XML 32 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Operations (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Revenue of goods $ 17,686us-gaap_SalesRevenueGoodsGross  
Revenue of services 23,862us-gaap_SalesRevenueServicesNet  
Revenue of services – related party 285,000exsl_SalesRevenueServicesRelatedParty  
Cost of goods sold (4,733)us-gaap_CostOfGoodsSold  
Cost of service – related party (100,000)exsl_CostOfServiceRelatedParty  
Gross Margin 221,815us-gaap_GrossProfit  
Operating Expenses    
Amortization 36,286us-gaap_AdjustmentForAmortization  
Consulting 17,640us-gaap_ProfessionalAndContractServicesExpense  
General and administrative 113,259us-gaap_GeneralAndAdministrativeExpense 34,093us-gaap_GeneralAndAdministrativeExpense
Payroll 67,352us-gaap_LaborAndRelatedExpense 10,765us-gaap_LaborAndRelatedExpense
Professional fees 42,147us-gaap_ProfessionalFees 35,784us-gaap_ProfessionalFees
Transfer agent fees 60us-gaap_NoninterestExpenseTransferAgentAndCustodianFees 163us-gaap_NoninterestExpenseTransferAgentAndCustodianFees
Total Operating Expenses 276,744us-gaap_CostsAndExpenses 80,805us-gaap_CostsAndExpenses
Loss Before Other Income (Expense) (54,929)us-gaap_OperatingIncomeLoss (80,805)us-gaap_OperatingIncomeLoss
Other Income (Expense)    
Gain (loss) on change in fair value of derivative liabilities 107,289us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGain 653,253us-gaap_DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGain
Gain on forgiveness of convertible debt 3,061us-gaap_DebtInstrumentIncreaseDecreaseOtherNet 169,726us-gaap_DebtInstrumentIncreaseDecreaseOtherNet
Interest expense (232,570)us-gaap_InterestExpense (130,929)us-gaap_InterestExpense
Make whole gain 51,082us-gaap_DebtInstrumentDecreaseForgiveness  
Total Other Income (Expense) (71,138)us-gaap_NonoperatingIncomeExpense 692,050us-gaap_NonoperatingIncomeExpense
Net Loss from Continuing Operations (126,067)us-gaap_IncomeLossFromContinuingOperations 611,245us-gaap_IncomeLossFromContinuingOperations
Discontinued Operations    
Net income (loss) from discontinued operations   (217,733)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Net Income (Loss) $ (126,067)us-gaap_NetIncomeLoss $ 393,512us-gaap_NetIncomeLoss
Net Earnings per Share – Basic and Diluted    
Net income (loss) (in Dollars per share) $ 0.00us-gaap_EarningsPerShareBasic $ 0.02us-gaap_EarningsPerShareBasic
Continuing operations (in Dollars per share) $ 0.00us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ 0.03us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
Discontinued Operations (in Dollars per share)   $ (0.01)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
Weighted Average Shares Outstanding – Basic and Diluted (in Shares) 28,356,711us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 19,627,952us-gaap_WeightedAverageNumberOfSharesOutstandingBasic