000 as of March 31, 2015 and December 31, 2014 respectively.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">In February of 2015 we re-purchased and retired 12,530 shares of our common stock for $3,132 in cash.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">During the three months ended March 31, 2015, the Company issued 288,523 shares of common stock to directors and employees for services totaling $99,795.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt"></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">At March 31, 2015 the Company had 7,211,479 stock options outstanding that were granted prior to Company becoming public in September 2013, which the Company accounts for based on the intrinsic value method and re-measures the intrinsic value at each reporting date through the date of exercise or other settlement. Compensation cost or benefit is recognized based on the change in intrinsic value at each reporting date. For the three months ended March 31, 2015 the Company&#146;s stock options had intrinsic values between $0.00 and $0.14 and the Company recognized a stock compensation benefit of $175 thousand. For the three months ended March 31, 2014 the Company&#146;s stock options had intrinsic values between $0.03 and $0.17 and recognized an expense of $28 thousand.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">During the three months ended March 31, 2015 the <font style="background-color: white">Company granted 157,750 stock options and has elected to account for fair value u</font>sing the Black-Scholes option-pricing model. E<font style="background-color: white">xpected volatility has been determined using the historical stock price. The expected term of options represents the period of time that options granted are expected to be outstanding giving consideration to vesting schedule. The risk-free interest rate is based on a treasury instrument whose term is consistent with the expected term of the stock options. The Company has not paid and does not anticipate paying dividends on its common stock; therefore, the expected dividend yield is assumed to be zero. </font>The Company recognized a stock compensation expense of $3 thousand for the three months ended March 31, 2015.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">On March 12, 2015 the Company adopted and approved the 2015 Equity Incentive Plan. Under the new plan the Company has reserved 8,000,000 shares of common stock for issuance to certain employees, officers, directors, and service providers at the sole discretion of the Board of Directors. As of March 31, 2015 and through the date of this report there were no grants issued under the 2015 Plan.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0pt 0.5in"><font style="font-size: 8pt">The Company is subject to legal proceedings and claims that arise in the ordinary course of business. In the opinion of management the ultimate liability with respect to current proceedings and claims will not have a material adverse effect upon the Company&#146;s financial position or results of operations.</font></p> 12530 288523 99795 7211479 $0.00 to $0.14 $0.03 to $1.17 157750 0 8000000 61887 61887 5250 6000 171000 -28000 EX-101.SCH 6 expi-20150331.xsd XBRL SCHEMA FILE 00000001 - Document - Document and Entity Information link:presentationLink link:calculationLink link:definitionLink 00000002 - Statement - Condensed Consolidated Balance Sheets link:presentationLink link:calculationLink link:definitionLink 00000003 - Statement - Condensed Consolidated Balance Sheets (Parenthetical) link:presentationLink link:calculationLink link:definitionLink 00000004 - Statement - Condensed Consolidated Statements of Operations and Comprehensive Loss link:presentationLink link:calculationLink link:definitionLink 00000005 - Statement - Condensed Consolidated Statements of Cash Flows link:presentationLink link:calculationLink link:definitionLink 00000006 - Disclosure - 1. Background and Basis of Presentation link:presentationLink link:calculationLink link:definitionLink 00000007 - Disclosure - 2. Summary of Significant Accounting Policies link:presentationLink link:calculationLink link:definitionLink 00000008 - Disclosure - 3. Related Party Transactions link:presentationLink link:calculationLink link:definitionLink 00000009 - Disclosure - 4. Stockholders' Equity link:presentationLink link:calculationLink link:definitionLink 00000010 - Disclosure - 5. Stock Based Compensation link:presentationLink link:calculationLink link:definitionLink 00000011 - Disclosure - 6. Commitments and Contingencies link:presentationLink link:calculationLink link:definitionLink 00000012 - Disclosure - 2. Summary of Significant Accounting Policies (Policies) link:presentationLink link:calculationLink link:definitionLink 00000013 - Disclosure - 2. Summary of Significant Accounting Principles (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 00000014 - Disclosure - 3. Related Party Transactions (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 00000015 - Disclosure - 4. Stockholders' Equity (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 00000016 - Disclosure - 5. Stock Based Compensation (Details Narrative) link:presentationLink link:calculationLink link:definitionLink EX-101.CAL 7 expi-20150331_cal.xml XBRL CALCULATION FILE EX-101.DEF 8 expi-20150331_def.xml XBRL DEFINITION FILE EX-101.LAB 9 expi-20150331_lab.xml XBRL LABEL FILE Stock Options Award Type [Axis] 2015 Equity Incentive Plan Plan Name [Axis] Document And Entity Information Entity Registrant Name Entity Central Index Key Document Type Document Period End Date Amendment Flag Current Fiscal Year End Date Is Entity a Well-known Seasoned Issuer? Is Entity a Voluntary Filer? Is Entity's Reporting Status Current? Entity Filer Category Entity Public Float Entity Common Stock, Shares Outstanding Document Fiscal Period Focus Document Fiscal Year Focus Statement of Financial Position [Abstract] ASSETS CURRENT ASSETS Cash and cash equivalents Restricted cash Accounts receivable, net of allowance $3,906 and $3,084, respectively Accounts receivable, related party Prepaids and other assets TOTAL CURRENT ASSETS OTHER ASSETS Fixed assets, net Deferred tax assets, non-current TOTAL OTHER ASSETS TOTAL ASSETS LIABILITIES AND STOCKHOLDERS' EQUITY / (DEFICIT) CURRENT LIABILITIES Accounts payable Customer deposits Accrued expenses Accrued interest Notes payable TOTAL CURRENT LIABILITIES Commitments and Contingencies STOCKHOLDERS' EQUITY / (DEFICIT) Common Stock, 7,700,000,000 shares, $0.00001 par value authorized; 48,842,902 and 48,566,909 issued and outstanding at March 31, 2015 and December 31, 2014, respectively Additional paid-in capital Accumulated deficit Accumulated other comprehensive (loss) TOTAL EQUITY / (DEFICIT) TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY / (DEFICIT) Allowance for doubtful accounts Common stock shares authorized Common stock par value Common stock shares issued Common stock shares outstanding Income Statement [Abstract] Net Revenues Operating expenses Cost of revenues General and administrative Professional fees Sales and marketing Total expenses Net loss from operations Other income and (expenses) Other income Interest expense Total other income Income (loss) before income tax expense Income tax (expense) Net loss Net loss per share - basic and diluted Weighted average shares outstanding - basic and diluted Other comprehensive (loss) Foreign currency translation loss Comprehensive loss Statement of Cash Flows [Abstract] OPERATING ACTIVITIES Net loss Adjustments to reconcile net loss to cash used in operating activities: Depreciation Stock compensation expense Stock option (benefit) expense Changes in operating assets and liabilities Accounts receivable Accountants receivable, related party Prepaids and other assets Accounts payable Accrued expenses Due to related parties Accrued interest CASH USED IN OPERATING ACTIVITIES INVESTMENT ACTIVITIES Acquisition of property and equipment CASH USED IN INVESTMENT ACTIVITIES FINANCING ACTIVITIES Proceeds from issuance of common stock Repurchase and retirement of shares CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES Net change in cash Effect of foreign exchange on cash Cash and cash equivalents, beginning of period CASH AND CASH EQUIVALENTS, END OF PERIOD SUPPLEMENTAL DISCLOSURE OF CASH FLOWS FOR: Cash paid for interest Cash paid for taxes Organization, Consolidation and Presentation of Financial Statements [Abstract] 1. Background and Basis of Presentation Accounting Policies [Abstract] 2. Summary of Significant Accounting Policies Related Party Transactions [Abstract] 3. Related Party Transactions Equity [Abstract] 4. Stockholders' Equity Disclosure of Compensation Related Costs, Share-based Payments [Abstract] 5. Stock Based Compensation Commitments and Contingencies Disclosure [Abstract] 6. Commitments and Contingencies Basis of Presentation and Fiscal Year Use of Estimates Foreign currency translation Other Comprehensive Loss Recently Issued Accounting Pronouncements Foreign exchange translation loss Due from related parties Shares repurchased, shares Shares repurchased, value Stock issued to directors and employees for services, shares Stock issued to directors and employees for services, value Statement [Table] Statement [Line Items] Stock options outstanding Intrinsic stock price range Stock options granted Stock compensation expense Stock reserved for issuance Assets, Current Other Assets, Noncurrent Assets Liabilities, Current Stockholders' Equity Attributable to Parent Liabilities and Equity Operating Expenses Operating Income (Loss) Interest Expense Other Nonoperating Income (Expense) Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Extraordinary Items, Noncontrolling Interest Income Tax Expense (Benefit) Comprehensive Income (Loss), Net of Tax, Attributable to Parent Increase (Decrease) in Accounts Receivable Increase (Decrease) in Accounts Receivable, Related Parties Increase (Decrease) in Prepaid Expense and Other Assets Increase (Decrease) in Accounts Payable Increase (Decrease) in Accrued Liabilities Increase (Decrease) in Interest Payable, Net Net Cash Provided by (Used in) Operating Activities, Continuing Operations Payments to Acquire Property, Plant, and Equipment Net Cash Provided by (Used in) Investing Activities, Continuing Operations Net Cash Provided by (Used in) Financing Activities, Continuing Operations Cash and Cash Equivalents, Period Increase (Decrease) Allocated Share-based Compensation Expense EX-101.PRE 10 expi-20150331_pre.xml XBRL PRESENTATION FILE EXCEL 11 Financial_Report.xlsx IDEA: XBRL DOCUMENT begin 644 Financial_Report.xlsx M4$L#!!0`!@`(````(0!8_BN1J@$```\-```3``@"6T-O;G1E;G1?5'EP97-= M+GAM;""B!`(HH``"```````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M``````````````````````````````````````#,EUUKPC`4AN\'^P\EMZ.- M=5]N6+UPV^4FS/V`+#G:8IJ$)#K]]SNM'PSI%%EAN6EHDO.^3P,]O.D/5Z6, MEF!=H55&TJ1#(E!8E[)'*>*<&D5I"1-3@R'%Q>]"=K`R[":N4R MDGMO'BEU/(>2N40;4+@RU;9D'E_MC!K&YVP&M-OIW%&NE0?E8U]ID$'_":9L M(7WTO,+I#8D%Z4@TVFRLO#+"C)$%9QY)Z5*)`Y=XZY!@9;W'Y85Q5XA!:*-# MM?*[P;;N#8_&%@*B,;/^E96(05>2?FD[_]1ZGAP7::#4TVG!06B^*/$$$F`UL^__R^U MS(F\X?Q:@FNY1VQ$3SGGS()X]Q:#<>L`/[5/<'`F^2C'A-CR(>QUC_EC;!U; M;1P&>`OG`^P2>E4=&Q0"ZPO89_2FK+MWQ/!_ON%!V(;J>B%`-'C3^CHS^`8` M`/__`P!02P,$%``&``@````A`+55,"/U````3`(```L`"`)?]=J>*V?5@^@8B)G:13'&HX<85?=WFQ?>*24FV+7^ZBRBXL:NI3\(V(T M'4\4"_'L)MI<3_3_ MMCAQ(DN)T$C@\SS?BG-`Z^N!+I]HJ?B]SCSBIX3A363X8<'%#U1?````__\# M`%!+`P04``8`"````"$`Y7FK1'(!``"4"P``&@`(`7AL+U]R96QS+W=OCR\/:Y(8RV7. M&R4A(ST8LM_=WVU?H>'6O62JNC.)BR)-1BIKNT=*C:B@Y6:B.I#NI%"ZY=8M M=4D[+DZ\!#I-TR75XQAD=Q$S.>09T8?6Z!)L1OV7H^60]<<2$7H=AL\@T;(;B!)5C;-^XZGHSOVLL?VP; MJ(Q5Y-*L,#-L&IF&35&".>*E[+H4A^"Z-@(2'\8!T@_-;?K$7;)7:!T/JPZ&I0-XO(A5J@71.;AN$X M0:^2;UFDBU/4SB9DK4S%->1O5KO_L_&G>KR-T&RU>LB!V4#Y;FO M&Z&9/[.M,/!F:9UF`99NE?O6"<9](T30*J^*8IQK)@W9$:[<*0R[7,I:W-JZ MT\*$'<0)Q0+(]XUL/9E>+Z42C[N*,M:V7YD&W<^*9(KY<,=E$'Q"1K"T&_'J M@>O:62<5O+T<%`.23_LBYR[C8LDZ%1Z@O#T=_*J&536.7T8K'J78^)=-<9D] M/TG#[29^"M9N^]4`!&S2JR?)0P/OBZ+HGWT1^+*(M#QAA2IK4,<9)] M,A52%^#@@0-(X@:7KT)[E-JW3<4MKEZ!CH+[-@@RWP>WQ,F%Q<$HLY M.+OE47C_VB-Z*P*3RE/,P>$MC]+[[VY%&.:,<<=2?/-4-!PW-5,UG(/QD@Z2 MX6@,?L:S:?]7,/T-``#__P,`4$L#!!0`!@`(````(0"F82O6J`0``.<0```8 M````>&PO=V]R:W-H965T&ULE%C;;JLX%'T?:?X!\9Z`#<$0 M)3EJJ#ISI#G2:#279TJ^ZZR]KSVOS,JZQ=B@NO8>8HFBKKX+$Y>>VEX=FA7U25'O7] MR*NRHG:18=U,X1#'8Y'S1Y&_5KSND*3A9=:!_O9<7-H;6Y5/H:NRYN7ULLA% M=0&*YZ(LNH^>U'6J?/W]5(LF>RXA[G<29OF-NW^XHZ^*O!&M.'9+H/-0Z'W, MB9=XP+3;'`J(0*;=:?AQZSZ0=4H#U]MM^@3]6_!KJWUVVK.X_M84AS^*FD.V MH4ZR`L]"O$CH]X,<@L7>W>JGO@)_-LZ!'[/7LOM+7'_GQ>G<0;E7$)$,;'WX M>.1M#AD%FB5=2:9DZ^6O;B>H_!!%%A214D02@7LW3J20>"NKC>\RZ;+=IQ-6!IH$MVTLF6Y"L M@5@&%D!Z4,80ZF>10HB2Y$&R;%WH=EC>0GG>=I&_\=X@H[F"[.\AQ$2D-X0L M!*@;)$+(:)1F*($$358^0I*]4$(8)#<>(^[2E.H(&<>A' MRG9P9=U\C,V*@J,XA1A8MB^P`2?9Y&9+0.4YBTU>G"T(0-8=8)VQ/$ MK'K;6H3:-Y=J)VM^=#U3V"P;EZ\^UAED8\0J8XA1&:-TW%@)T^: M`.)_]N(%=\`9_MJCS<+%MO$K#/;4@H91;'>\B2`D2C0KP<3AO1+O715O3CSE M9=DZN7B5=T8*WCV,#O?9!RKO,-;X'NZY_:70&R;@FGG)3OQ'UIR*NG5*?@1* M?\G`7AN\J.)#)R[];>]9='#![#^>X0<%#M<.?PG@HQ#=[4'>P(:?*';_`P`` M__\#`%!+`P04``8`"````"$`"^#LRL@"``!A!P``&0```'AL+W=O;1.U'0;#P!>$-=@XK=8V'+`I.V;VD!\$:XTP4 MJXD!?EWQ5I_=!+W&3A#U?&AOJ!0M6.QYS7G)V=' M/?B-="6/GQ3/O_"&0;*A3+8`>RF?K?0QMZ]@LW^Q^Z$KP%>%-G MQLO*0+7G$)"-:Y6_W3--(:%@XT5SZT1E#0#PB02WG0$)(:_=]Y'GILIPO/#F M21"'($=[ILT#MY88T8,V4OQRHO!DY4RBDTD,]*?UZ%H3WP%U\=T30S9K)8\( M>@:.U"VQ'1BNP/@#@\,H[7T=G-.XEK&TN\&+T`J2C`_:.DW:@<1A/"W.Q6/!S@DNDY3\#Y'=-"6:]HO3N&2E:9).+AG,0.LQ`'(C MS5UYP53)=JRN-:+R8,=5!%GOW_:3]"ZRMV?R?@L3MIM'?K\`$ZXE)7LBJN2- M1C4KP#+P$BB9&PO=V]R:W-H M965TW\`8$!`%1VDC-5)5]?*\ MV&N\BNVU=I>0_'UG/.#B)6V!!_"NC\^<.3/>87'[6E?."U=:R&;IAE[@.KS) M9"Z:[=+]\?WA9NHZVK`F9Y5L^-)]X]J]77W\L-A+]:Q+SHT##(U>NJ4Q[=SW M=5;RFFE/MKR!.X54-3.P5%M?MXJSO'NHKOPH""9^S43C$L-<7<(ABT)D_%YF MNYHWAD@4KY@!_;H4K3ZRU=DE=#53S[OV)I-U"Q0;40GSUI&Z3IW-'[>-5&Q3 M0=ZOX9AE1^YN<49?BTQ)+0OC`9U/0L]SGODS'YA6BUQ`!FB[HWBQ=._">1H& MKK]:=`;]%'RO3ZX=7:;W'_F8EL:*'<,&6%B\_SMGNL,'`4:+XJ1*9,5"(!OIQ;8&N`(>^U^ M]R(WY=(=3;PX"48AP)T-U^9!(*7K9#MM9/V+0.&!BDBB`\D(U!_N1]XTCL>3 M:?)?%I\4=0G>,\-6"R7W#G0-Q-0MPQX,Y\!\S(QT]+G^+57($4GND&7I0KM# M%AKJ\[(*XV#AOX"GV0&S?@^[?I2"8)2"54!M:]H` M[EY;9,4]1TS"'C)0`@Y=K@3!4.F3P&'\AY?$$89Z!M6F)QN#R.-K(B/8CFPE MO29,W!7+*E5ZO&<7`MKL\O01;(L8];92^H1).A'3H/L,$2DA.H,&?DRND8)@ M6\IX&&A-F)-*G&P,(B?71$:P'3FV(A.&3$BB,!PGLR$B)<2Y"3A?3E[>?[\8 M"+:E3(:!UH0!S_MW)8R3(29]#S/M,0.K9M?H0["MSVY:PI!5H"RQ#YF4`.=. MP72XPJH./=0RM6Q8'S`S.NV2$)JW-Z%K;IQ(F!$A;B+L[QY!-M'`H?.XYFK+ M4UY5VLGD#H=)!-3];C_H[B(\VJS]-0Y`W/?[&S!_6K;E3TQM1:.=BA=`&7@X M*A1-,%H8V7938",-3)[NLH1_&AP.H\`#<"&E.2XP0/_?9?4;``#__P,`4$L# M!!0`!@`(````(0#[8J5ME`8``*<;```3````>&PO=&AE;64O=&AE;64Q+GAM M;.Q93V_;-A2_#]AW('1O;2>V&P=UBMBQFZU-&\1NAQYIF9984Z)`TDE]&]KC M@`'#NF&7`;OM,&PKT`*[=)\F6X>M`_H5]DA*LAC+2](&&];5AT0B?WS_W^,C M=?7:@XBA0R(DY7';JUVN>HC$/A_3.&A[=X;]2QL>D@K'8\QX3-K>G$COVM;[ M[UW%FRHD$4&P/I:;N.V%2B6;E8KT81C+RSPA,S*A/D%#3=+;RHCW&+S&2NH!GXF!)DV<%08[GM8T0LYE MEPETB%G;`SYC?C0D#Y2'&)8*)MI>U?R\RM;5"MY,%S&U8FUA7=_\TG7I@O%T MS?`4P2AG6NO76U=VJ^>?__J^5/TZOF3XX?/CA_^=/SHT?'#'RTM9^$NCH/B MPI???O;GUQ^C/YY^\_+Q%^5X6<3_^L,GO_S\>3D0,F@AT8LOG_SV[,F+KS[] M_;O')?!M@4=%^)!&1*);Y`@=\`AT,X9Q)2"M M.69EN`YQC7=70/$H`UZ?W7=D'81BIF@)YQMAY`#W.&<=+DH-<$/S*EAX.(N# MUO5D"53,+2L?VW9`X8NXS'"LY1 MZMAUC_J"2SY1Z!Y%'4Q+33*D(R>0%HMV:01^F9?I#*YV;+-W%W4X*]-ZAQRZ M2$@(S$J$'Q+FF/$ZGBD".S1P1%H$B)Z9B1)?7B?-AOZ'&(KA\1JCX_M\+H>SHX;.1DC56#.M!FC=4W@K,S6 MKZ1$0;?785;30IV96\V(9HJBPRU769O8G,O!Y+EJ,)A;$SH;!/T06+D)QW[- M&LX[F)&QMKOU4>86XX6+=)$,\9BD/M)Z+_NH9IR4Q>Q,O91&\\!)0.YF.+"XF)XO14=MK-=8:'O)QTO8F M<%2&QR@!KTO=3&(6P'V3KX0-^U.3V63YPINM3#$W"6IP^V'MOJ2P4P<2(=4. MEJ$-#3.5A@"+-2[\JIB4OR!5BF'\/U-%[R=P M!;$^UA[PX7988*0SI>UQH4(.52@)J=\7T#B8V@'1`E>\,`U!!7?4YK\@A_J_ MS3E+PZ0UG"35`0V0H+`?J5`0L@]ER43?*<1JZ=YE2;*4D(FH@K@RL6*/R"%A M0UT#FWIO]U`(H6ZJ25H&#.YD_+GO:0:-`MWD%//-J63YWFMSX)_N?&PR@U)N M'38-36;_7,2\/5CLJG:]69[MO45%],2BS:IG60',"EM!*TW[UQ3AG%NMK5A+ M&J\U,N'`B\L:PV#>$"5PD83T']C_J/"9_>"A-]0A/X#:BN#[A28&80-1?F#R`Y+<"0``KTD` M``T```!X;"]S='EL97,N>&ULS%QK;^/&%?U>H/^!X+9%`]261%&6Y%@.5K+9 M+K!Q@JR#%&B*@I(HFS$?*DGMVBGZWWON\'7'>HTB6M,(68N4YMQS'W-GYLZ( M5]\\AX'QV4M2/XY&9N>\;1I>-(OG?O0P,G^\=\X&II%F;C1W@SCR1N:+EYK? M7/_^=U=I]A)XGQX]+S,`$:4C\S'+EI>M5CI[]$(W/8^77H1/%G$2NADNDX=6 MNDP\=YY2HS!H6>WV12MT_MW?"XN,+3 MUQ9NZ`BCZ^[HWWV'7J>(DQ,/:&_BL?6Q3/2\.C7>^Z&7&G?>%^.' M.'0CLBL?T\2WI2&9XHZ[J$D)0E`*!GX05).J;I>F';AS?87Y7>8ED8,+HWA_ M_[+$I"/"5)2HM_+O[?GV0^*^="PQ]*HU2./`GQ.+AXF8ZA1#S>3BUIG<"KF, MF2J++:".,^F_`>CM>#AIGNED.&P:U'+P:ACT?8]>#8,Z^&_2F$V+9&,W1;+" M,S*?EB;M\_YP.!QT+@:#P=#N=FQ;&'E:1+0?S;UGCU8KC9EIG4$/#(;=P?#" M`I&V/1"B3LJ@"P+]7F_0ZPPM&_^+]/;V#)JV:<_4[57&0)-7&0--7A6SXU8# MF;_H*2@4:.ZKC($FKS(&FKS:;S@#][5[E3'0Y%7&0)-7Q2RUP;Z*`ISFOLH8 M:/(J8Z#)JXU-/HL,/-3N5<9`DU<9@Z.]*E976,]-XV2.'86R3-YI8RV5W[N^ M"KQ%AI5;XC\\TM\L7N+?:9QEJ+]?7\U]]R&.W`!O6V6+\N^.EMBAP&;$R,P> M_=D3A$E5SWR.G8MX*PE5=K!IUFWW[7;?[ED7^<*F(=&A-_=7X;IVE>R-_H,9 MR;;[%6;S"YMAK!SO.H-W.BS^JUJLZ[FGP08M][10U5&.F]*[$GBUQ*?T MO(')*WM+7]]%HTCU&#EF7A!\HES^]T4U?*!R<7WUO&#;H=BMI/U"VFVEMR@/ M%F_SH2*_`,=MC:RMC0QWN0Q>[E;AU$L%#OXM,D`ZS@2@9P@@X&=.2AL`'"4P<#S(Q+!@C0 MF@'H[(B*8_H!)LJ52,1`+1+RWTHD6CI1^CS(SR[<( M]-K,N-A!X"B1VU*LKA3#W(Z>5IL`%SM,X6;(ZVS+^=H,PI(N.-0601K8 M99'FHI+E7,BL">RVR+C!>0@+"DI%NBF`CA8*S!$=3>-OAW/0-`+S:-`T!',* MTAA\PC[!/2&-D)HX@(^67E'/$SK2B'%",S`*NC(DBP9+5XKD''3ER-H5EJX4 MR2CHRI#<$[I2).>@*TEKFL.+^TG;EFCW6K"V'8KUI[#4;$ZYN-47[',&%:!6E M0+R54KL<9%O#:J_F/&"4Q6V.E]].@LI2>[RMW%>UJRLG#H./#5`G,#[JNI5_&3+DS;>TV1R2.#F9`_Y]F MH25TH\SV9CCFD\;-LDFXF)-@%L+V=.4=W6K.8M"O4_!CVO8?C3/C_8R&?8R] M>68GJM.5'^#P'4U&:#XY6Z4XSS+.;Q8S@%U8F'OE6!:M$AD6%FR'8@&AP*(U M!L.".P_%@O@R@M-"BS9]CU%V]N;_"AJ M)34O4EF%%\>J_4@K;88%E0_%JOT(QW$LJ'PH5NU',&18-H0DZ.\JQCE.4KM+SF^;<7XSE%J3P&/:63C`Q6OYRB5C[JR=6U%ZX[=>9EU MY8"Q%$V"QR[,5@$>AQ'3PS3$PAW/:N`*49E61:')HS=[,B8XAU4!R?V!AE$5 MH-OG9>!&;A8G+P8MUBLXV>D]1;B_QG%E(QG!PJ4*H;_AT2-XJHD!N^06DF.8 M5KR'P%1]038/[=P=`H/6.1LY_FB">`@,6NSQGO<%BO M-"*5`U@RH,UP%>+?K3)F1K&%7L]3\.-#)9![/\/YW+(3RSQ`2X7'?8P"6@7Q M*J,H8OSD)A'U%JGKOHK1+1K5Y4C,_N?/]4E.8?>,'LXCSGA6ZP&8=^XMW%60 MW5C(.?2##,[GJ]LV%O?'/6LR?CFQMGV+;:D__"9/0DHTL\"N>( M)P6))QJA(-FQ+],`SQ-*"F4+\I_J>R.37>3TQ3EBT,8!VU*)5EH]:>GZ?P`` M`/__`P!02P,$%``&``@````A`/8"5/YS$P``Z#8``!0```!X;"]S:&%R9613 M=')I;F=S+GAM;*Q;VV[C1K9]'V#^H6`T,&Y`EB5?VNZ9[@[[E:?\Q@'.`>9;YE/R);/6KN)%).5VSYR'1F2R6+5K7]9> M>U?EW3>?5X%ZU''B1^'[O7ZWMZ=TZ$:>']Z_W[N;71Z<[ZDD=4+/":)0O]_; MZ&3OFP]__,.[)$D5O@V3]WO+-%W_^?`P<9=ZY23=:*U#O%E$\)%*UE9;O6]GZ2Q`PFOG96N3SKZZ4;=:B<0J5,= MATX*J9U`#:)XW1ALMC?`=F,,&6,+G]5?]:8^KI!TMEDW5NSW#G[8^<&-COV( M>O34T$D;WUY`TYYH^S)P[NNS#+(XIB4N_<2%>#]K)]XYTY@6$&,YZD<=!`]-[(>?O;.3SH8GZRUF_J/.FC8K'726`>BFK43 MIXTO;F*]=GPOD26B=`G/<)($JJO+.YO,+J[4\[J9S+X;W>[0VZ7_&9HP<\M& MZPL,]4(C4#V5.I_+<5%XX)KXK8\W`CVWI!FQPXS6R%?CBX_CJ_%L/&I8NE#F MVMG0/'4!!EF21BLHS$/,)GY399@@SK`A_1G9)6G&:_[>#X&P\);Z`M=1BEC; ML?JV/9[9!@/83XF.QL@(%^(+,J;?%.F?__CG/^IB3&>3P5^_FUP-1[?3/ZG1 M#W?CV<_J4.T/1Y?CP7C6"*YMQ#CKG/5ZG9[YIQ+!CXYZU>OB4:^/W<4*`91I MY63I,HK]7[7W%W5RWCD_.8+K'XE?XL_3-V_PYUOE$X#A1\@$40E"RDD5DJ2[ M++*DC!@BM%9S6,CFSB]%C^?Y-LTQ)@[\$)&[]E,GJ*L$ELM6F0DK3R]\UV\8 MKSK$Q)4+G(WU$JZ`V%7[090D#=T9JWY9QV9KJXGJHOMY2+\+0&V`^R(E. M?>3/U[LPE?E*2Q(&@EWZ(?#+1[J]86B`.ZC_OIB3<+CIWQK:+.`._$AY439/ M%UF@'(N0]>'6OQ!\[H-UJ(KS/#NZ\+9G1QDGM:[VDI$53VP.;U5QH:R$>#]9 MZU@(5AZA54>Y@I_LTGF5&#;RV!B<>(5,6-AEMP6ND7=N]:,.LR8D6.'`2';A MV"`"K\8VXATS?*M#[`\&1=`ZWLH/A7DR@]6U=1-'"YV0UV/X0C>%F2+7&B6M MG/@!'MDD(+,(`;M35NZ4D:<6<;12H/U6\75))I(*?:-""KZ?[[X1L]6A]6G& M%MIS>>KOC;`&'\QB]1'6B@8NU%PC1+2R0-P7-=U+_-GRMH MQP28.E!S)_%=,:'G!QE83?VK'[5_OR3;<5":.?/>$&T#DC\+L'0=H;EY&9T>S$;7W^K M+@:S\:=V=N']`OY@TG(:(7;<"(`9:.&`XJ%X*APS(\E%+K+.BD`$B/J/0%6= M_+F^QZ'&%@&\5$+]G7!XE*\KTA&CIAW>8T9&:U'E_ASQN_#3U[M\;;!TP">2 MFHS"(L5A`M^9^X'(6Q<)69*U8K3Q]:?1=/:]5`>[+>NB*+!)#ZBXCFDX%-)$$=8+:QJ]OLLM M45ZTS.7X^N)Z\+R3`4]=K<'N!>W(G:2J@%3P`I9UDD3KLJ`&S<"EG`2D##+' M@-FXR.PF.=8_$?%O;B>?QD-H\^//3%BBUM?J)7(2<;`@O(A.U%8NC18+%#W, M,@1`AKW^;+_`-MJ^D#"E_!)$E4*M`Q2]]\.013;M([V%U@V14\G.2,@^75S! M[M..&N'IY%(AQL>38?V[Z=W-S=6('H)J:3B>#JXFT[O;$3^0F2ZO)C].U>7D MMA&Y(B]Y)W<(-;37!-NC`._-'-GOH@IV'^YC1)9ARA^!W4(T;E!FP/E:T6$2 MWSNA_ZN\ZU2*:J(IU5C]EGHK*5[!,))G2)[^:0V*L:.C%)DLS)VCH`HVRK1= MG$0-(7".^HJ]3KJGVD9_7[;_]+2$?OXO??_D]!:7B`9?#':_6$ M;YDE8[13I/J%7_$;D97B#P$?3R"V"MO[KPQ+'O?87^N==^LFG>$SNPXXH7*4 M&T29=X"$"%Q&CQ!D(R''4O,X>C"IKX1J+'O<,ZL:WH('<^1[=1&@,$D=4>V$ MW2$_@M:Y3:>K+EZV#!V%FX)5?31#4O+MJD"&(W44=8]P5BB&0,!M^>1XP'?^ M5F$F11*44MU9JMUE&`71/8!3H#WV0`<`JG"L)XAM7+1H#):;?_)1R&6I2#;/ M\!52%\)LN0&!@(!S-$4>C"Y6:'6A_L,N4/?#6=F-A"H7"X:F"U:9M!J#A8&8 MG<,D4/P5.K%.AO(-&T(BM9TA_"H[0YC4EB1B+9-YER`K@`.(N&8CA.T'&(@+ MQ)`&?21N1J%8)H&%D^"--EHSB8L2K&,XFK\F,2TB%P*5Z_EEWU?,+7/2;GZ( MBBA#,H>X/22851BFG=(/,`WD'`[\Q*#"WS,8-Y$44IAD+DF,C(?<\W7[=/VB#0@^U'8$6&<"N?9IW%0"%"#$#*D>/1>LCD^@Z;CS`F2U[0G MW9LRABCHDX2=5&K:40O'CVFY`M3@YKE!K18`%A/#\C$I1F8!>`2_IEK29:RU M0B*$D4T>P$F"AX7JS03@!#6;K^_#%?S0@S^SBLF5G,^>+M&.6#D;.)90)ND! MYDMNV'[&(MQCO3]QVG#WHZZ:9BO$\8:+3)'W?'0;&">T/I@3I[E!][.MF=,R MY!F`;DT2XHB5QGD;-OY[D6<=,P?6TFXPYW\>B`ABVO^__0\ZAY7`Z*K9$F&"",AGH>]2?@^,@[YMO!>[+C5@")9` M$V.Y%%#ZG1+6N<_#G#;I8;F`0 M"V/+M4N0H:Q6"SQ>$UB%-5^,UA;Z$FPX1,$JO2MH<^4\P$5RV8S3@#FOI!J" M,AC=R%&DHU0\Y$0:@TURNT):T^:63RO%C_SMX10*Y5U&YD$:;INQF+*U8&)G MDZMXT!,_X.]67="W=XF3-V9$@+R/H;Q,@+;\B%AB?%&\I2`]L20>TC+-5BTM M]HQ^BKHLCAY1!M'%B'V-MEY'!?H>85:H@!#6@4T1=*4PG_="-A' MC^V8HL7R+\9G7LV"Z)A.>Y$\3,BC0VM.%LJYC;:E\VR38MZ#!`K,H.,T3F:3L_%@T+1M MQS(1`@TIP,&96J7PD@%B8$"L:U-2?4\I$:6`?_,LGM`O0;@G, MDCZ1(W*^8@Y9D$^V!>^H198RNO.-P"@E,@*DD&+F^$@`1'L-;+Q\IJO5EGVM M4F1_BRR4I`0U4AL&F6A8XYYHD<$9*/)67K3I#SS)!68CPO#Y5H:COB.<>+`J M+2JQ/&G*2A4`99V1EQ87TX$Z.T%=E6]JD+?J9I56W?=."B/""W`%0LLQ^0[O M`ZN/\@0+2>#5U?X?RQ1:,.\"`I&SA)L7J^7-`A:#S"V/#CI2>&GA=6Z/C>6Z MAX!M5UWC[!'4\/]7)*Q'$23(B@X&-J--0FE!^XHI0%!L;U4H*]SN"6LX?`3`Q+FZ$'13:!G1V7ZF(E46`T@S9#C(V M*8QI4S/XRB.]JY:>ZY'8I MW*EJ1:MQPTTX^M59Y_RL)S[QJH]SV3,FV?)&00./;E%RA2E<3:Z^>%MU1QR% MH+(X8\6(-A('MRS9<2A-;C-7?HI;UC#HDE;F@F;0O;I?&F]AR$+R%%D5LI)M MX;>-E#PG%)E3`%96=4HPSZULW*_TG2_SV/@Y'GO<5;>V"WW#RQ5JQN"#/]%E MZF"]>^0S1=D,T9)O<>E(@I.\OW7X;0/$.&XJC3II!^7A5C'^:>?HU!K_#0_E MP8.HVBWW.A7GJ->F)\^[R0D*51[(+J,`<9?@G@#:"LWK)N;I,QL>A^I2SU'Y MFXJ7%][4$['L(.])0PF2V]B4]E3_J'.*!IOI2G,K+%3<2G-;R`_NSO2/CZ@/ M5B4-'Q^63/B+X6@85VX3Z\A'Y[BA<'1<$6-+!((1I#5$XE=OWW;.WC;;`:=6RVCP$NXI14Y^Z^XVW*HSJB,+G^6Y+1CD ME'?%5\TKEH0TG.%T$G/.D?]?N?D[*UAZJ`_IM*LG@1*`#^1 M==TC9HAD4@L3[/.IYN#\2!*H2;(Y&ARTWI3--VE6PC&..Y;M5M<',S75-?&5 MY!T0::(>.0'U#@\QS7V3E4:;,G>F@Q6H-EB;H4?UH<`:[8!6EX1*DE$;2.G/ M.G9]UK?H?4&P:A)%"Z!B,'@IC\TAI3E>(S>S90[NP&S+;D\ZH(&7B=8EXQ+P M_*(_RRBKU96[/DPW*+QZ227K=_(K^JQJALQ[&^`),6+EOL MG&FI?W8*45`:(3Y>+O[)?RK^<2'^F<45*31I`8=G3!16LL^KH_-2OD:P?06` M5"4NG+]_BGM20.9MY1,JI&\?`#L@$8+#^K?@AG0_C3.73/=C@+.?@ZD+((8W M&S,>(+9<1M(J\G3052-L2R9\C`+P&QS-;F0=:83GY`SKE;-6"EHC(F?4AK!1 M248\D#J!8!OO"!=$%+F![-FVN9C)?5;X3.&YF^4@0"9;SA>Q4JJBQCV.O;$- MH3](,Z9TAU90,DLGE->YO2RP@L5^\G"P8(<7'@RH0;@)_4>@%S(>`A_80-"#\9OJ_A,73=;U!A=%'*PA%D5*B?U!K/MN9D^-`) M8\YU7KN'2&>MZE9V5IR2PZ]\%F:!^ M\E1X!2(1@Q.7!^DP(P,`CS]&3BS\?9A3`SGWP]L6-M:6:K;Y,%.IY%/P;(DF M=*W,7R-Y*:7WQ.%R78/5A7NL9M'S*"#W/+PU22;_P(8(<:9 MOB#TR+L+B'=H$AZ!OK6_(I)`K6BB(3Z1#JE('-6AZPZ^B,R/Y@_U.R=RH<,O MQU`R9BW'4'Q7Z57P#T(M M=X!V%"Y?LY00:"E-[;49#SUJN>A$=]X+@H)2ID"-P" M]Y?J0PU%A@7QH]^XHLNW2*QXV^_VS\IO#_%_JGWXEP````#__P,`4$L#!!0` M!@`(````(0"/SAD_IP(``'4'```8````>&PO=V]R:W-H965T&ULE)5=;]HP%(;O)^T_6+YO/@@0@@A5H>M6:9.F:1_7QG&(U3B.;%/:?[]C MFZ^$JH5<0!R_Y_5SCIV3V>V+J-$S4YK+)L=Q$&'$&BH+WJQS_.?WP\T$(VU( M4Y!:-BS'KTSCV_GG3[.M5$^Z8LP@<&ATCBMCVFD8:EHQ070@6];`3"F5(`:& M:AWJ5C%2N"!1AX,H&H>"\`9[AZFZQ$.6):?L7M*-8(WQ)HK5Q`"_KGBK]VZ" M7F(GB'K:M#=4BA8L5KSFYM698B3H]''=2$56->3]$@\)W7N[P9F]X%1)+4L3 M@%WH0<]SSL(L!*?YK."0@2T[4JS,\5T\7:8XG,]([ M;Q@4&[;);L!*RBR.5W3PR9SY3<(C@SL*1N MB3V!\12,;6()E.?MQ"`C&W-G@UPHJ#5LQO-\E,S"9R@@W4D6YY)!5[%\0S$\ M2$+`.S!"XM+XX50Q%/%QX= M\O(+>TGF*I=DT;@[O>Q,1Y,C=@<*4KLF5>7E%0`=\?`VX%??`)SUP+_&5'4XF MPT$6]5^&KF0T'F=1=G#IP*77P%EQ#^YHZ\^BE[P+UY6\"><[I^\L+5FS'T2M M>:-1S4IX_Z+`=BCE^Z8?&-FZ#K*2!OJ=NZW@\\;@-8P"$)=2FOW`=N;#!W/^ M'P``__\#`%!+`P04``8`"````"$`9R1G!1P%```3%```&````'AL+W=O!'VYJYJBG[7'Z@"_;-JN*0;XVFV#_MA5Q7J\J=D'-`RCH"GJ@X\, M\^X>CG:SJ[^MA_L#7E/71-T;V\'A_*MCD"Q7.] MKX7\V_;0=L7S'N;]3GA1?G"/7R[HF[KLVK[=##.@"U#HY9S3(`V` M:;58US`#:;O759NE_Y7,=DN?13,1AXP`W'NN^N&IEI2^ M5[[V0]O\AR"BJ)"$*A+X5"2$3B9AB@0^-0E-!!'1YU("G-;HTF,Q%*M%UYX\ M:#T0WA\+V:OJTH6P1O4(920;(K$!N1 M7T'P,R0`>6>-8)NI\;8V"5[ZW/>T-G&F'>5G",%JR_GDQ@5K8##D_H$E&,PS M!XZ<@1&2CHZ1-(YG=+TR"'6&Q(PPA,98RC)@@-B`W`803 M$29G@.48K`E3V'WM)&]R!&IZ+!E"E$!!XS0\CS\"DUAN6X`;&F3$IQ@'%O2W`A7&-7B@B5=,H4Q>MV\8@_NI/DG'749X\R-7 M27LYRFB=3&#$^-7,CJ+"WG)_U%&QYDP*>8L!;LIR^R10&.XO$/*7$ M49[;D(1R%NDU;0MX()Q&7&AOE'4.)DPC(ZYM M@'E!,G77(;0(01/[;$2;L!Q:0W/73?QC*%06F, ML,3=:',+P0F+(NVQ+<[9#>[T[W)7$(X]&9SJR$+CV^[5IR`;<>TI"(]U\,#B M6&RK[T6WK0^]MZ\VL(S#F5S('1[JX)>A/8X'$\_M`(@$G( M32&C#JV>&6E'6NU<]MD!DZ`&S&*GT_WW4T4!#6:T0UZ28`ZGCD^5B\K^PVN> M62^B4JDL`IO-7=L2123CM#@']O=O3[.-;2G-BYAGLA"!_2:4_>'PYQ_[FZR> MU44(;0%#H0+[HG6Y)31-1>%)I)*9%R#?G5)2]6RY=$4NIQ7S]=R%LF\!(I3 MFJ7ZK2:UK3S:?3X7LN*G#/;]RI8\:KGKBQ%]GD:55#+1RE>T<]K5!/U)Q4[W?EKK(V\>O-_>P M+!H6^&Y8&(C>^,Q?_5Z+0_NJ+7ODFA_VE;Q94+"@7)4'5JI<>6VRZ^P,9X,%T&0@.[&5OMXN.E701@BH+A8:]A4%<()D> M%\%0B;VX2R,N(:!$NSSX0T38(LP\P#/3A2!X*&0U#',DA%_;SI9;?[LP$],B M3"&K>X0@>"AD;0@A!`3K''FO@#I788LPA:SO$8+@H9"M(800JZ80W:V1NI#N MUR4SJ!!\CTT^J0@>RF#F424(&7+ZU6$.6X1IR/8>)0@VE!@MX4@0K)'D,)LQ M;[8`1(+M9<8,]\(6:VIB\#[IVX.-?@%KOVEH^)2ASJC/8\T;&>5Q;##_+X=XQC7$[NJR-=IPQV@CQP8SD&/T@+##C-S! M;CC='>J=`W?,4\X(,Y!CGO,.,Y)C-.&)-33NQF;5'EFOVU*S:5;6U`8VFZ6W M==\K;W#P<5ZYPR5$#Y/FF4>_9AR6M&<DDV&'I) M>"XS:@RG2N3HE3/-?C3(Y*(ZBU!DF;(B><59CH&IW6HWG#[0U-C=@#&OY&?Q MA5?GM%!6)A)XU)VOP;^*!D6ZT+*LQZ23U##@U3\O\"]`P-O#6X=$`@``(@4``!D```!X;"]W M;W)K&ULE)3;CILP$(;O*_4=+-\O!A*R&Q2RVDV4 M=J56JJH>KAUC@A6,D>V$Y.T[MG-45FUZ@S'\\WGFGX')\TXV:,NU$:HM,+(6-J6M%$M+_">&_P\_?AATBN]-C7G%@&A-06NK>UR M0@RKN:0F4AUOX4VEM*06MGI%3*:5P5^2?+9`)/IQ/OS M2_#>7-PC4ZO^DQ;E%]%R,!O:Y!JP5&KMI&^E>P3!Y"9ZX1OP3:.25W33V.^J M_\S%JK;0[0P*\,7%O+@@'PIJ`RW=3I/A M8$*VT`=VT+S>:M)KQ>P=Q?`D(9#?*4GP[3+)OR?GQ`4>8G1.+AV=N+Z`UZ`) M_785S2X>7)T,EMQ_LA.#?9H8#``"?"P``&0`` M`'AL+W=O?/ZV.0CZJ/6/: M`X92)?Y>ZRH.`I7N64'52%2LA#];(0NJX5/N`E5)1K-Z49$'X7@><_U2 MD_I>D<;WNU)(^I!#WL]D2M,3=_UQ1E_P5`HEMGH$=($)]#SG9;`,@&F]RCAD M@+)[DFT3?T/B&[+P@_6J%N@O9T?5>??47AR_2IY]YR4#M:%.6($'(1X1>I^A M"18'9ZOOZ@K\E%[&MO20ZU_B^(WQW5Y#N6>0$2869R^W3*6@*-",PADRI2*' M`.#I%1RW!BA"GQ,_!,<\T_O$GT2CV7P\(0#W'IC2=QPI?2\]*"V*?P9$ZJ`, M5QW:+=5TO9+BZ$&]`:TJBKN'Q$!\BLDPV"A?"Q*B0Y(-LB0^;%3PKT#9IS69 MCE?!$ZB1-I@;@X%GB[&(`**Q(4$8W9"&Y3EY1C!Z1KDPE!MCZ+H)A]U,/N(& MP8D_[09/II;7>#:8NG)./K#J\GP0#+6`+%J9R*SGJ0&!PT&0XQVVQN7>$5Q[ MMW(V%K.)NE6*7-YZXT3+$>#?+ABN=T%QH\4E:9YW&AAC:LE=?=L+R^1D)A4S#A1, M[M@7EN?*2\4!IY`([G%KM1/2)L2KMF^?QIMHR#Z/-\LA.QG'&SAH`TQD`G_J M.[3O@T3PI[[H`_L+QJ.*[M@/*G>\5%[.MA"X:9S2#%CF0XL*#AD,24+#8%2_ M[F$09C`PC/'*V@JA3Q\05&!'Z_5_````__\#`%!+`P04``8`"````"$`XGU" M6F0%``":%0``&````'AL+W=OZ56JJI^/+/$2="&.`+VZ]]WS#A@#S=D-]F%\ M?&9\;+S\]ED=G7=1-Z4\K5PV\UU'G`JY+4_[E?OW7\\/B>LT;7[:YD=Y$BOW M2S3NM_7//RT_9/W:'(1H'8AP:E;NH6W/"\]KBH.H\F8FS^($/3M95WD+C_7> M:\ZUR+?=2]71X[X_]ZJ\/+D885%/B2%WN[(03[)XJ\2IQ2"U..8M\&\.Y;FY M1*N**>&JO'Y].S\4LCI#B)?R6+9?75#7J8K%]_U)UOG+$>;]R<*\N,3N'D;A MJ[*H92-W[0S">4AT/.?42SV(M%YN2YB!DMVIQ6[E/K)%%C#76R\[@?XIQ4=C M_'::@_SXI2ZWOY4G`6I#GE0&7J1\5=#O6]4$+WNCMY^[#/Q1.UNQR]^.[9_R MXU=1[@\MI#N"&:F)+;9?3Z(I0%$(,^.1BE3((Q"`OTY5JM(`1?+/[O]'N6T/ M*S>8SZ+8#QC`G1?1M,^E"NDZQ5O3RNI?!'4SZH-P'20`]KJ?3PWB(:%N?D]Y MFZ^7M?QPH&A@R.:*V@8;('9/C9-QQXCY M0,UB`@)-9Z+`*S^0-0K!@%-G,:+`&ABC3!U9@*#!CX#@F`R,D[3+U MP.8)(X#,!K`H96D?PF(&Y6LR4_43P/*ZG23U$I$FZL-CVA!B2&,T6`3F-H'; M`RNP+4TR)P,C).ZDB0).RC@SNYG/!]TL4O$]I!28D!K"HAH(05)I&J>)33HS M^WD(Z>K[+5IJ.S(6^VVM%)C0(L-N$(*T'EC,$I\0STP$3W@\R&D12VUBTZI( MO42J:)@WZH80HXJ,!HL`@YJ=+DV'MK5)_5YR'%ICM#CS-)Z3U9_9B"":AU?4 M8M0Q-R@Y]I,33:^SN\GN&7@UUTI^4TF%I:7:(,0Q5O]6UV-(03_^?0D)C M-I>?,2L].&+TO,.(GFHR9@$"S@UCL[CQN]R^0Q-#' MHY%;22-[\$9CC*29+;8PQ-"G;<1\;.STA++1F!^[@.Y$]:(TO)HW9<"3+9VC M75LU10\(&J/S%K"`+C8-H+QMU92W&K0FJH:.;-)C/O''#4?0#7XFX)9T=_FZ M^BHEOLY\ZJ`:I+FQ,$X2`LDL"$O]*T;%[W+W#FVO1SB)D^.7!FER<1(393,; M`,H/R\9.+K'XB9A0"._K7]D1.KG\@2[=PN0<)A MTX5>N:@D@W/LZ)O(1OA^&@TQ;"W)GC"1)=HZ%'J_,3&CDK0!(\@T.:/%8J&^ M3\WE>GMGZM"TVJC]:Q!UB8Y:=J73YG27Z\-5UWAY#O6+BF@0?N2SQ/RZT+PP M"@*&Y8&\\"H,KXHJ4>]%)H['QBGDF[KFXO#AT+?V5W"/7%V[D/8-7,UU]UA> MWP$W8^=\+W[/ZWUY:IRCV$%(?Q:#Z=1XMX8/K3QW%U0OLH4[L>[G`>Y`!=R4 M^#,`[Z1L+P_JTJB_55W_!P``__\#`%!+`P04``8`"````"$`#[&;XIT"``"K M!@``&````'AL+W=O[%R<4FF[-"\*7XW/NN??:+*^? M=$,>I77*M#E-HI@2V0I3J+;*Z:^?=V<+2ISG;<$;T\J&K'5LO6!Q,J&>\C?U:IS!S8M3J'3W#YLNS-A=`<4&]4H_]R3 M4J)%=E^UQO)-`[Z?DG,N#MS]XHA>*V&-,Z6/@(Z%1(\]7[$K!DRK9:'``9:= M6%GF=)UD-PO*5LN^/K^5W+G1.W&UV7VVJOBJ6@G%AC9A`S;&/"#TOL`0;&9' MN^_Z!GRWI)`EWS;^A]E]D:JJ/71[#H;05U8\WTHGH*!`$Z5S9!*F@03@2;3" MR8""\*>B@#&JG*R,8E;$JF,I-"(QETK=E9E,9+/KY/XM^,(J;`#RG`YA!.HI:WD)]DTC@BSQ8.?PID:HL.=M$YQ M[%_'S[-U?QS8\`'NBHY7\ANWE6H=:60)E''OQ8;;)BR\Z2!SN#&,AUNB?ZWA MIR#A6,41&"^-\8<%"+/A-[/Z"P``__\#`%!+`P04``8`"````"$`^5_13G4" M``"Z!0``&0```'AL+W=OO^Z(I<0M.$BQ+%@]#KF*9LR)"WFN<0(?-J) M@2*CRV2V'E*VF'?Y^2WA8,^>B:WTX8N1^3?9`"8;R^0+L-7ZQ4N?P0K,*&(B=*1)PE=HP'\)4KZ MSL"$\-?N_R!S5V7T;AR-)O%=@G*R!>LVTB,I$3OKM/H31,D1%2#I$7*'[H_G MZ:T0%@QU\3URQQ=SHP\$>P:OM"WW'9C,$'P*+-CH0_U?I!BBARP]):/8[!B$ MQ>KL%\DPF;,]IE0<-:L/-)>*]4GA*X'V>H\8^+G'CY-^LN+%WHHO@O>V"AO( M[KVE[^Z]5HS_F;]P@AFZW8D79W1X=G&2#"^O7@5-:!GO=GVV<7$S8FZ_V8NQ MQA4TTZY8@\G])+YTAM/D&.')N31"G2%=T*[`!P[#+LV(KB5#;,B2E:?]^I&0[5NS< M7H*8H42:F3^\9ZGWQJ3B(H]\TNO['LMCD?!\$_E_?C_?W?N>TC1/:"IR M%OD?3/D/B\^?YGLA7]66,>T!0JXB?ZMU,0L"%6]91E5/%"R'7]9"9E3#H]P$ MJI",)N90E@9AOS\.,LISWR+,Y#488KWF,7L2\2YCN;8@DJ540_QJRPM5H67Q M-7`9E:^[XBX660$0*YYR_6%`?2^+9R^;7$BZ2B'O=S*D<85M'EKP&8^E4&*M M>P`7V$#;.4^#:0!(BWG"(0,LNR?9.O*79/88AGZPF)L"_>5LKQK?/;45^Z^2 M)]]YSJ#:H!,JL!+B%5U?$C3!X:!U^MDH\%-Z"5O37:I_B?TWQC=;#7*/("-, M;)9\/#$50T4!IA>.$"D6*00`GU[&\6I`1>A[Y(=`S!.]C?S!N#>:]`<$W+T5 M4_J9(Z3OQ3NE1?;/.A$3E,4RH3U131=S*?8>Z`W>JJ!X>\@,@*N8+$(=Y:D@ M(3H$62)*Y,-%!7X%E7U;$#*8!V]0C;CT>;0^\'GPJ3T"B*8."<)HAM1=GHH9 MG9$9RX6A/%I#DR;LIAG<0H/.D3]L!D^&-:YEMCY&.2'9T->UW.TF(O45.EL8MK+LYXV@/_\X+A.9>BM#0E M(V3\C]@0`$QM7;`1;H`N MF]\,<=N4!@"@76FF)Q+!%K[Z&B#FD3B5J4.=HRF`ZH2C*_H%BM)B*4V..&'_ M1$[8P=?G5/9[LX*EJ2.GHQEP0?=VYY/2!`R'01:2$XG'A M[>Z\;<*;1H'Q/F(K1T%;)%C-G(N,(HWOK\FI/14,%A"[.AU>Z#8GN\G9=2EC M/;]NU$+IZ0(+Z7\'B/P```/__ M`P!02P,$%``&``@````A`(JIJ\F%`@``&P8``!@```!X;"]W;W)K9(/V7!NAVAPG48P1;YDJ1%OE^,?W M]-X2B05+0X,F;Z&0Y6E8/Q!L9WDK0TDFC?40ORF M%ITYLDEV#9VD>KOK;IB2'5!L1"/LLR?%2++LL6J5IIL&?#\E8\J.W'YQ02\% MT\JHTD9`1T*@EY[G9$Z`:;DH!#AP:4>:ESE>)=G]%)/EPN?GI^`'<_*-3*T. M'[4H/HN60[*A3*X`&Z6V#OI8N"TX3"Y.KWT!OFI4\)+N&OM-'3YQ4=46JCT! M0\Y75CP_<,,@H4`3I1/'Q%0#`<`32>$Z`Q)"G_S[(`I;YSA-HG$ZN9TE@$<; M;NQ:.$Z,V,Y8)7\%5-)S!9:T9X%WSS*:1I/;>'0%"0D1>8,/U-+E0JL#@J8! M2=-1UX))!L1O.P(K#KMRX!Q#4T.L!JJP7R;I;$'VD#K68^X#!IXOF`%!0'10 M!K7KE1W8*;O`CN+`Q1/X_A[11W8JP^)[7=\ZYWQ M3L]YG;_Q)+K]IT%W[ERBWSEWD[QR$X8Q]*KDNN(?>-,8Q-3.#5H*W3?L#G?` M*G4-\GI_G*W\W4"&'S";':WX%ZHKT1K4\!(H8^]%A^D."ZLZB!P&5%D82O]9 MPR7,H0%C5]E2*7M<@#`9KO7E;P```/__`P!02P,$%``&``@````A`.>\7.9& M`@``]P0``!D```!X;"]W;W)K&ULC%3;CILP$'VO MU'^P_+Y<0K+91,`J:91VI:Y45;T\.V8`*Q@CV[G]?<>XH4FSK?*",)PYEYF! M]/DH&[(';81J,QH'$270E!Z M:VH`2Y"A-1FMK>WF86AX#9*90'70XIM2:!:&57:`.E";_0V\RRV)J=?BH1?%9M(#-QC&Y`6R4VCKH2^$>87%X M4[WN!_!%DP)*MFOL5W7X!**J+4Y[@H%,CE!8%+;.:/(83*91$B.<;,#8M7"4E/"=L4K^]*"X-^6Y>FLK9EF> M:G4@.&Y$FXZYY8GG2/RV%S3AL`L'SBBN(\H8[-\^CY-I&NXQ-/^-67H,7O]@ M!D2(HH,RJMVO[,!.V77%65GZ!Y$P_J*M<6'69RPG.HF#ZST&?F^OJT-N5YM_-]9CX,G:+T;]E@PO<.\Z5L$KTY5H#6F@Q%*?0OO-]0>KNGZ' M-LKBQO6W-?Y@`$<4!1BY5,J>#^[;&'Y9^2\```#__P,`4$L#!!0`!@`(```` M(0!R.D;*H@(``*P&```9````>&PO=V]R:W-H965T[MA,"3;?D M!>'+\3GWW.MK%G$K9@=LO3NBE8%H95=H(Z$A(]-3S M+;DEP+1<%`(@2'G*RM>'[AA4%"@ MB9*98V*J@03@B:1P)P,*0E]RG("P*&R=XW0>S:XG:0QPM.;&/@I'B1';&JOD MGP"*?5*!RZ?V0"U=+K3:(6@WH$U'W>&),R!^/Q=(PF%7#IQC.(X@8Z!^S\LX M31;D&4RS/>8^8.!YQ/0(`J*],JA=KNS`3ME5Q:5R'P)#F6,B(YET+..*/OUG MT0]&W2;`#4VD:6\C9!`POE$C0=@U].4$D_3Z7&G=+N@!V#K6[:2V>]#0=9Q. M^[Q&:8#'81K_;ZP#>_6^OOM(.#S#MLW'O-Y>,HNNS];4;1QK["-C.[/W[4`! M+[?CP&.I?63J9V%HQ]VM@_/O9S).W0">F06W<:RQCXSMS-_8";=#&$')=<4_ M\:8QB*FMF_P$AJJ/]I?2*G%IOXU/LY6?!])_@,NBHQ7_1G4E6H,:7@+EQ+=& MA^LF+*SJ('.X,I2%:\*_UO!7X#!7DPB,ETK9PP*$2?^?6?X%``#__P,`4$L# M!!0`!@`(````(0!X[%.M4@(``#4%```8````>&PO=V]R:W-H965T&ULE%3;CILP%'ROU'^P_+XXD,ON1H%5TBCM2EVIJGIY=LP!K&",;.?V M]SW&")/S6C>0TB-8^I2]?S?;:[.Q%8`CR-#8E%;.M5/&K*A`<1OI%AI\4VBCN,.E M*9EM#?"\.Z1JE@P&$Z:X;&A@F)I;.'112`%++;8*&A=(#-3<8?VVDJT]LREQ M"YWB9K-M[X16+5*L92W=L2.E1(GI<]EHP]&3-DLE^C`MYT8*%(ZCZ>+$679K.O/#PE[>_%,;*7W'XW,/\L& ML-DX)C^`M=8;#WW._18>9E>G5]T`OAB20\&WM?NJ]Y]`EI7#:8_1D/NP)*<6/!^9IE$X_O!,/XW"0L5=0:7W/%L9O2>8&A0TK;<1S"> M(O';CM"*Q\X].*48:JS5XA1V&4K/V`Y;)TZ81<#@]3>F1S`4[951[79E#_;* MOK>^E$78N)1)WI89_H^,!Z=T=%E\,NEY@W+`=&-^Y0=/7?KQ&1F-H_N_QN3< M5'\.`_%*\\^F!DQ\:3=.[OO"0ATAOF&Z"DP)'Z"N+1%ZZZ,9X[SZW?ZKF2== M\/L7F-J6E_#"32D;2VHH\.B@&>TOI[&)(RQ(U.[G$Q!F--X1O&[%0 M`FB[?R_KNCJC)X_D?7EXOH]JT>LF^03G56MJ1+(<)6!$*Y79UNAIO4RO4>(# M-Y(WK8$:[<&C!;N\J(2EHG7PX%H++BCP22093X6MT2X$2S'V8@>:^RPV3`PW MK=,\Q*/;8LO%.]\"+O)\CC4$+GG@^`!,[41$(U**"6D_7#,`I,#0@`83/"89 MP=_=`$[[/R\,R5E3J["W<:91]YPMQ3&]6^N2;S?5?AW5DDQV%'A@`>027R/'NU.R?/L M]FZ]1*S(29GF94JNUF1.BY*2XK7"I]9XGTU`/0K\FW@"L,'[YY^S+P```/__ M`P!02P,$%``&``@````A`*>?O/>5````J0```!````!X;"]C86QC0VAA:6XN M>&UL/(Y!"@(Q$`3O@G\8YNYF]2`J2184?($^(&1'$T@F2R:(_MYX\=)0-%2W MGMXYP8NJQ,(&M\.(0.S+'/EI\'Z[;@X(TAS/+A4F@Q\2G.QZI;U+_A)<9.@& M%H.AM>6DE/A`V/$K-KG6L3R5+)3=+(&HYJ=TX[E7N`K3:0S5X/B+$ M_@$A_5)9K?XC]@L``/__`P!02P,$%``&``@````A`.Q,75A5`@``"@8``!`` M"`%D;V-0&UL(*($`2B@``$````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M````````````````G%3?;]HP$'Z?M/\ARGL)4(8F9%*UP-1)FX86VCU:GG,! M"\?.?`:5_?4[)P/"EB%U;^?[^=UWOF-W+Z6.]N!063.-![U^'(&1-E=F/8V? M5A]NWL<1>F%RH:V!:7P`C._2MV_8TMD*G%>`$:4P.(TWWE>3)$&Y@5)@C\R& M+(5UI?#T=.O$%H62,+=R5X+QR;#?'R?PXL'DD-]4IX1QDW&R]_^;-+TSY+VDV52:)A1 MXK00&H$E9P5[!!%(6PKE,&5[/]F#]-9%J'X2;<,X^BX0`IQIO!=.">,)5G!K M'K6L*_0N_6;=%C<`'EE"#HVR%MN^;5F-TL&X]B#ITC-D:)"0X1+C2GD-^*58 M"N<[(`_&;LA@]?$9)ZJE:\J\SNDN\R`@,OMVMD=$1!(>!"HD-N" M+QUMU_OMIO5ZS+`3VC62^+PSI),F/@&?)OOD)<.^1BZ?Y8 MLT_*;/&I6MDY3?5X1RZ5+-L(!SEMV-%^5K!'.B%.AR2SC2#R\Z//WX9P]9Z; MTYX.1KW^;9\.6DO'DO,13W\!``#__P,`4$L!`BT`%``&``@````A`%C^*Y&J M`0``#PT``!,``````````````````````%M#;VYT96YT7U1Y<&5S72YX;6Q0 M2P$"+0`4``8`"````"$`M54P(_4```!,`@``"P````````````````#C`P`` M7W)E;',O+G)E;'-02P$"+0`4``8`"````"$`Y7FK1'(!``"4"P``&@`````` M```````````)!P``>&PO7W)E;',O=V]R:V)O;VLN>&UL+G)E;'-02P$"+0`4 M``8`"````"$`-#H(&G@"``!.!@``#P````````````````"["0``>&PO=V]R M:V)O;VLN>&UL4$L!`BT`%``&``@````A`*9A*]:H!```YQ```!@````````` M````````8`P``'AL+W=O&UL4$L!`BT`%``&``@````A`'0"WA@7`P````D``!D` M````````````````/10``'AL+W=O&PO M=&AE;64O=&AE;64Q+GAM;%!+`0(M`!0`!@`(````(0!3!-/YG@D``*])```- M`````````````````%`>``!X;"]S='EL97,N>&UL4$L!`BT`%``&``@````A M`/8"5/YS$P``Z#8``!0`````````````````&2@``'AL+W-H87)E9%-T&UL4$L!`BT`%``&``@````A`(_.&3^G`@``=0<``!@````````````` M````OCL``'AL+W=O&PO=V]R:W-H965T&UL4$L!`BT`%``& M``@````A`,>#6X=$`@``(@4``!D`````````````````\$<``'AL+W=O&PO=V]R:W-H965T&UL4$L!`BT`%``&``@````A`(JIJ\F%`@``&P8``!@````````` M````````_UP``'AL+W=O&UL4$L!`BT`%``&``@````A`'(Z1LJB`@``K`8``!D` M````````````````-V(``'AL+W=O.Q3K5("```U!0``&``````````````````090``>&PO M=V]R:W-H965T&UL4$L!`BT`%``&``@````A`#\H`,0R`0`` M0`(``!$`````````````````F&<``&1O8U!R;W!S+V-O&UL4$L!`BT` M%``&``@````A`*>?O/>5````J0```!```````````````````6H``'AL+V-A M;&-#:&%I;BYX;6Q02P$"+0`4``8`"````"$`[$Q=6%4"```*!@``$``````` M``````````#$:@``9&]C4')O<',O87!P+GAM;%!+!08`````&@`:`-\&``!/ %;@`````` ` end XML 12 report.css IDEA: XBRL DOCUMENT /* Updated 2009-11-04 */ /* v2.2.0.24 */ /* DefRef Styles */ ..report table.authRefData{ background-color: #def; border: 2px solid #2F4497; font-size: 1em; position: absolute; } ..report table.authRefData a { display: block; font-weight: bold; } ..report table.authRefData p { margin-top: 0px; } ..report table.authRefData .hide { background-color: #2F4497; padding: 1px 3px 0px 0px; text-align: right; } ..report table.authRefData .hide a:hover { background-color: #2F4497; } ..report table.authRefData .body { height: 150px; overflow: auto; width: 400px; } ..report table.authRefData table{ font-size: 1em; } /* Report Styles */ ..pl a, .pl a:visited { color: black; text-decoration: none; } /* table */ ..report { background-color: white; border: 2px solid #acf; clear: both; color: black; font: normal 8pt Helvetica, Arial, san-serif; margin-bottom: 2em; } ..report hr { border: 1px solid #acf; } /* Top labels */ ..report th { background-color: #acf; color: black; font-weight: bold; text-align: center; } ..report th.void { background-color: transparent; color: #000000; font: bold 10pt Helvetica, Arial, san-serif; text-align: left; } ..report .pl { text-align: left; vertical-align: top; white-space: normal; width: 200px; word-wrap: break-word; } ..report td.pl a.a { cursor: pointer; display: block; width: 200px; overflow: hidden; } ..report td.pl div.a { width: 200px; } ..report td.pl a:hover { background-color: #ffc; } /* Header rows... */ ..report tr.rh { background-color: #acf; color: black; font-weight: bold; } /* Calendars... */ ..report .rc { background-color: #f0f0f0; } /* Even rows... */ ..report .re, .report .reu { background-color: #def; } ..report .reu td { border-bottom: 1px solid black; } /* Odd rows... */ ..report .ro, .report .rou { background-color: white; } ..report .rou td { border-bottom: 1px solid black; } ..report .rou table td, .report .reu table td { border-bottom: 0px solid black; } /* styles for footnote marker */ ..report .fn { white-space: nowrap; } /* styles for numeric types */ ..report .num, .report .nump { text-align: right; white-space: nowrap; } ..report .nump { padding-left: 2em; } ..report .nump { padding: 0px 0.4em 0px 2em; } /* styles for text types */ ..report .text { text-align: left; white-space: normal; } ..report .text .big { margin-bottom: 1em; width: 17em; } ..report .text .more { display: none; } ..report .text .note { font-style: italic; font-weight: bold; } ..report .text .small { width: 10em; } ..report sup { font-style: italic; } ..report .outerFootnotes { font-size: 1em; } XML 13 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
4. Stockholders' Equity
 3 Months Ended
Mar. 31, 2015
Equity [Abstract]  
4. Stockholders' Equity

In February of 2015 we re-purchased and retired 12,530 shares of our common stock for $3,132 in cash.

 

During the three months ended March 31, 2015, the Company issued 288,523 shares of common stock to directors and employees for services totaling $99,795.
EXCEL 14 Financial_Report.xls IDEA: XBRL DOCUMENT begin 644 Financial_Report.xls M[[N_34E-12U697)S:6]N.B`Q+C`-"E@M1&]C=6UE;G0M5'EP93H@5V]R:V)O M;VL-"D-O;G1E;G0M5'EP93H@;75L=&EP87)T+W)E;&%T960[(&)O=6YD87)Y M/2(M+2TM/5].97AT4&%R=%\R,3,T-CDS-5]F,V,W7S0P.6%?.3,W,U]C83(P M-34W-&$Q,&$B#0H-"E1H:7,@9&]C=6UE;G0@:7,@82!3:6YG;&4@1FEL92!7 M96(@4&%G92P@86QS;R!K;F]W;B!A'!L;W)E&UL;G,Z=CTS1")U&UL;G,Z;STS1")U&UL/@T*(#QX.D5X8V5L5V]R:V)O;VL^#0H@(#QX M.D5X8V5L5V]R:W-H965T5]);F9O#I%>&-E;%=O#I%>&-E;%=O#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/D-O;F1E;G-E9%]#;VYS;VQI9&%T961?4W1A=&5M M93$\+W@Z3F%M93X-"B`@("`\>#I7;W)K#I7 M;W)K#I7;W)K#I%>&-E;%=O#I%>&-E;%=O#I7;W)K#I7;W)K#I%>&-E;%=O#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/C1?4W1O8VMH;VQD97)S7T5Q=6ET>5]$971A M:6QS7SPO>#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/C5? M4W1O8VM?0F%S961?0V]M<&5N#I.86UE/@T*("`@(#QX M.E=O#I%>&-E;%=O M6QE#I!8W1I=F53 M:&5E=#X-"B`@/'@Z4')O=&5C=%-T#I0#I0#I0&UL/CPA6V5N M9&EF72TM/@T*/"]H96%D/@T*("`\8F]D>3X-"B`@(#QP/E1H:7,@<&%G92!S M:&]U;&0@8F4@;W!E;F5D('=I=&@@36EC'10 M87)T7S(Q,S0V.3,U7V8S8S=?-#`Y85\Y,S'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^15A0(%)E86QT>2!);G1E2!#96YT3PO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^,#`P,30Y-3DS,CQS<&%N/CPO'0^,3`M43QS<&%N/CPO'0^+2TQ,BTS,3QS M<&%N/CPO'0^ M3F\\2=S(%)E<&]R=&EN9R!3=&%T=7,@0W5R'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@ M("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^,C`Q-3QS<&%N/CPO7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\ M:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E M;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T* M("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%\R,3,T M-CDS-5]F,V,W7S0P.6%?.3,W,U]C83(P-34W-&$Q,&$-"D-O;G1E;G0M3&]C M871I;VXZ(&9I;&4Z+R\O0SHO,C$S-#8Y,S5?9C-C-U\T,#EA7SDS-S-?8V$R M,#4U-S1A,3!A+U=O'0O:'1M;#L@8VAA'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$'!E;G-E'!E M;G-E"`H97AP96YS92D\+W1D/@T*("`@("`@("`\=&0@8VQA2!T'0O:F%V87-C3X-"B`@ M("`\=&%B;&4@8VQA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R M(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$'!E;G-E M/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$;G5M<#XY.2PW.3@\'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$3PO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$2!A;F0@97%U:7!M96YT/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$ M;G5M/B@T+#4W-RD\'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$&-H86YG92!O;B!C87-H/"]T9#X-"B`@("`@("`@/'1D M(&-L87-S/3-$;G5M/B@W+#@W,"D\3X-"CPO:'1M;#X-"@T*+2TM M+2TM/5].97AT4&%R=%\R,3,T-CDS-5]F,V,W7S0P.6%?.3,W,U]C83(P-34W M-&$Q,&$-"D-O;G1E;G0M3&]C871I;VXZ(&9I;&4Z+R\O0SHO,C$S-#8Y,S5? M9C-C-U\T,#EA7SDS-S-?8V$R,#4U-S1A,3!A+U=O'0O:'1M;#L@8VAA7!E(&-O;G1E;G0],T0G=&5X="]H=&UL.R!C:&%R M6QE M/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP="<^ M)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^5&AE($-O M;7!A;GD@:7,@82!C;&]U9"UB87-E9`T*F4Z M(#AP="<^)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^ M5&AE(&%C8V]M<&%N>6EN9R!I;G1E2!A8V-E<'1E M9"!A8V-O=6YT:6YG('!R:6YC:7!L97,-"F9O2P@=&AE>0T*9&\@;F]T(&EN8VQU9&4@86QL(&]F('1H92!I M;F9O2!A8V-E<'1E9"!A8V-O=6YT:6YG('!R:6YC:7!L97,@9F]R(&-O;7!L971E M(&9I;F%N8VEA;`T*2!F;W(@82!F86ER('!R97-E M;G1A=&EO;@T*:&%V92!B965N(&EN8VQU9&5D+B!/<&5R871I;F<@'1087)T7S(Q,S0V.3,U7V8S8S=?-#`Y M85\Y,S'0O M:F%V87-C3X-"B`@("`\ M=&%B;&4@8VQA'0^/'`@F4Z(#AP="<^/"]F M;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^/&(^/&D^0F%S:7,@;V8@ M4')E6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N M+"!4:6UE6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE M'!R97-S960@:6X@55,@9&]L;&%R M2!A8V-O=6YT6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N M+"!4:6UE6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W M(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N M+"!4:6UE'!E;G-E0T*979A;'5A=&5S(&5S M=&EM871E&5S+"!R979E;G5E(')E8V]G;FET:6]N+`T*'!E;G-E(&%C8W)U86QS+"!A;F0@9&5F97)R960@ M:6YC;VUE('1A>"!A6EN9R!V86QU97,@;V8@87-S971S(&%N9"!L:6%B M:6QI=&EE'!E;G-E M2!A<'!A'!E2!T:&4@ M0V]M<&%N>0T*;6%Y(&1I9F9E28C,30V.W,@97-T:6UA=&5S+B!4;R!T:&4@97AT M96YT('1H97)E(&%R92!M871E6QE M/3-$)V9O;G0M6QE/3-$)V9O M;G0M6QE M/3-$)V9O;G0M6QE/3-$)V9O M;G0M28C,30V.W,@9G5N8W1I;VYA;`T* M86YD(')E<&]R=&EN9R!C=7)R96YC>2!I2!A6QE/3-$)V9O;G0M'0M:6YD96YT M.B`P+C5I;B<^/&9O;G0@6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4 M:6UEF4Z(#AP="<^)B,Q M-C`[/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^3W1H97(@8V]M M<')E:&5N2X\+V9O;G0^/"]P M/@T*#0H\<"!S='EL93TS1"=F;VYT.B`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`@("`\+W1R/@T*("`@ M("`@/'1R(&-L87-S/3-$'0^/'`@F4Z(#AP="<^/"]F;VYT M/CPO<#X-"@T*/'`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`@/&AE860^#0H@("`@/$U%5$$@:'1T M<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@ M8VAA'0^/'`@F4Z(#AP="<^/"]F;VYT M/CPO<#X-"@T*/'`@F4Z(#AP="<^070@36%R8V@@,S$L(#(P,34@ M=&AE#0I#;VUP86YY(&AA9"`W+#(Q,2PT-SD@2!R96-O9VYI>F5D(&$@F5D(&%N(&5X<&5N6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@ M3F5W(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O M;6%N+"!4:6UE6QE/3-$)V)A M8VMG'!E8W1E9"!T97)M(&]F(&]P=&EO;G,@'!E8W1E9"!T;R!B92!O=71S=&%N9&EN9R!G:79I;F<@8V]N0T*:6YS=')U;65N="!W M:&]S92!T97)M(&ES(&-O;G-IF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^3VX@ M36%R8V@@,3(L(#(P,34@=&AE#0I#;VUP86YY(&%D;W!T960@86YD(&%P<')O M=F5D('1H92`R,#$U($5Q=6ET>2!);F-E;G1I=F4@4&QA;BX@56YD97(@=&AE M(&YE=R!P;&%N('1H92!#;VUP86YY(&AA'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA6QE M/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0M2!I7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\ M:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E M;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O M;6%N+"!4:6UE6QE M/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M'0^/'`@F4Z(#AP="<^ M/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^/&(^/&D^57-E(&]F M($5S=&EM871EF4Z M(#AP="<^)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^ M5&AE('!R97!A2!B87-E'!E2!F'1E;G0@=&AEF4Z(#AP M="<^/&(^/&D^1F]R96EG;B!C=7)R96YC>0T*=')A;G-L871I;VX\+VD^/"]B M/CPO9F]N=#X\+W`^#0H-"CQP('-T>6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@ M3F5W(%)O;6%N+"!4:6UEF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP M="<^5&AE($-O;7!A;GDF(S$T-CMS(&9U;F-T:6]N86P-"F%N9"!R97!O2!42!A M2!F;'5C='5A=&EO;G,N/"]F;VYT/CPO<#X\ M'0^/'`@6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N M+"!4:6UEF4Z(#AP="<^/&(^/&D^ M3W1H97(-"D-O;7!R96AE;G-I=F4@3&]S6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M&-H86YG92!T2!)'0^/'`@F4Z(#AP M="<^/"]F;VYT/CPO<#X-"@T*/'`@F4Z(#AP="<^/&(^/&D^4F5C M96YT;'D@27-S=65D#0I!8V-O=6YT:6YG(%!R;VYO=6YC96UE;G1S/"]I/CPO M8CX\+V9O;G0^/"]P/@T*#0H\<"!S='EL93TS1"=F;VYT.B`Q,'!T(%1I;65S M($YE=R!2;VUA;BP@5&EM97,L(%-E6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M2!B96QI979E7!E.B!T97AT+VAT;6P[(&-H M87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U% M5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O M:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA2!4'0O:F%V87-C3X- M"B`@("`\=&%B;&4@8VQA2`H M1&5T86EL2!;06)S=')A M8W1=/"]S=')O;F<^/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$=&5X=#X\ M65E'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@ M("`\+W1R/@T*("`@(#PO=&%B;&4^#0H@(#PO8F]D>3X-"CPO:'1M;#X-"@T* M+2TM+2TM/5].97AT4&%R=%\R,3,T-CDS-5]F,V,W7S0P.6%?.3,W,U]C83(P M-34W-&$Q,&$-"D-O;G1E;G0M3&]C871I;VXZ(&9I;&4Z+R\O0SHO,C$S-#8Y M,S5?9C-C-U\T,#EA7SDS-S-?8V$R,#4U-S1A,3!A+U=O'0O:'1M;#L@8VAA7!E(&-O;G1E;G0],T0G=&5X="]H=&UL.R!C M:&%R'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$ M'0^)#`N,#,@=&\@)#$N,3<\7!E M.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\>&UL('AM;&YS M.F\],T0B=7)N.G-C:&5M87,M;6EC XML 15 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
3. Related Party Transactions
 3 Months Ended
Mar. 31, 2015
Related Party Transactions [Abstract]  
3. Related Party Transactions

The Company had advances outstanding to the current President in the amount of $5,250 and $6,000 as of March 31, 2015 and December 31, 2014 respectively.
XML 16 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (USD $)
Mar. 31, 2015
Dec. 31, 2014
CURRENT ASSETS    
Cash and cash equivalents $ 197,623us-gaap_CashAndCashEquivalentsAtCarryingValue $ 353,374us-gaap_CashAndCashEquivalentsAtCarryingValue
Restricted cash 206,351us-gaap_RestrictedCashAndCashEquivalents 141,508us-gaap_RestrictedCashAndCashEquivalents
Accounts receivable, net of allowance $3,906 and $3,084, respectively 252,790us-gaap_AccountsReceivableNetCurrent 183,026us-gaap_AccountsReceivableNetCurrent
Accounts receivable, related party 5,250us-gaap_AccountsReceivableRelatedPartiesCurrent 6,000us-gaap_AccountsReceivableRelatedPartiesCurrent
Prepaids and other assets 163,269us-gaap_PrepaidExpenseAndOtherAssetsCurrent 74,673us-gaap_PrepaidExpenseAndOtherAssetsCurrent
TOTAL CURRENT ASSETS 825,283us-gaap_AssetsCurrent 758,581us-gaap_AssetsCurrent
OTHER ASSETS    
Fixed assets, net 78,647us-gaap_PropertyPlantAndEquipmentNet 79,393us-gaap_PropertyPlantAndEquipmentNet
Deferred tax assets, non-current 75,196us-gaap_DeferredTaxAssetsNetNoncurrent 75,196us-gaap_DeferredTaxAssetsNetNoncurrent
TOTAL OTHER ASSETS 153,843us-gaap_OtherAssetsNoncurrent 154,589us-gaap_OtherAssetsNoncurrent
TOTAL ASSETS 979,126us-gaap_Assets 913,170us-gaap_Assets
CURRENT LIABILITIES    
Accounts payable 101,444us-gaap_AccountsPayableCurrent 79,389us-gaap_AccountsPayableCurrent
Customer deposits 206,351us-gaap_CustomerAdvancesAndDeposits 141,508us-gaap_CustomerAdvancesAndDeposits
Accrued expenses 285,748us-gaap_AccruedLiabilitiesCurrent 207,323us-gaap_AccruedLiabilitiesCurrent
Accrued interest 9,858us-gaap_InterestPayableCurrent 9,397us-gaap_InterestPayableCurrent
Notes payable 61,887us-gaap_NotesAndLoansPayableCurrent 61,887us-gaap_NotesAndLoansPayableCurrent
TOTAL CURRENT LIABILITIES 665,288us-gaap_LiabilitiesCurrent 499,504us-gaap_LiabilitiesCurrent
Commitments and Contingencies      
STOCKHOLDERS' EQUITY / (DEFICIT)    
Common Stock, 7,700,000,000 shares, $0.00001 par value authorized; 48,842,902 and 48,566,909 issued and outstanding at March 31, 2015 and December 31, 2014, respectively 489us-gaap_CommonStockValue 486us-gaap_CommonStockValue
Additional paid-in capital 1,749,217us-gaap_AdditionalPaidInCapital 1,824,361us-gaap_AdditionalPaidInCapital
Accumulated deficit (1,426,456)us-gaap_RetainedEarningsAccumulatedDeficit (1,409,639)us-gaap_RetainedEarningsAccumulatedDeficit
Accumulated other comprehensive (loss) (9,412)us-gaap_AccumulatedOtherComprehensiveIncomeLossBeforeTax1 (1,542)us-gaap_AccumulatedOtherComprehensiveIncomeLossBeforeTax1
TOTAL EQUITY / (DEFICIT) 313,838us-gaap_StockholdersEquity 413,666us-gaap_StockholdersEquity
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY / (DEFICIT) $ 979,126us-gaap_LiabilitiesAndStockholdersEquity $ 913,170us-gaap_LiabilitiesAndStockholdersEquity
XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
1. Background and Basis of Presentation
 3 Months Ended
Mar. 31, 2015
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
1. Background and Basis of Presentation

eXp Realty International Corporation formerly known as Desert Canadians, Ltd. (the “Company” or “eXp”) was incorporated in the State of Delaware on July 30, 2008.

 

The Company is a cloud-based real estate brokerage operating in 30 States and in both Alberta and Ontario, Canada. As a cloud-based real estate brokerage for the residential real estate market, eXp has embraced and adopted a number of cloud-based technologies in order to grow an international brokerage without the burden of physical bricks and mortar or redundant staffing costs.

 

The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.
XML 18 Show.js IDEA: XBRL DOCUMENT /** * Rivet Software Inc. * * @copyright Copyright (c) 2006-2011 Rivet Software, Inc. All rights reserved. * Version 2.4.0.3 * */ var Show = {}; Show.LastAR = null, Show.hideAR = function(){ Show.LastAR.style.display = 'none'; }; Show.showAR = function ( link, id, win ){ if( Show.LastAR ){ Show.hideAR(); } var ref = link; do { ref = ref.nextSibling; } while (ref && ref.nodeName != 'TABLE'); if (!ref || ref.nodeName != 'TABLE') { var tmp = win ? win.document.getElementById(id) : document.getElementById(id); if( tmp ){ ref = tmp.cloneNode(true); ref.id = ''; link.parentNode.appendChild(ref); } } if( ref ){ ref.style.display = 'block'; Show.LastAR = ref; } }; Show.toggleNext = function( link ){ var ref = link; do{ ref = ref.nextSibling; }while( ref.nodeName != 'DIV' ); if( ref.style && ref.style.display && ref.style.display == 'none' ){ ref.style.display = 'block'; if( link.textContent ){ link.textContent = link.textContent.replace( '+', '-' ); }else{ link.innerText = link.innerText.replace( '+', '-' ); } }else{ ref.style.display = 'none'; if( link.textContent ){ link.textContent = link.textContent.replace( '-', '+' ); }else{ link.innerText = link.innerText.replace( '-', '+' ); } } }; XML 19 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
2. Summary of Significant Accounting Policies
 3 Months Ended
Mar. 31, 2015
Accounting Policies [Abstract]  
2. Summary of Significant Accounting Policies

Basis of Presentation and Fiscal Year

 

The unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States, and are expressed in US dollars. All material intercompany accounts and transactions have been eliminated upon consolidation. Certain amounts in prior-period financial statements have been reclassified to conform to the current period’s presentation. These reclassifications did not result in material changes to our financial position, results of operations, of cash flows.

 

Use of Estimates

 

The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related provisions for doubtful accounts, legal contingencies, income taxes, revenue recognition, stock-based compensation, expense accruals, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.

 

Foreign currency translation

 

The Company’s functional and reporting currency is the United States dollar. Occasional transactions may occur in Canadian dollars and management has adopted ASC 740, Foreign Currency Translation Matters. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction. Average monthly rates are used to translate revenues and expenses. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. The Company has not, to the date of these financial statements, entered into derivative instruments to offset the impact of foreign currency fluctuations.

 

Other Comprehensive Loss

 

Other comprehensive loss for the three months ended March 31, 2015 and March 31, 2014 consisted of foreign exchange translation in the amount of $7,870 and $1,007, respectively.

 

Recently Issued Accounting Pronouncements

 

There have been no recently issued accounting pronouncements through the date of this report that the Company believes will have a material impact on the financial position, results of operations, or cash flows.
XML 20 R3.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Balance Sheets (Parenthetical) (USD $)
Mar. 31, 2015
Dec. 31, 2014
Statement of Financial Position [Abstract]    
Allowance for doubtful accounts $ 3,906us-gaap_AllowanceForDoubtfulAccountsReceivable $ 3,084us-gaap_AllowanceForDoubtfulAccountsReceivable
Common stock shares authorized 7,700,000,000us-gaap_CommonStockSharesAuthorized 7,700,000,000us-gaap_CommonStockSharesAuthorized
Common stock par value $ 0.00001us-gaap_CommonStockParOrStatedValuePerShare $ 0.00001us-gaap_CommonStockParOrStatedValuePerShare
Common stock shares issued 48,842,902us-gaap_CommonStockSharesIssued 48,566,909us-gaap_CommonStockSharesIssued
Common stock shares outstanding 48,842,902us-gaap_CommonStockSharesOutstanding 48,566,909us-gaap_CommonStockSharesOutstanding
XML 21 R1.htm IDEA: XBRL DOCUMENT v2.4.1.9
Document and Entity Information
 3 Months Ended
Mar. 31, 2015
May 14, 2015
Document And Entity Information    
Entity Registrant Name EXP Realty International Corp  
Entity Central Index Key 0001495932  
Document Type 10-Q  
Document Period End Date Mar. 31, 2015  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Is Entity a Well-known Seasoned Issuer? No  
Is Entity a Voluntary Filer? No  
Is Entity's Reporting Status Current? Yes  
Entity Filer Category Smaller Reporting Company  
Entity Common Stock, Shares Outstanding   48,842,902dei_EntityCommonStockSharesOutstanding
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2015  
XML 22 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Operations and Comprehensive Loss (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Income Statement [Abstract]    
Net Revenues $ 3,449,241us-gaap_Revenues $ 2,384,069us-gaap_Revenues
Operating expenses    
Cost of revenues 2,877,744us-gaap_CostOfRevenue 2,021,207us-gaap_CostOfRevenue
General and administrative 449,936us-gaap_GeneralAndAdministrativeExpense 386,840us-gaap_GeneralAndAdministrativeExpense
Professional fees 76,603us-gaap_ProfessionalFees 79,642us-gaap_ProfessionalFees
Sales and marketing 46,357us-gaap_SellingAndMarketingExpense 14,448us-gaap_SellingAndMarketingExpense
Total expenses 3,450,640us-gaap_OperatingExpenses 2,502,137us-gaap_OperatingExpenses
Net loss from operations (1,399)us-gaap_OperatingIncomeLoss (118,068)us-gaap_OperatingIncomeLoss
Other income and (expenses)    
Other income 3,686us-gaap_OtherIncome 2,614us-gaap_OtherIncome
Interest expense (461)us-gaap_InterestExpense (465)us-gaap_InterestExpense
Total other income 3,225us-gaap_OtherNonoperatingIncomeExpense 2,149us-gaap_OtherNonoperatingIncomeExpense
Income (loss) before income tax expense 1,826us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (115,919)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax (expense) (18,643)us-gaap_IncomeTaxExpenseBenefit 0us-gaap_IncomeTaxExpenseBenefit
Net loss (16,817)us-gaap_NetIncomeLoss (115,919)us-gaap_NetIncomeLoss
Net loss per share - basic and diluted $ 0.00us-gaap_EarningsPerShareBasicAndDiluted $ 0.00us-gaap_EarningsPerShareBasicAndDiluted
Weighted average shares outstanding - basic and diluted 48,727,385us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 47,874,503us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
Other comprehensive (loss)    
Foreign currency translation loss (7,870)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax (1,007)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
Comprehensive loss $ (24,687)us-gaap_ComprehensiveIncomeNetOfTax $ (116,926)us-gaap_ComprehensiveIncomeNetOfTax
XML 23 R12.htm IDEA: XBRL DOCUMENT v2.4.1.9
2. Summary of Significant Accounting Policies (Policies)
 3 Months Ended
Mar. 31, 2015
Accounting Policies [Abstract]  
Basis of Presentation and Fiscal Year

Basis of Presentation and Fiscal Year

 

The unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States, and are expressed in US dollars. All material intercompany accounts and transactions have been eliminated upon consolidation. Certain amounts in prior-period financial statements have been reclassified to conform to the current period’s presentation. These reclassifications did not result in material changes to our financial position, results of operations, of cash flows.
Use of Estimates

Use of Estimates

 

The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related provisions for doubtful accounts, legal contingencies, income taxes, revenue recognition, stock-based compensation, expense accruals, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
Foreign currency translation

Foreign currency translation

 

The Company’s functional and reporting currency is the United States dollar. Occasional transactions may occur in Canadian dollars and management has adopted ASC 740, Foreign Currency Translation Matters. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction. Average monthly rates are used to translate revenues and expenses. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. The Company has not, to the date of these financial statements, entered into derivative instruments to offset the impact of foreign currency fluctuations.
Other Comprehensive Loss

Other Comprehensive Loss

 

Other comprehensive loss for the three months ended March 31, 2015 and March 31, 2014 consisted of foreign exchange translation in the amount of $7,870 and $1,007, respectively.
Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

 

There have been no recently issued accounting pronouncements through the date of this report that the Company believes will have a material impact on the financial position, results of operations, or cash flows.
XML 24 R11.htm IDEA: XBRL DOCUMENT v2.4.1.9
6. Commitments and Contingencies
 3 Months Ended
Mar. 31, 2015
Commitments and Contingencies Disclosure [Abstract]  
6. Commitments and Contingencies

The Company is subject to legal proceedings and claims that arise in the ordinary course of business. In the opinion of management the ultimate liability with respect to current proceedings and claims will not have a material adverse effect upon the Company’s financial position or results of operations.
XML 25 R15.htm IDEA: XBRL DOCUMENT v2.4.1.9
4. Stockholders' Equity (Details Narrative) (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Equity [Abstract]    
Shares repurchased, shares 12,530us-gaap_StockRepurchasedDuringPeriodShares  
Shares repurchased, value $ 3,132us-gaap_StockRepurchasedDuringPeriodValue $ 0us-gaap_StockRepurchasedDuringPeriodValue
Stock issued to directors and employees for services, shares 288,523us-gaap_StockIssuedDuringPeriodSharesIssuedForServices  
Stock issued to directors and employees for services, value $ 99,795us-gaap_StockIssuedDuringPeriodValueIssuedForServices  
XML 26 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
2. Summary of Significant Accounting Principles (Details Narrative) (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Accounting Policies [Abstract]    
Foreign exchange translation loss $ (7,870)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $ (1,007)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
XML 27 R14.htm IDEA: XBRL DOCUMENT v2.4.1.9
3. Related Party Transactions (Details Narrative) (USD $)
Mar. 31, 2015
Dec. 31, 2014
Related Party Transactions [Abstract]    
Due from related parties $ 5,250us-gaap_DueFromRelatedParties $ 6,000us-gaap_DueFromRelatedParties
XML 28 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
5. Stock Based Compensation (Details Narrative) (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
2015 Equity Incentive Plan    
Stock options granted 0us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
/ us-gaap_PlanNameAxis
= EXPI_EquityPlanMember		  
Stock reserved for issuance 8,000,000us-gaap_CommonStockCapitalSharesReservedForFutureIssuance
/ us-gaap_PlanNameAxis
= EXPI_EquityPlanMember		  
Stock Options    
Stock options outstanding 7,211,479us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
/ us-gaap_AwardTypeAxis
= us-gaap_StockOptionMember		  
Intrinsic stock price range $0.00 to $0.14 $0.03 to $1.17
Stock options granted 157,750us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
/ us-gaap_AwardTypeAxis
= us-gaap_StockOptionMember		  
Stock compensation expense $ 171,000us-gaap_AllocatedShareBasedCompensationExpense
/ us-gaap_AwardTypeAxis
= us-gaap_StockOptionMember		 $ (28,000)us-gaap_AllocatedShareBasedCompensationExpense
/ us-gaap_AwardTypeAxis
= us-gaap_StockOptionMember
XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
OPERATING ACTIVITIES    
Net loss $ (16,817)us-gaap_NetIncomeLoss $ (115,919)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation 5,323us-gaap_Depreciation 1,027us-gaap_Depreciation
Stock compensation expense 99,798us-gaap_ShareBasedCompensation 24,159us-gaap_ShareBasedCompensation
Stock option (benefit) expense (171,807)us-gaap_StockOptionPlanExpense 28,273us-gaap_StockOptionPlanExpense
Changes in operating assets and liabilities    
Accounts receivable (69,764)us-gaap_IncreaseDecreaseInAccountsReceivable (35,643)us-gaap_IncreaseDecreaseInAccountsReceivable
Accountants receivable, related party 750us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties (3,065)us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties
Prepaids and other assets (88,596)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (38,934)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 22,055us-gaap_IncreaseDecreaseInAccountsPayable 37,833us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses 78,425us-gaap_IncreaseDecreaseInAccruedLiabilities 81,665us-gaap_IncreaseDecreaseInAccruedLiabilities
Due to related parties 0us-gaap_IncreaseDecreaseInDueToRelatedParties (5,156)us-gaap_IncreaseDecreaseInDueToRelatedParties
Accrued interest 461us-gaap_IncreaseDecreaseInInterestPayableNet 465us-gaap_IncreaseDecreaseInInterestPayableNet
CASH USED IN OPERATING ACTIVITIES (140,172)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (25,295)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
INVESTMENT ACTIVITIES    
Acquisition of property and equipment (4,577)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (32,250)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
CASH USED IN INVESTMENT ACTIVITIES (4,577)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (32,250)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
FINANCING ACTIVITIES    
Proceeds from issuance of common stock 0us-gaap_ProceedsFromIssuanceOfCommonStock 59,450us-gaap_ProceedsFromIssuanceOfCommonStock
Repurchase and retirement of shares (3,132)us-gaap_StockRepurchasedDuringPeriodValue 0us-gaap_StockRepurchasedDuringPeriodValue
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (3,132)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 59,450us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash (147,881)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,905us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Effect of foreign exchange on cash (7,870)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (1,007)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Cash and cash equivalents, beginning of period 353,374us-gaap_CashAndCashEquivalentsAtCarryingValue 100,056us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS, END OF PERIOD 197,623us-gaap_CashAndCashEquivalentsAtCarryingValue 100,954us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS FOR:    
Cash paid for interest 0us-gaap_InterestPaidNet 0us-gaap_InterestPaidNet
Cash paid for taxes $ 18,643us-gaap_IncomeTaxesPaidNet $ 0us-gaap_IncomeTaxesPaidNet
XML 30 R10.htm IDEA: XBRL DOCUMENT v2.4.1.9
5. Stock Based Compensation
 3 Months Ended
Mar. 31, 2015
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
5. Stock Based Compensation

At March 31, 2015 the Company had 7,211,479 stock options outstanding that were granted prior to Company becoming public in September 2013, which the Company accounts for based on the intrinsic value method and re-measures the intrinsic value at each reporting date through the date of exercise or other settlement. Compensation cost or benefit is recognized based on the change in intrinsic value at each reporting date. For the three months ended March 31, 2015 the Company’s stock options had intrinsic values between $0.00 and $0.14 and the Company recognized a stock compensation benefit of $175 thousand. For the three months ended March 31, 2014 the Company’s stock options had intrinsic values between $0.03 and $0.17 and recognized an expense of $28 thousand.

 

During the three months ended March 31, 2015 the Company granted 157,750 stock options and has elected to account for fair value using the Black-Scholes option-pricing model. Expected volatility has been determined using the historical stock price. The expected term of options represents the period of time that options granted are expected to be outstanding giving consideration to vesting schedule. The risk-free interest rate is based on a treasury instrument whose term is consistent with the expected term of the stock options. The Company has not paid and does not anticipate paying dividends on its common stock; therefore, the expected dividend yield is assumed to be zero. The Company recognized a stock compensation expense of $3 thousand for the three months ended March 31, 2015.

 

On March 12, 2015 the Company adopted and approved the 2015 Equity Incentive Plan. Under the new plan the Company has reserved 8,000,000 shares of common stock for issuance to certain employees, officers, directors, and service providers at the sole discretion of the Board of Directors. As of March 31, 2015 and through the date of this report there were no grants issued under the 2015 Plan.
ZIP 31 0001019687-15-001917-xbrl.zip IDEA: XBRL DOCUMENT begin 644 0001019687-15-001917-xbrl.zip M4$L#!!0````(``9CKD84R_*+!QP``#C1```1`!P`97AP:2TR,#$U,#,S,2YX M;6Q55`D``RS,5%4LS%15=7@+``$$)0X```0Y`0``[%WI<]LXEO^^5?L_8#V] M73-5DDV*U$'GF'+;R92W.[''3F9Z/G71)"1C0A%J@/31?_V^!_``)'7R\[I]$S.>-`_CZ?\!7GOS^DQ^1N-J?`3+EZ0?_A1 MBE?X6Q9104[Y?!'1A,(-3>F8N(G1?#WB;)XOCHZ/[^ M_C#F=_X]%Y_D8<";#7?-4Q'08BSZL!#4CY+'WVSK]_\=G%F.8]O#PX`/_L=T/EGT\]([M04-JB9^DLJ!F/4PLR[;@C^[^\N%&1.P8_R6P M$+$\?I#LU8$QP7OGD(O9T0"Z'?WZ[I?KX);._3Z+9>+'`3W(>T4L_E37S_8\ M[TC=S9NNM$3B.0WG"&_?^+(<&0$^T7X%"=P-DZ*#V7AXI&]6FK+:IB/=E.5- M0[K43M+@<,;OCN`&M+?=OF7W'3MO+NAT+>31$=S-&S+)W8$]?FI^ND7>(97] MF>\OB@Y37]ZHQMD-!#.L@H$[@D=4UO91=VHZQ3R.TWD]KC`11\GC@AY!HSZT MHH(%1;_-G:H=``->KD>G[M2@>_/KY7G1H=A!L`7GJC'NH8-\K)]W.'R0X4%V&^F^.I`,M<8!.QZNHH!-)!+4-Z_+Z>0CE?=6NH%J-#KAO$OR8:5+ M?KT"(+^8L70]GT_DQ533&/9M]QOCK591R>MR`@6)[$[73/H&!;#*)%.2GH5) M;M\>?--,RB;P/$S*U)IKJ#7WFY2JBEISMU%K[F=0:\ZW+HS.6#RX'5^>66>+X]JAS3A'-7C^SGHCOE_S+ZH2OEH_)%<)02H3/O_MS>\I3/$R\K\3X<"98%9,RP;F M$(Z7I_B=ZX(Z]V"_V/_!?D$:,RT@'Z_/5E9\3GV9"OHZ2T$>0YM\L/Q6E02. MMF;\ZUM?4+F61,8$U6AK&H#O<@V=D-V!J*WR%ON^QX0DE@U6):T%#Y8QUHUJ M$#VC,9^S>!/9S7Q9IELW<'Z_PH4ZAH:4';]1,GU%9TPF`C00;B*2"<\59DV? MRGG"/B-7*AE+SJ&'`!RP*_V(G'*Q>'FT;OQ5^J>PM80?G<1J>A,17;ZO]=CV]VKQOV4FW%-WJC-A[?W.IK1S/)G<#=$%N\ MC?Q98S)3/Y)44Z@,8(Y\F@J!EYD,_.A?U!=MY]+/I3'HXD=5.)1;DEL:I4:\-1^NZ(*+ MA,4S7:9K3.U?J`TVC;9*5:$Y!7;/N&B^I:[G?H1%U&)X54[UXT<30F7HNHV@ MEUP+\%NXUGRR?U_:!"LCK2>'$M:.&/Y<1ZX8J68M^7S.8Q5B:.MSD2;HNV$) MNT)WJ8A!4/.J&YG1(B$-&#!;OCHX?__VX+4[F;@#SZIJLB>(Y=!R%^C4E[MSYT@U!QHT2([H$!SP(5Z(U'`^?E42MBG2', MT_=/(72&CC-VOQ1"IP%"+,0/1U^.APU6V;*\X:X\O*)@Z5F0T+"^^[8B.+!& MSM`NP6VBTP6N)H)GN_;0FFR/ZR0(.)@/>44#"FUN(OJ>)IF.WYI7P\'8LTI, M3]'8%4\C'DT<:S#:#L^EH`N?A6\>%A#T4>#G17)+Q8F4-)$[LLD>.8.15\)J M0*HC=$V8-G9'8VF3H#B=>2P3Z_K:3]L:>75%=:K3F-)I,R[,=>VQMI)$IS4O_$37FKKH/H+GN MJDJNCKX]AH:";:YF,PBG*H,)RQ[>X4E`"3O@#&(5R;IS+9X@L2.:;1R*%FB` M@R*EX2_,OV$12QC=5?D/)L.Q.ZDL43V!G9`TX..V"+H3B-$(O`&#`YOYWYT(N)XWM-PVM#%^9LE<12W@ MB`-9B%IH'$"/%@QXD.PX9M&K@P0DSC@@NB65-5-M0B7+!>P4RKNFRET>=!NB MC99N,FI.]"0,F4XD7X+#>QZ?^@N6^-'6EF[L>@/;V#-KQM\!1K,8:.`Z([LU MC"N:^"RFX1M?Q"!7$A1?.D\C'P+,,SK%0M:VC.G;[F#DFBF)S;2Z0=>$7X#. M\D:.MPLZ)6.W/`JID+H>N"VO'-N9.(;>6QUY.]J--H_MC$:C-K0-S0@:J3LN M+#O#F^AT@6L;![HMKI4\ZTF:W'+!_J!A,U:MR>F.QU;VIU;[+=/:$=8JIYX= MUJ4O+@06(&BH5/DE%:IW8P&[7`/1.D1X=BV^=40[PEDK<)\)IZ:BRE6[25Y9 M3=A`907-G0Q'(\^J]SM:@=E<;.F,/4^56EK"ZI)13\"ZHG3 M]LX%I\FMI-OUX&V(UCU1\&2,YTQ<:^1M)GK*97(QS>YV,=W!9#P>F^F0"H76 MY%M/W!K8$.`V)*^??(W`LIV$XYAZ#>0[`!A6Y8Y MDQ$(R]8(+P6?4BF5^_V6=K-GQJ.15R!TTAW!-HP@4"3#M MG2\^48Q;NQ2BD3,T9'H]L=U@M>41YCTGV\"Z6.`9K_)^1XIV:(U,05ZALA6, MUAIH""K(&6\#XSP.^)S^PF4G_.C;CN?5P"BI;`FD+4?ZMCVQ1I-64/)L7*>; MR##"2^-O0;XM%]S1L`7YG"](3.?!4N!7QC@>RY_HE`NJVWWP'ZA\QV*(,9+' M?&38A=51=+SVCD(L`G?NH,E\I5B_)6?MB1G*?D;P7QG?MM@80\_VOB+6P9"9 M2/X$7L!T*>>TM7B,S&+G&DH[`&K+=ZLUF/0. M=O:,OD_Q"8J+J>IJ!*8[LWIM>#P>C)V)89&V`_1\TWIZ7=9-:SP9@Q?H=#VM M,[H00$FIX"YV_[!2@#5';TNYM][8,\.&6D+; MPVGML+N@#-O"`6TI*#0ZH_K_\WCU)%X7O!IYXY%;,5<;R78%M74>8;ALYI\% MZA55=:I+7R3+9>%M;?%X:+7#7<7P/+-HS7ZK&F!T/XOLW.09G5(A:/WYR2[6 M8S(9>J.GIM($R/--IWU^S7.>W,+=3&?IS%3VKN&IJ=`6T= M0]0]#Z>[$SST.T4>!3Q>S2];[DXX^E- M,DVC#6FR-F>>/X0-GKHWYJXNR)4G-?,[N0\Q\A\U,$8O"7=UIIO M9+O-Z;[G,:\>9^C0*J#GO01E+;W=T;5FE.TN/T':#MV:70I"1]DLUKHQ>/P@ M_%CZ`9H>\-W4;Y'*R9^$_TYU-1M,]<44MG4WV>")>0#^>8!^.7:T+Q5;IEOR M>=A10Z#3)1ZXHTGEC.A:!+?5A;^]/A14HAJ MBL-6)[`4=_H9OYJ#)1U%BI8]-LSR;I">?X*MEVV8..MV>F^F4QJ`8GWS M$-SZ\8Q>02QQ$3=XP5$W;D8;\EU#W]$EV`5Z7O,$93RTS0+R MTT1VA]3L33P[0%+)ERNZ2`5P&(3\+!4@RSIMN?HP>3?*8R/-3D#ND*UK#?!" MS/R8_:&V/V@$R2,6^IEW>BFH!,:K7R^FF0KQ(_7(H2IVG#$91!S?'_L!IO!3 MU*)8\?K'*'FQ(#)YC.BK@RET.B:VM4C(!S:GDKRG]^2*S_VXIR_TR#7,8?J" MS'TQ8_$QL?#O(CGX<9:\P*%P!'.TOF1_T&,R,9HN27)#PD?X9`A/SHSQ& M\`N!\10:M>:$3X%PY-_CDZT`Z_]2@.18/3*PK,GA5\GB;'XCZ^N4@`^P7-DB M$2:)3V`[I6$?/UD8*E#X+3H"?A=R_T;P3^J\)BFR";A$CJ6^RP@8_5BMV0U/ M;LE)=`,"XJMK%_CV6,9[6ES\0W*R1(K4DP&Q4R!0J$`5Z->K0T.S]5P]U-0C M*,N@<0B=WP@_@"&1L!_R!0J23V)UQ!0%R"2;T.`VYA&?X6D"0,Y%"(T23F:" MW\,(<&UY6Y3H[EERR],$193/Q+:"6$1$2(F5>UZ&2FG\4$Y0-WJ)8PG8=%%`NP M>`%;1%0J("#$.3"#)HM1IVKMBB*BQD5)PB\EB#30[CE(XEMH1O`-W:K9B4A8 M$%$R`2N&TG9%9ZE.WY#K_J^PL1120!$]]G"X1P4AY"3F">K6*`V!9U&$?36U M*HPIYPDTA2435)TB",G-8^/YXH8E0?9UVG*R"D/)Y$,P-H2GL!\6+`;"/07( M+])/DOP9%XJI8`^!Q@@1=STZ8GC-QX-.X'S\1:THJ`7$&=.`2NF+1X7")U.? M"5S%PH-0,,H%SK@!1JM(#*"22:-$SP/9D]P*"BH&1.^6Z,\0$`K"%))W/O@W MQ+%[ZGNV!.T18G(/V/@`4_FDL#)9(9V4<* MVH+JQ^W/8$BENG)BZU2%D0WLV*5:\2G9+&93F%RI?HLWP==XJRFP8C(W7^\='$'U=[>EU'0^7I.01Y$O0-6>@&H%_0X,4D8' M?LCL94Y*>RA)614PC2"-F/KZ1L:'=*&?[2@URB$Y12\/)S?7HS&<,^.BG^G+ M#686E'KD2XD?S0G1W,'H:)'P1YQN'M_KP?)@8?1"\\34[H<$5E!28\`@RW&% M+%3*6:M?!%@P1*=&E)U%@U1B5:^?5+8I-PFPPKQ(4_7@5RT9OKPETXC??S8/ M[CO9;JL:[Z-4AO(-F'U<'[E7;-TI-JV%M)L'/%[GF>'>R#8@OJQ,*2E0)HW= MO\QGE``XA@A)G72%K37W/U$,U_2Z:ITE93I7YY8,=\A7*%DZ+BO!X]H;*9&T?3274.84BQJS554H]KH$D\I<#82.: MOZXB5#DOHY-BD])@2DL59D(H[UU$VDNG=WZ4*@ZMY17T4*=I@.G\CDEU"9W& M,#L-4BCU'HGH+'N78_&RSI[*KLS!K<7#=+T91(#_EH7(@?&X M72^?8^&!:PL49GE38WS->:*GI**+_/"*K/(`J8#@)<:L"S?'G#E:GLP83,%0 M`>5;B!"X4+$VPA*,HF7%?G>8;4BA#Y;%57,N0,FCC+$$[$[$8.9*Z]_@[/$; M.NJ4#H3F5!0IIX")()WCLZ@!_T[# M629`-WF6(,B^*Z'80C<(=2&5&:^U9,MD2=CTSLGB#YA+B+&'OT"G`UD%?G?& M!@D6KN`^L"15(96>3\D_%>\9KHQ"@7%*R&!WBL)T(A&58+FC0E+X35$R.Y:V MNEQ9(*[M.L0%2CD`,*K0%R99TT$H$E8GN4N$A:@%N`!C(%N0I[XSR,- MG>1B'$$B;SS$U`#H";>\9CB%\?6Z<

?@B<[-,LZ(HP3H#>D=W/HM49BE+Y_J1"M/D+04C MAF["(7G/X_Y\5UAZ42K0D*90"P#:J@`&O:EVAZJ^BDY+EW:G<7`8"J$HIJQE!F7:W+B\=(E MEV1I?6AK;*A"Y9E:)M,&.M3"UC^,>Y.Q5>BM'^R>98U5=@9SYP`Q>MQOPDZ< M.GR2($[`D.A7%FOK78;[EX+'\'.@]>H7WX??R3)\4(%0F1:-.4;E:AVTA=(O MJ:ZD7_SB MQ_F^!G.TKWQ]3:NQKWSM*U_[RM=77ODR8M%M+4Z#ESSH'E_64BTIKWUE;6^Y M_E,J:T^^$*5V;ZZ^ON#>R/E72AI?X=[^/I)6^P+?OL#W60M\;3?YZB=8BYNKO(CR4!4@;GSQ=ZE`]`;.A;$FOC9**5D4N4>@?-#5#Y7)2=_<'JV,U!Y?E`Z^U,^ M6\`[*[/[IGNI$Y0U+F:O8DDRVS283'K#@6,L5V6I,+B$5=5Y:Q5ASQ<1?Z39 M8^&2BCL6J`QVXJN,PP^>UQM[#9YG;KQ?5UX:5#11KVXO:@*9[L"/4,ORPU+% M&_3WV[^]A)TDRTH^]RM,$S/N#6R[YXZ]3&9X7B@QK0TZ,O?H+O"$>/J MK1RE:Q-@G@5\I/0&/`=4#==8XU/V!(@[O:S4L8RA.(@P51D9U$?:`\+D"&P1 M"8.I.@>9JR]S9MJJ/Z<^2I&L;0IPJ0_$RFRC\L\,ATUAR)TV^D!%P+!P+/(J M1Y%5.B1+GU&3BJGO]@44/$W^9/%L#+]/$)L1#3$DVC#G75$FJ MRXA+O$2^+(C\@%]F+,-,ZQ!,?EX2*8N+Q>S^O[VK[6T:!L)_)3]@[4B[DFA, M2!L;J!)(B`V);U.:AF&6)56R#L:OYYX[VTU:KTW:,"K$/DQ;FSKGBWV^EZ?W M1'KL:BW/*@*NAA]`JGQ>TB#-9W)D2U2[SV;HF9D$>J$LI,]LV1&R#L*%J'NY M??^Q\XNO7!YW$L6W-[0GLVDOSM.\.(:1N$_X!F8!&I/CCX*#@#S9^HK`0^8> M0ZGTZR"3I"V*S>!PUQ'9>/.:*FT&_BPE.7J7,1UH.$5YZ!Z9.#1'I'E-D[3O M7;21W70/>&1I("B'FB:Q3)QG*OD: M!B6&4,.N$(@J5-!AN/,*0,(H4Z/&K,XF2;Q86P;.C+P'KC@!%N2)O$*3IX[45=^4TK&*!7<:U:K"&UEZY M>N&XSXC_7Z=LEPS.M/XH"G)[3+9[&4`+,\!G$CDN^6KQA+UQABP2,LE@`.E[ MGPT>Q,M([!F]M@07Q3:&,TYCA0C1.4Q?]ND7D!I^_DHS(#%L4J,PK7L/A.)7 M,AX%_64C``'9:*=?H#]PWTU-KR3CQP@HA()2[F+;F$<%&Y1S,TY?TI-/91$V M9\7@2+(WF>5BW4L3SUCDC`S'ZML8B^P84CAJ6G=*NEZA+6L5^;1'^8A]V"Y7 MM8#4*^>3[[1"Q)O+-7)L)J1=(/SFU1&GD;JS<"/XW#ICQ3W2D*F@P[L0DS?! MV9B4TIV,KY'N9'BO"@T$=CL5<(TM@,LQPT>(3F+Q1C&`8K=4G);%.;&%.W/;J([38CVV:38KW."=4:7[@]&P8=M9&<$IJU1` M5B^6URFFN#19BZ[D'H3A:+#,X-18C(:3X$:['.*)3W]00>$$%Z5%:)X(9!?TYCZ6M_TNL*8]8'S!9L?63#P_:-@(Q?Y M#H(;S5Q\^3CN/WD\,_+/%?5(RC!_8FQ0Q9 M,7[?#YY-,5TMR7?L&8VS5M^GVV5348!=XW?O=@+[H9YX3A[TW;4XZG`OFRKG MV?12X3-]$\W4?92*1)]TA$#6^RVCDPT%ZCH3N_5TPQ?\4_="6HFU`BM!"UMR M8-[G4688QG=D.7SIAU5RHC5WV%&81G2&6PMS/D^P8M<0:6_-_.@<>NO[MV=U M;'1_<.C%>-^]L=JQQ#4R@`Z.U<"OTU$VDJF[F;0[VM8S+X7;S>3D\.>D2-4Q M?M._OP%02P,$%`````@`!F.N1C-=H@]/"@``)WH``!4`'`!E>'!I+3(P,34P M,S,Q7V-A;"YX;6Q55`D``RS,5%4LS%15=7@+``$$)0X```0Y`0``[5U;;^.Z M$7XOT/_`^J`XVP??'%\XPYGY9H9#D90^_[&8!FA.A*29QG[+Q6>O[ M??O\_F(X;"$98N;C@#-RUF*\]<<___H7!'^?_]9NHTM*`O\4#;C7'K(1_QU= MXRDY1?\BC`@<=CQBUVP9L_R3, MY^+[W7#%=A*&L]-N]_GYN#WN%AOW_<68Q`BP$.H<5!KW^L?E`O_:.'7O_T^.2T?V#86XC#2*YZZRT^ M]7K]'OPEY)\#RIY.U+B0]:ZWI^'S8X6+\GA(2R2J["QDT(QX!'SP0I?L*30UZT@$GHU"AE3^EW9,9I.L7BY&=W3,:,C<#:(5L^# M_D,8X&YY0#U*J@U;B\N.1+\C`<#I0Z"$+P\",XF]V/NJA*VBVYF'00GTP/?'5.PGYQU!>1LY`36BXR`*>BAG/6D98/L93ETBVQQC/NLH1NB0(Y?*;V#7:O7XZ M@_DE_?K'N90@P$4D5(6\["#`CR2(N_V1MLLUZ]H36-6::FB"?RH6YSB(!ZOP M`ASZ!=)B/-DM5\20/*_@FA>="P]Q`;G@K-5?]H.%E_&=S>EDVJ(K54Y7;-H4 M?&1)/Q)\JK-W:EN^C2KKN(`4+?1,Z'@2QM);Q/&.R%!0#X*A6(]R"*LIS=`[ ML(J>J?[.`9=6(/*.>`2$?0S(-0FK$XB6R@RP0ZN`F>CM'%@PVYUAZG]=J/&? M@)?=A!,B#).^$;$9=$=6H:MA!><0W'2[M3H:YC);1%X)`S,DCQT+0JTUG$-S MS?&N.?.JL"MI;C6A\!F!"=QM@),:'D:LF:IU(1GJ,HF.RG:QI05E(Y54Z^^< MUPW(B(!2_@->I&J2T,3]JNALUUEU@#.S@7/0);)63*XD<:4*,BH:BM`T7/+7Y18[QQC9-O;SLJRB$HJ6N*%7;.M2XB M&?(IQ((_5Y>QU%K!@,RXI+I4I26R'??&2!FH[AQK6=`VK(0B*(#$WS7EE[VY-R8XCT"CN'SS4/XXB_XI@9#TY:(MN3;F.D#%1W M#J[R30";*!6UM3G"\NF4LUBHJA6-C9:VJQ[-W@M>(;JCCG3N^U3IC8-;3/TA MN\`S&KYN)2L8/LL(;-P>?W MV?%3O(T\L_WG<)OM/^A#AO,_FMS"M,4F\XR"1V8*OG:#^`B]=A1OVLITA>*^ M+*[();*Q<;HZK+F`5=#4Z@Q!AC>C.S(G3#\]R#2SG15+S;TQ-2C0SKGQ*SEU M%D#XG/M3RJ@,DTV5J7+EJ%02VD[KIC@96L`YY&X%'Q$IXPG.)=%%_69+VU,! M4VS*='0.C'L2`,\Q.-$W+)[(FFJ:ZS4:&MN5O"E`U7H[!]5*M==YAL&`N=[8 MZC6">#C1[BU=MG!FH-PT],:$/ZN5F_,$-9Y2J35Q6= M;942<2KD7S:R'BE&(!1MYY]):T>\`+(K]1QD5\V"G1$8;\+)?D8LDW$DXX_#*')E/]*8AW M%<)VB%NP>-F@5#!\.3G>.F`RLR3@6M:])J%);9MK9CM""J7>2+#O[Q*NH;O2 M+77#+X21D6YML)3`=H";(UZJK7M#:\%2%NAY,P(5M#L@RHEL!Z:!1OF=-H7` MNA9(NI7'2T@B=,R2A1UO_;`_Y(_X4PJ`_Y\H21C5(#?5G^TPKN\?S5K>J>4W M_4V&,@M3Q]LL3"F>*&%JM>!0`WSQ9*2T8LK45 MRIOX_K\&JS\B[P#(O1P-!@1BUZ.9NW@4G2=;;V4[\S8"5Y$AG$/K?H(%*;T+ M5<%:2TE[VPMAC2"H-XYS6$)R@%%3D@%)_@_9YAEI[>S&@-KV>EHC.-5ZVSRU8A"Z\&T8=)S'C9^8H'_?=4>H8 M=Q^<)7<@=9ODL2(UP!\[M"M]LX]9M2&5UYZ^XY[N>6<@ST^B7$S4_JI M>Q55[ZS\C*DCI MG;G*U:_#P]&+RS5=(+]#O+81W9N[E!CFDC+,O-W'AC%?NX<;/$+\>(/&4,I( MG36[&:V=MM>$1#6IHY%0$_#-LQ)F)G-N;(BENR.S2'@3==5Z$`GU=``B*/7,1=1Z8 ME]I:D^76X('V>H_+RNCS6UZ?@PY*^2D5UCBB5Y;HE6=S6E4^5RNCQZ>\'H<= ME')`,0N4Y='D[05*[_^0D?@D+_$16'Z-]E>4OXU'0[*6+_2OR]OOY>4]3N5% M,0-4O"]B]S*;/)\K(W@_+_C'#EICDMZ/(Y>- MMSZY*Z/RX78JKWI!'])^T*JC1K6O_:"OC+9'M9+9>^M6XUE@&:V.#1.>%7W, M'Q*6T6FC'-`DQ7*]TLI'O:A'[<(W_P502P,$%`````@`!F.N1@<0LV;2!@`` M'!I+3(P,34P,S,Q7V1E9BYX;6Q55`D``RS,5%4LS%15=7@+ M``$$)0X```0Y`0``[5M;<]HX%'[?F?T/6CH[[3X88RYI0YOMI+ETF$D;)DD[ M?6,46P1-;(E*-@\$&-TSOD^G8MT9/CT>1+XZ(D(23D[ MJ3GU1@T1YG*/LH>3VH];Z_3VK->K(:DP\[#/&3FI,5[[_.^??R#X^_279:%+ M2GROB\ZY:_78D']$WW%`NN@K841@Q<5']!/[H;[#+ZE/!#KCP=@GBL`'4\-= MU*X?8619.=3^),SCXL=-;Z9VI-2X:]O/S\]UQI_P,Q>/LN[R?.IN>2A<,M-% M)F-!L*]>!D[C]]_-\T:KY3B=^F0(+,ZQ@A'-AM/1'^@7IWW7<+J=XZ[3S&E- M817*F;7&Y$.CX33@;RK^R:?LL:M?[K$D"%S#9'-SJ\[%@]T$2?O7 MMZM;=T0";%&F7>226BREM:3).>F@DL M#N[8TP\7A](UJA=`2]J5ALD5=[$RP;@1$%^07[>DYO1X0HN0E7ZN`J@/2Q M`/HCHJB+_4*H4B5+@JCSD6B_R.OA]5B7*_"'!"?I$B7(B#!)G\@5EQLGLKBF M"BB<83FZ]/ES(;0K0J6YWWU\$#QD'LS"%RPIV.H+(L%JKI3)*U_6/(9!@,7+ M]?"6/C`ZA&"#;'5=L*]@+>QSG[J4;)[80EI*@GY#?'"G!XFB7NX$9A*[)OHV M@=TD5UJ$710&]M=!F,#"U.STP+9`F$T681[P8N5;XV@X8;FLEC>F?@RP42RU>8N:AJ0J4T%$9]/1&-X&U M"0!GC1%#^!#-#9F82YA"4UL[(;S:92>X=;;AIG6B2&F%49BS#4_P.=+) M3J7K;],IUE'D3[-8$$CFJM$"BXP"E-10&>0\YP`)W,XR[J,Z6E`25&8%O8OLH)FA*LD7/DU(D&T7*F,[IE;@O"%!JI.SU.V# M3OYSB`2EE4W`FG*82BLB%=/RN9O@XNM'A5RD]EVF7QIB>6^:IE!:#QB/;7W$ M8A-?R?B..72Q&D[T;/!-='LPVVC!!)(>7,XJC8_OB6]L#Z+!:6/M`X!^A^_G M3>D:V-&X9$W85OK$&W3![T18QL*'BP<3ZC MN>-K&2Q.,`"I(2X@"'01F)EDEUDH-@]53S8P82'\-IB<%&D#F*J''+0\;M/>S1*PO[IE(LV:S?>`-1M9Z M-UVYY'6HS+?M*7OX'FY8X\LV-7B_ITU"[I:_$L9E[Q$RTK)$\#VF!(52YII? M$C@9"5Z=P<,-E!WP/LS-S6M)?X6!2O98GPC*O>J*3M+.X092=72SXJ>SWQ-) MWR@G7CKCBXF^7'.>G$_^X/U=@$:6'X_VZD?]X)8STPN?X3%5V#=,Y`V11#P1 M[Y*+RU"%@O2D#*-?7V6XM+"J@_?N=HRR'/UAX<&;O<05D#SJG_1-[^L7_5LT MN/,?4$L#!!0````(``9CKD:GJTPT/1T``,V!`0`5`!P`97AP:2TR,#$U,#,S M,5]L86(N>&UL550)``,LS%15+,Q4575X"P`!!"4.```$.0$``-U=^W/;-K;^ M_<[<_P'7NW>:S,BO),TV:;L=V9);31U+*\EI.YT['9J$;&XH4@4I/_:OOWB0 M%!\`"$HR>-S,)+&EEP&ZQR3VH_#[@].CDP.$0S?R_/#V M^X/KV6%_=CX:':`X<4+/":(0?W\01@<__/.__PO1/]_]S^$ANO!QX'U$@\@] M'(6+Z%MTY2SQ1_0C#C%QDHA\BSX[P9I]$EWX`2;H/%JN`IQ@^H5X\$?T[NB] M@PX/#OI*#=[ER2KC\?'#P\/1V%T[SQ$Y$M\Y$9FYF;1FK@XMX4? M5P0[0?+TQ^G)G__[9G#R]NWIZ=='CPOJQ'M441NC]]0S>-?/UW.W#N\=`[]D%61BP\R+69%IG?ZX<.'8_YM)EJ3?+PA M0?:,M\<9G-PR_=;7R!>0Q/['F,.[C%PGX0QK?`Q22K#?#C.Q0_;1X>F;P[>G M1X^Q=Y`5/B]!$@5XBA>(N_DQ>5I1UL8^(]U!^MD=P0LYF("08Z9_'.);6N$> M>]`']J#3]^Q!?TL_OG1N<'"`F"3EHM*O#R5;J=*Q;;`33/S(&X;;H:YJ=P2? MMAV2[.!`4=^Z"_,H<8*MP!/"1V+L)=!9[8T'1Q_%.]W4]NY]<@MV0U89QD1:8EPDPLGON%VU_'AK>.L MCMF8=(R#),X^.62?')Z\O,'Y0[B'WQ]HY(ZK MJ)E&GV30'>(V^)]*'+L1'1Q6R6$@2EJH+TBTU#X^+:!((_1'<)/;$R5)'ZD` M7A(C..:S@%85643?5'HILF5`)=F\"H>'U[.#?W(Y)`3C[XXWIKHC2/_!(=Z< M/J7_Z,<*]RHR-HDAA536S.2RO MY.&OD]$?PS_7?O(TH<^6]@`*&1N5K(7'*EDJT'DEZU!5*YE5!Q*R:$0+(DS\ M>XR8&HSFSY"PE8JF]9=%;#9^&;ABVR]^WSDK-*"JI&`B?'WXO`V?KD772\JX M?DCG\@EE(%N8DB5?E_5OXH0X;B*CMIF>M0ZBC1MYIV&BU#EEVB*M\BA31507 M"654T-YG#Q-C]^@VNC_VL,\ZEW?L!T:Y=X4^A7[TAT`QQ;<^0QXFC.45K]5B M-BC5!)(Q2"73.6$:@%7YD5)B(\L[G>YH<4ZY2IQ@1-=0CS_C)Z5S-3F[Q%#` M+#.C(@2(&G)D"FZDPHA+(RK>!3NR?HS-A25NE;^VQ049J(P"Q>]`U+P$D'*P M8#)=UG*^N\BVUS6^5.1LU[L49I4`)2%03)`A4U)""-,IA,??>73!CCX%XC$P M%X%S*_&K\KTM-DAA92PH?0FB]F6(:OL.F0QB0EW4]?F:$(;1CUTG^`T[1-T9 MJ$5M,:`);$8&E1P(7C2`JU(D%4="'C&%3CL',5GY!0?!SV'T$,ZP$TD^AP% MZS!QR!./5*CN@6GD[))(`;-,GHH0(-+(D>G(DFL@KM(A0]+.<(I7$4G\\%:$ M=*B77PIQRVM8+>C*4E8J"X@]6H!*$GT5HUPCC<-!J:4.V<39?$['T=N(J'=` M*E)VN2.%6*9,20004V2X%#L?:61:*ML=(2;KF\!W+X+(J6[&*V3LDD$"KTR% M@@`@(M11*6@@!!&7['",B9;+*.3A`;,[AQ;'>)WP"$S:=ZF[1:V2Y?'&P('* MJ*/1`$0D`YBJK56NB;AJ#PEE5-#N<@].+.S$ML\%_4PVG='(VMZ+4\*M[L?5 M!$$PJ0F=R= M*;L$(-(9%@,X7ESXH1.Z/FT!4>QK@A#:J=H-4S1WIARYV*S7.?>V`%N/;TQ5 M4;1`N3+*M-'OF?[.(2]["GZ,8YS$#32L"ED-?Y0"+,4_EB3`D$@*J_8F8C8; MSF>0J)#N#Q@QHB9KGQ@*N'5^5`2!T42.KO92XGHZ'5[-$236G#OQ73_TV'\L MR//>":@?<3\Y=PAYHG-\?NQ+X;NAKDU6M7*GR#(C13"L:X.VQD*JA.@"#KGL M![Q1AT'(*:9MR'<3[,F=5)1(LYI-&IHZ461@DPX8\AD"K?)NH\:9!X-M?=>- MUA3S%+N8XK\)\!5.TMY-K5:P.H0;@2R.I1AX,NPQ`UF9AJ0HBN4X/A9C/ MX9T@B![8V5[T][>]#R?O><]'?SSYYEV/RL]\_WR<4J1)*G,<-V:+P,%6#0;I"9]S(-85L1\.?GEE205AS)AU$^=P)WG@H MX&LGA5U,HM6S9U@4*&&2USFDVK[TG1L_\-G&!!UI>937711XF,0BW4?#Y-E< MW29CVCI5Y)2I+IB1K"7@*B4O1_VST>5H/AK.4/]J@&;S\?G//XTO!\/I["LT M_-?U:/X;.D:O!L.+T?EH_AH<;=NL4.J*FP6MOM31$^K5[`5X@'@Q.95NO M$^>);;N:[;)7A;O85)<#ENVAER7!<$@+3[E#OA+2,,ASOHZ3:$DG?]X]>]'$ MNN(!7K&(,=542JMA-5RB&7HI2$(M#H90S1CK9X6%!O)2.1BTHF0G:^S5.UEU M2U+)6^Z9]+`KG9-<&`R=FA!*NB@FS[)RL_1DYH-D/2:MBDD0'T(IZQIZYU'(3L;CT*5^ MJ6:#.@VK,^UFZ*69MEH<3$_4C+$VT]YH\*"2D@X,BK7>!H6R\=ENJ_,%;&ZV MWLY\&=N7A>/8VK,5-3';O94,9+6+*LJ`(8X"F*PSVIQN_T?O'R_KK!^2SK%">B)S;')A'3H(^T5*Y0V]/>_Q:)BXQP"[/P)Y]"C,RV?/X$4@G MF#B^-PK/G95/IQVJ9;-*VNI6A!YR:2-"+@J&TWI\M75D+HU8!.>A'R)7*,#@ MTA0GCA]B;^B0D#:+F*Y[U\LU#W0>X(7O^JK!UD31[CD?4T?*)WV:M,#PSABJ M9"LC$T2>D(3!O0(P'K+!;O8C^`Z',>UL1Z$;+?%E%,=G>!$1/'<>3]4;@VWM M6-Z&W<[-RO9L.R-@>+LM1&00K6^2Q3JH MG[!3#0"&RE;'Y%8.E09B(TTXHV\;N+4A-S^Q2\=FY*7JR$GU87"SEE2OGV\+ M-.]*U#4ZVMM105=L\U3%P?"M&:-B\R?FUUF*W9["S@XXCDT<,B8\-Y7'M[0F MF'!'F\M#K=D1YYI<47!/I0:1@PU8M5S,-QK!<5"T+)[NWKB/RZ0[[=_*D+5] MFQ"%R"D)/I,^3>Q#`^62.D6PF4JGK%*D!S:1A\NOYM3`,I)%SY,2>)=P-[;! MD^=R;'B#JY2V&_"FA5R.>).*@F&5'E_MM@,NC3:)-Z&EV)SB>QRNE1$FFZ_M MOG@H@RJ_7A#?@2%$!5`M/@TG*!.!4>7C%28.BTQ)LZ8TYI%0RUL]3ML$NW2D M5B4,AC9-"&OY)3)Y8,'7YU&&6&L\JT M5(N'\S@E/1B.8QX1<8.5DIBYF.:.-%&0EBTU)!@QO%,#J2=4V8FB! MH?1),QQ0F[>4]9\<\@471EW5VT^-@M5WR8W`2^^4E=)@>-0(L1;VZ@18A%,O M,P48G*K-WTSG>1W/FHUFR[#>#JO@U5X',T/`ILI5UOD`"3+A`$4ST+F;25BG2QE:C23B:UC4*&'2$0(&`[(3VOKY M;DVJB]/PFIEM1<0.(SX(1H3XEKWKUHTX?_#`B?O*4-1ZZ"7Z5\IDQY`AKDBA4N&W`\%PR;=;C!;N?HN$:YVVM`3R)KG)YB_/H55-@ MVL%N^.5;J7#/H^MDI7@[3]\]\"OC;L>_]>B\5= M5BBZ7:!G>)CU?;IG*[#:_M[>GP2FG3VK>[7[IX1!Y*864;(Q`FCV+RF.AB:E MU;!\]J8)>N7HC4HA6[Z4B: MP9<3DZCEP72!!B!K@63Y$9QH@9@2XEK@#N2P^\`IN@F)[GT/>V=/US'V1F$> MU-)G>?-$I@P]!;YYO(%6&!!?L+<_-)"Z>1U/,JL;2?SN1Y'F4W7>;S%58YU^;^ MGP.FE3RC<_4LG_FC4!(ADCV,W8$K-H7IIRX;Q]6.G2=HR.$ M2MCJXD$+N+1LD$J"H8L67GVIP-(_N`5!6$$4'-]XQ8"QF\0;CC(IA*VGQ%0" MKJ7%K$G"H9$.GIQ&$9=&KVY$D,5K6%2BXS;!M%D,L/B?CM1L=W$S7/-+?]F% M/)L,C72X;\XYLIM5R_$]^RB"2AS0+B;!T'T_?M2V^>[H;RQ[4VG*QDWQ5YK! MQAC41F*8OX6=."117QZUC2%H M1)4[VI:V92LOD<12#Q24=LJL9K>QB`SP*ZH-Y#J6NL\3@MEE'P.\P(1@+YUY MT:&'CTAB(#(N0#-CW9*]C<-ZPIM8@D_Z%E[4LU)P53&[$*=BQ'0#*MDKUX:W M[AAR/1C]=<4-L^XY5;(Z%[['Y":*\7:]<1GPR[C<7>I-Y4;H-@514^V<@`IG M&CE8T7L1-)1C?BEW>%<=&JPQ>\>PU4Q6JMLM%S7NZ,DH402\0:!&6]N>7V/Q M8F^9*K==-0YR8WD.DG-80 M@"9@X*@![356P$PSMH9>.\M\]7DXFW\:7LW!L9F.3VE<3=_]<^T33+VE#35Y M8B\:68X`EA5@Q404A=3&@-6\IZT=*V5$-=:&MH75&GE]0D(%8G[5,8M97J7J M?!<+9[HPR&O>0'>?I1@;A=E%[SA+,;3X(F8I[7S1SE(`=^P*YR_\T`G=/4Q3 MM(8`M`$#1PUXK[$"?9K2#+UVZ&YTU;\ZASCGIKZY&'L\31&[KHO=9#E>%&Y: M4@V&S7J6<[&;N5%)SJY7`D-$4Z22].U<3^3#]5---OEP"Q=CP6`B]V.*5[3< M[EA$RDQ8-#0O,_??>9K;!3FJ+_CS-?0XHN8^;;S13KSG4S'GT<#.OL]^PV] M2J?!KQ'^]$[#%L>@)JKOVBL)L9\+J&?XMG"L=ZF^A#XO@ M6R"7':IT>4PP"PEF1[I@,':X6&`W&2^&CP+=U$GP.)0[K"B==B:LYIK;PKE2 MXKD6^F!F(UN`KI)5F&"SD$6:&06GQE#43%[K75"?#C^$/-%113F9-%*T?%)[ MQ?N/6>*0I'WGHX)>&T;9X5$VN^2G2/'&0`_=X%L_9`D+^<8K!_/7K-:W'53K M,-3NF[<#+IT;]:\&B/\P_-?UZ'/_S\QL]@$L4JF0X;Z)(G7!3A*ZUX!*<[GG4H"XHH"FITO"%&!P M94QNG=#_#^\FSZ,PC@+?<](LA1-:7*Q+9;^.%^E.B1/D^;L:KT+;CVVKJ3'W M61RE3)C[,`R&]_OTII9#JV"[ATK6^1JA:)\M"O(GH,TCP.62VZG`!G[L!E&\ M)GB.'Y.S0/UR;_^/>3&-3U-(>VN'DF?\-9JDVK%JZSP]0F>.^^661&MV!3G] MR[*IQZPA%I\"H]6E1[W8>RY:'*Y!@,<6:/ZZ&B M(KC>4N6A^>RVE04(S#2'E0N`Z,AY)=Q<%'B:Q@'@5)=B\&VNA;SW^L8U;M3A($V4P M#&R+N$K.=W066##Q%1)&8%!TXP8/-LZSIZ8=[GD4)S%/Q'K#0D&S\U$-'=VN M1JUF4MY+`91R+^]D$0SM]^)&+8%$;I1?Z5%,UYL-\=QP#W'3A]PVRHR#Z^"- MR^BL6$9-W?[.5D&V'WT1;-6`Y"9?7@O2^E%M0E^GPPGB6J4V!*-1L#,KOK@% M@,4$\1CI6QRR/8Y-B32,("UM6+[[J[U[E=O`S`V`(?,VJ"67A64V^`N!DA54 M&!N@]?-&SC=UZVV-@".UMM-N9^%ET;JI2WY_A+34AD'B"^J/$X@P?T5IE$5L M$E`&KDBOXO=@R",!5:6&])TG9XA01K]AA\#@QW5,YRG#./&7=':B.AU1%;+) M$3G`(DO*$F!X(H5590H58CS)Q6"00GTY;5R^G3;F[[&>F@;!'>Q9[8YV=;O4 M=VUK#`R!=_6@S0W%,'@ON0E7N&9&Q5!<,9UL"EM]E7[[> M^!+,-9)7^*$0CD"BD/[HB@BM-C1M;\;N,?7MG"P?3&]G`PQ]MP1>?^WO4I7@ M";&<(M@K!9Z4C'9T5HXW,TE394U-/>J4!YW-M9.Z2]B?YTF6#UD:I--]9C]5 M0WE^I+8PE`.Z=W>PQBRSCE%N4?KEJSR!M44=5M4.>*4LC MEGG657/()E5VSS0`=1IBXE5GH?B<#I\S3.Y]5]^!M#!BO3-I[6"-KL868'4R M;6'++YOUQ<0\B9#G$^Q2*HHW"'BY"J(G3.G-#H+&J2F3+JES@O-&NR._538` MT%OOG@&[Y0:@DUN+>C_YIKKW*I"=LDI`UAF7U$"$+TDL.K\2870 M[UP,2"!`#NO2#_&(_JCNU>J"G;"C!E3*D%P*'DNJT#1,8:*(RT*A2Q[=50S3 MZA/"=DH8YK.G6@!8_\$AGKBO/AZODSBA'2;M@Z_6RQM,5(6U_^=8)>MS%5.) MZ_M^")RF\DR>RW3KU&8T(E,[+M\ M$G-:*N9'==ZP[/A7N^@HDQ(IV]&*T$DQXH_[:XQF/Q)V MC_DHU(:@[?LA+VDQ\A,Z;VC/ZI9^^+IE*EB;(M1B^I&`&\>>O"#2 MB],5A6>J;#4M22N'2BE*C#2AO71MA5I.3+=X&"J]Z!D&.PN7D)P[*S]Q`K'/ M.<5LYX;O!EVLDS7!V;TEZHBIEJ M=/0>K1_'.(E%T(,\+5)1P')$AZY*Y+AJ"9"X5`^EJX%Y6NUDA2@@M>`DPZ5E;00J)\DQ+]9)^RM!WMS-G$ZK(\"-?JA9U8[ M33J`ZLH8JJ;)\!>:S2D]GG/HS6Z.3Y<9TOZ_)@2H&M38:L-M)HDRT:[+?!-< MJRWUC1C$@4Y>\$$:OF/CKCHH_2[VOV4BHB``J=A4RR88PE\NXWN7,GLYL MHS);-$6OUP!4$X9`Y9/^HE[>*%+5[MI%'NI//Y?=3WB&V258A>L(/OEA1.C@ ME;&-#H1E*V)L^X23.W8]'+O^>ZFZ8'[(TMCRX0JQSJ75:,H$@?_.E)L].>HHW M;7QG.,0+7W]#2%D4')G4"!453Q6R80*]2G6ZZH0DAX]T![,TXH#JQ02E)-]- MX?1HJ8G2-H3YE814OP=KS5>]`G04IH<&8W:8T+]7A1N:Z`&JT%9P):V.*Z%7 MF?IK=A%J9@%M3`"NQ.;39>VMO+`*5H#?OKI[I53%#ZH&NF3V;6,$Q+=^Q[VSIZN8TQ7Y?F6:-]-_'OQJDVR M^)=5\&X6`57]GARIDH(MCOA-F)EA=/.$7C';E!NOT68S>F._)]_PZ(@R>3;? MJ._^N?8)IHY03,G3)&!7"84>VX!9+15OELVU`5%A"]#5:L\3?=,U<&H$959Z MB-OIY>_;N"E8/8+81]MGCV!H$1`-]N1(RQXA-P^V1U"42WK'XAXI8V@1/F7: M.M*2,KEYL)1AX%E68OH?Z_#NG8"G_^)![M4YEW1GM84^(#IL!5MZCS;/Q,Q^ M*-BAXPBWA"03SZZB]IX[6AY.W;8$7(L*S-1+]X.4[A%1ORPO?G1)?Z(?9Q_1 M?Y@I^LG_`U!+`P04````"``&8ZY&:E1><@43``#)$0$`%0`<`&5X<&DM,C`Q M-3`S,S%?<')E+GAM;%54"0`#+,Q452S,5%5U>`L``00E#@``!#D!``#M7>MS MVS82_WXS]S_PW+FY]H-LRT[2QDWNQL^.IXFML9VV]RD#DY","T6H(.E'__I; MD'J0$@$N*%*`,LF'V):`Q>[^=A?OQ;O_/(]#[Y&*F/'H_4Y_=W_'HY'/`Q:- MWN]\NNT=WYY>7NYX<4*B@(0\HN]W(K[SGW___6\>_'OWCU[/NV`T#(Z\,^[W M+J,A_]F[(F-ZY/U"(RI(PL7/WF\D3.4G_(*%5'BG?#P):4+AB[SA(^_5[AOB M]7H(LK_1*.#BT\WEG.Q#DDR.]O:>GIYV(_Y(GKCX$N_Z'$?NEJ?"IW-:]'DB M*`F3E\_]_3__>7"V?WC8[[_>?1Z"%&S;6=&5DL_W(IRU<;@W M8V=.&;YEFO(%3F)V%&?L?>`^23(+JVW&4Y:0?_5FQ7KRHU[_H'?8WWV.@YV9 M\C,-"A[2&SKTY$^PE'FK1X&D4@!9.2,R@K8&@,;2*."@?Z@A?B,)H2%\141,K8_ MTC6%JJ7;<6PP%<>43F>QPQ@'-(5.8TLCMM%4=*Q/"GWF!_B@5(4^)S!)HL&, MD)1@W3$P?"R)[.?_^E[/F]4J_@J31"\GX15I3%F?,1]RO\1O*&<'7-1I[_R/ MP>5G':_']W$BP(1GA$)R3\.,_&=9%U=UKPFS4]UF\Y68^KLC_K@74`;SEOXK M^8L4Y%5OOS^=K7P''WW.>;BA(R:;CA(Y0ZS@'(I6EUQFM&@2Q\+WN`#O`,1F M-(GP2X:P.L&:EMB;9(/SGO_`PKD-#04?FZIRJC9>(TA1N\#"QB$X!4$$"2_! M99Y_I2\Z#%:*(D'HNX>"0FH;,,SDN`.RU=HOET`J_<`EI5?):%/7`RH8!PD" MN:JE5_I24:3V#UW4?J74-F`X!FX"R=%%2$;5ZE\J@E3[*Y?47BFE#76?ID** M>,%BGX3_I41H#5]=&@G":Y=`J)/=7L?[.PW#7R/^%-U2$O.(!I=QG%*AZX"5 M59#(O'$)&906[,'S&P]A7@O3W6S7)M;!LE(4"<>/[L&AD-KB\#3WWQLZX4*N M,N1[2-I1JJ(&$I2?W`-%KP-[V&0V<@K!=,2%=N*P5!")Q%OWD*B4V!X`@_0^ M9/Y%R$G5K'_.=:D8>L[FGO8KQ+48F/AXS*-L3>OV`>2.K],D.R<`#JH-3]IZ M6'1\AB2^SZ!*X]Z(D(FTL==[-$SBV2?9FGG!V*8??Y[S>CV\8!'PQ,`7 M>,QJ%LZGU7&UU_:>YN(=QS'HMUZ0Y7+6%G"-%%OV(84H[0>S=>&8#MNQJ*P4 MM[;0J]=P%0P*4=U`0YX&DH<'X(?<+7TD87:<(#DE0KS`X"0[CJA&!UG=VL(P M"@C>1"270+RA(!'SH5.I9EZ-7WU-:XO+#:##ZL$-U*:G0^(;ZE/@\#ZD5S29 M"JJ)A]I:UE:A&Z"%D=]5I`K'8QB-&X"F(&!MK;H5_+1:<0/*@:`3PH+S9WG& MAD*(N$X>J"B)K8815=G:^G8#"`VTX09\2*":0=+^FFH3KZI1/O`^I/!E\"&7 M6LEAQE["$Q)F):W"5C"K^A%_96%[:W\-,-2(ZX8;#02?4)&\#$*2K]'`&&DB MIYK0`^O"GZZ6O05`A-:7PUZ]^&X`=39U]CORG$L&'%[QR*\+@'7U[*T.&H.% M4X$;'-;50:\0=P68,0Q*%)U> M09XM`PS(BUP#0*^%+)?'XM79"!^A\.H%D&K)W4#G-(T3/H;`$3S*S49IB6=T M(G>1-!V;MA(6I\[&^<8X(73@!EA@4"*%+GA%0*TWJ:I@@>ILC-_$H?3RNP'3 M9910T&6"C7BJ\EB`.AOG&P.DE]P-=*YXDKGX!TXB=*>DK83%J;-=%6.<$#IP M`RR34+=.C.MLZF4,#2JX;>5L#)&.H&*HH:N$1;>S.9?Y4`.;DL&VXS69++

QN`'0C$V9$-#@G(H+(&\.,(AVGV:F$,SID M/M.$-TQ=+&R=#=F-8<-KQ`T$"_QE*YZE?&J7D0\3>9E5[80.N:!WY+FOG1N; MDL+BV]E0W]PMF^K+#;C5J;\PXP\\8)U-`(P!JTMVMKT3@+H%[^;;,'B<.YL* MK+-^K]5&JZC;O0Y3G;JS=#?FL,G=&._[$N4?OMV5Z:SW#4/^)#5_P<493^^3 M81JNGO/4=+G(^MM\M\9(16[TLBO73X_3Y($+]M?"T;73R=5*MN_?K`$@0AG. MH0;Q[UID,@?9M'A`1<8["CUU9=OW(XU2W1;2HH3M466-PE=6YLJ2N1'\I@8= MC::7@C`7-M15;`\PS!"IE=T-B$YY#&%\:CZZ#JE4S/:HH5ZYR]U.A91N`)"_ M7Q1"UW(YA@"A)2$V[`-A!\2.,XV\.ZH+HN9;6D M[8NYIL"H9'4#B5L:`LT1F,U'(K[0@ER:M3--'=MW;DW1J9??#9Q6Y#(8!%A, M*MD0%:6TV[XQ,Q=LL1^(`+)8V%YBQ'6Q7!5YZ]&4V[P&H_/JXO:OZYHBJA/; MD7`I6SR(Z MDBM:CD2T*Q[Q4I,K<4I=C;WRE=T00S75HJ9OT6 MLPF&E2)NNS_.#CK/3@'(IX1]>>67A6FBVV^OK6C]0JT)MD@UN#&`_YVRT0-P M=?P(WRJNAQGCA=UF-)1-Z5F_Z6F"\'I*3\*Z`6D/K9A-TJU?A9UU\?,=O MJ,\CGV49_!<,W_'6W+6;UFR?3FS-3KH$PPUS.Z,`CL\R:-1F4BYE^\1CIZ@L M)TE>58\;P,T6GVAV#!_&3340JLK;/AFY03#U*G,$5GD=Y'HB&9-9U.M/[RG* MVSY7N4E8M2IS`U:0&F9*,3VC^4^04TXF%\+F^8>C8HY&4!;J:LEZA&T?\=R@ MH;0$@JL697*?'%?;]D'3M@"K,P/4-?,MW6[%2%M^7VH]JUFF9?N-('LV5*W5 MK]&BIL]=S5X4J7SVRL2JE&F9J/=K-*^E?/!-XM.\JO7WKC8=CY:4 MUGAWX9&*>QY31^UC*;VYH8FLU+9^B'^#5J)0W==H*&Q]5M.U_MY9-\;5 MCKJW_?BL0@OYP?UV-MFUM*R_L[91XT*HU8U."^+K=.WSV/\S98(JWU!5FX,) M#>MW(=8`C#>6^FN9&^.5UTK/A:9K_4W`UJRJ'0U_I9W5-,-=*YV5EI;UM_"Z MMB>$)AWIGP3W*0VR"X@,3JNNH6A-JBS&C@K683<]US2VFB?;3P&O0CQ`BJH M>WH/5]WZ*XD=QP:%OAH'A4D6:VX3(A+[H6$3)O+YP(%'&S=K)%+D5LSD/')@ MY>LVG4S"[)(6"6>7M"ZC(1=C@GPB"$O`^E.$[4U>S'3F1H>QV'AD0=L=@/>9P*"G_T=[T%I>S5C8R6O'5=HF8QLX48D8C] ME;&QN".>9TDHLEAXBV5Q>QR1T;4=\C93?ZPCP<(8[L`"3T+MXF[[+2%#1&=I M8MJTK>74'QW!XD+PN4W'8R)>KH>W;!2Q(?/EYFM^]E2NE(*H?O&D6"D$_;@< M@@YVO2D]&74*%+T%26].TVIZI24!41F4E'5L#JQUL"$"`;:^9?>N1VQY\&RD M%Q<\L7`VLYA!2.%[/RW[WN&N-Z7@922\$@V;#U55BU7OU?\80:N98!"(L3\6]Y'IVQK'>^=:E:S,%#9;UDR+K"!=>F[!EQV[' M5I8SVK2C;1?"@SQ=Q?+4$=EKM-D0G4;*^6:_OQPCWNQZ!2+3EV:+9*RFTE0) MMQ"A/BX8DK'\.G0MIPBO-Z5CVD6?"I(*'L&O?KY-9PBM.27K65=-(6ZJK"T8EPH&@^M)",-K MFA`6QE=$Y.^S5X]0#YN-4.>M>-]/V_'F#7T;K'Y[*\7\K11WAF\;>PVEC1PE MSFSEXL+-*Z.M7<>"RU>ZW7N64GDU%)M\2E'*1^;7N:D#']L08;P?&RG'(C5=YS\QW?5Q59&P_3+(.K'K5 M.#/B63E:@QOUK-P7\*LVV*Z6=0.Q:GM3(5!@OYA$SN8#?4]$!'?0RO$STP"P5&R+=+_$ M>6'FX]QS9\?0I42C?$_AY&7EV%HFR4*<*)"I(:_(F)[Q,6'&CZ6MVYH;-E!I MOZB7TM:5?W&*P_9@-G\M[",=WU-1,V`M%[6]3-"E&ZB?52LKRHU)R4P&?10N MEW+#`5%!N,QX82G#`97714\WXUZ5P2B4WE+`@FD7RW2Y?SC5Y/D?@\OIZJML M2QF`9+G58K9GQ/JP4!>/K-(D3$@4PS;]*:[J.]INRWO4H M9Q^F@X>F:E[7BA3^V"*_EU$B6!0S/UL`ZBL\N\L&;2^*UUM)UQKXFB+.+U`P MB2^CNM/4;;=CNZ?96*RI5K`;QG,<9L1I4"UD[=/0V/JVGXI&@VVFD.U_IZB0 M/?R43%A"PGR[Z`;P$8_9UL)%FJ2"SA*.JVVA`2G;C_^BS:*QFHSV8:;?R/_D M4C)\\G]02P,$%`````@`!F.N1AAG+^9&!@``JR@``!$`'`!E>'!I+3(P,34P M,S,Q+GAS9%54"0`#+,Q452S,5%5U>`L``00E#@``!#D!``#M6MUSVC@0?[Z; MN?]!Q\S-]1Z,,82TH4D[^6@ZS-$F$])>IR\=80O01):()`?X[V\EVV"^%$.3 M>SC"`V.DW=^N]B>MUDC'[R?X=\]#EY2PJ(4N1.BU>5^\19]Q3%KH(^%$8BWD6_05L\2TB$O* MB$3G(AXQH@ETI)9:Z*!ZB)'GE8#]2G@DY)>;]@QVJ/6HY?OC\;C*Q0,>"WFG MJJ$H!]<5B0S)#(M,1I)@IJ<_@MK]'_6+6J,1!,WJI`^CN,`:).JUH&DZS%=P M<%L+6LVC5E`O:4UCG:B9M=KD3:T6U.!33OT35>%,^0@/FN+UY(9^&R;\37+^ MG4?A/SCI'(97T>3[C4^_LS/U<=+LW<:'O>F`W8Y/NU^GX_K?C4[7'1% M&FGW8NB-*UHH>I*,U%([(D MITA8'8@''SI`/CCP:H'7"'+Q1'D#C$CHB/@AY($4D#6=ZCRLM*H`/IGF]=[9GC78F67>'1*B M51KQQ29WB"$AVVQ+LAB?"QX1#BZ:)R48C:`O0ADD2C%?(JVNL82!#8FFX.Z: ML"_VNSEH[,(!>K5@XJ_]Y&06-G75OQJ9.@K,*4@UIG:29`AAI`^D(U2V-+:0 M=W-V4(ZSN3TD^FANT::P!9O(&'TA\1RKX243XS5\S;ODF<8SE]*K?I0,.95^(H8@*0PB5AM?,:YC((27Y.BDGZZ;G]3(]]2K* M@`TC!6@TQT8Y^'Z2=$.8R2:P%^OIK<1U".^&@D5$J@_W";P+Y#O&2KL[V$?+P3Z`65\`^1.E,'L<9DC*Q%9( ML(T6=H,-?S<".+A(I0^QERB$!,M:U,;&%JTRSA\V3O$G`'/U@. M_F$5%="RJK2`MY\,E-M-=]F!R^W$YF_2G]B)X=4P>]K7MT(W%Y+"W!XQHBZ( MQI2ISUB:U[('4HK)S=IN3AN[<3HSAUYE!M',XI[2NZFJ6D]G:6DW?0=;U60O M9&VNTS:LNL?EW`0U2]9Q+]2X:SL'/8_+NBE:>?]WU'[_;YK,ESG-NR%]9$\! M6^:PZ*2BJ#GRK61M0TGZ)Q5@CGKY2CZW\J0#AJ6S[8`75]LSC?=B9J0XW.RLU)\?EF:_EP]4 MCV'@0FK$5XYF76?TZ>V"C@@ME$/%_/)R/<\T>4'=:P35B8KFGF[CQ#P,VSF1 MZ^W@A/.FP`8OUNJ8!V^N7-:^\]J!R_Y:19\PK?(6;PZUBS>K5P9V=\=B[>!/ MB=L2969*4?-SJFBFRI&9*L'A3SJSFR./>9'=N;`%C[FD\:,[Q)*L5#VG4(_P M@14]F\Y%KO'4WG,88QE=C>QKP%6BS4HUU\+:7,.KG**AO98$Q)JQ0EWUG!8H M@WW0Y#0M$Y/FS)6A%J0_*J);FZ6C1&;_YZ59.Y50!F?0UB0V4A#DI*<@.29& M\J,4R2@7I"#B"E]:<%\SS#^1N$=D/N@U[5N[FE[Q:44BQI0_@:^N:RJG@"GA MS2[WOYPLSI[R,?V'=!S[Z<*`QW\!4$L!`AX#%`````@`!F.N1A3+\HL''``` M.-$``!$`&````````0```*2!`````&5X<&DM,C`Q-3`S,S$N>&UL550%``,L MS%15=7@+``$$)0X```0Y`0``4$L!`AX#%`````@`!F.N1C-=H@]/"@``)WH` M`!4`&````````0```*2!4AP``&5X<&DM,C`Q-3`S,S%?8V%L+GAM;%54!0`# M+,Q4575X"P`!!"4.```$.0$``%!+`0(>`Q0````(``9CKD8'$+-FT@8``',Y M```5`!@```````$```"D@?`F``!E>'!I+3(P,34P,S,Q7V1E9BYX;6Q55`4` M`RS,5%5U>`L``00E#@``!#D!``!02P$"'@,4````"``&8ZY&IZM,-#T=``#- M@0$`%0`8```````!````I($1+@``97AP:2TR,#$U,#,S,5]L86(N>&UL550% M``,LS%15=7@+``$$)0X```0Y`0``4$L!`AX#%`````@`!F.N1FI47G(%$P`` MR1$!`!4`&````````0```*2!G4L``&5X<&DM,C`Q-3`S,S%?<')E+GAM;%54 M!0`#+,Q4575X"P`!!"4.```$.0$``%!+`0(>`Q0````(``9CKD889R_F1@8` M`*LH```1`!@```````$```"D@?%>``!E>'!I+3(P,34P,S,Q+GAS9%54!0`# I+,Q4575X"P`!!"4.```$.0$``%!+!08`````!@`&`!H"``""90`````` ` end XML 32 FilingSummary.xml IDEA: XBRL DOCUMENT 2.4.1.9 Html 12 98 1 false 2 0 false 3 false false R1.htm 00000001 - Document - Document and Entity Information Sheet http://exprealty.com/role/DocumentAndEntityInformation Document and Entity Information true false R2.htm 00000002 - Statement - Condensed Consolidated Balance Sheets Sheet http://exprealty.com/role/BalanceSheets Condensed Consolidated Balance Sheets false false R3.htm 00000003 - Statement - Condensed Consolidated Balance Sheets (Parenthetical) Sheet http://exprealty.com/role/BalanceSheetsParenthetical Condensed Consolidated Balance Sheets (Parenthetical) false false R4.htm 00000004 - Statement - Condensed Consolidated Statements of Operations and Comprehensive Loss Sheet http://exprealty.com/role/StatementsOfOperationsAndComprehensiveLoss Condensed Consolidated Statements of Operations and Comprehensive Loss false false R5.htm 00000005 - Statement - Condensed Consolidated Statements of Cash Flows Sheet http://exprealty.com/role/StatementsOfCashFlows Condensed Consolidated Statements of Cash Flows false false R6.htm 00000006 - Disclosure - 1. Background and Basis of Presentation Sheet http://exprealty.com/role/BackgroundAndBasisOfPresentation 1. Background and Basis of Presentation false false R7.htm 00000007 - Disclosure - 2. Summary of Significant Accounting Policies Sheet http://exprealty.com/role/SummaryOfSignificantAccountingPolicies 2. Summary of Significant Accounting Policies false false R8.htm 00000008 - Disclosure - 3. Related Party Transactions Sheet http://exprealty.com/role/RelatedPartyTransactions 3. Related Party Transactions false false R9.htm 00000009 - Disclosure - 4. Stockholders' Equity Sheet http://exprealty.com/role/StockholdersEquity 4. Stockholders' Equity false false R10.htm 00000010 - Disclosure - 5. Stock Based Compensation Sheet http://exprealty.com/role/StockBasedCompensation 5. Stock Based Compensation false false R11.htm 00000011 - Disclosure - 6. Commitments and Contingencies Sheet http://exprealty.com/role/CommitmentsAndContingencies 6. Commitments and Contingencies false false R12.htm 00000012 - Disclosure - 2. Summary of Significant Accounting Policies (Policies) Sheet http://exprealty.com/role/SummaryOfSignificantAccountingPoliciesPolicies 2. Summary of Significant Accounting Policies (Policies) false false R13.htm 00000013 - Disclosure - 2. Summary of Significant Accounting Principles (Details Narrative) Sheet http://exprealty.com/role/SummaryOfSignificantAccountingPrinciplesDetailsNarrative 2. Summary of Significant Accounting Principles (Details Narrative) false false R14.htm 00000014 - Disclosure - 3. Related Party Transactions (Details Narrative) Sheet http://exprealty.com/role/RelatedPartyTransactionsDetailsNarrative 3. Related Party Transactions (Details Narrative) false false R15.htm 00000015 - Disclosure - 4. Stockholders' Equity (Details Narrative) Sheet http://exprealty.com/role/StockholdersEquityDetailsNarrative 4. Stockholders' Equity (Details Narrative) false false R16.htm 00000016 - Disclosure - 5. Stock Based Compensation (Details Narrative) Sheet http://exprealty.com/role/StockBasedCompensationDetailsNarrative 5. Stock Based Compensation (Details Narrative) false false All Reports Book All Reports Process Flow-Through: 00000002 - Statement - Condensed Consolidated Balance Sheets Process Flow-Through: Removing column 'Mar. 31, 2014' Process Flow-Through: Removing column 'Dec. 31, 2013' Process Flow-Through: 00000003 - Statement - Condensed Consolidated Balance Sheets (Parenthetical) Process Flow-Through: 00000004 - Statement - Condensed Consolidated Statements of Operations and Comprehensive Loss Process Flow-Through: 00000005 - Statement - Condensed Consolidated Statements of Cash Flows expi-20150331.xml expi-20150331.xsd expi-20150331_cal.xml expi-20150331_def.xml expi-20150331_lab.xml expi-20150331_pre.xml true true