XML 15 R4.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Operations - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Revenue of goods $ 1,393,355 $ 17,861
Revenue of goods – related party 14,500 22,500
Revenue of services 23,863 26,969
Revenue of services – related party 822,600 619,390
Total revenue 2,254,318 686,720
Cost of goods sold (290,714) (4,741)
Cost of goods sold – related party (3,870) (6,075)
Cost of service   (17,298)
Cost of service – related party (132,550) (214,095)
Total costs 427,134 242,209
Gross Margin 1,827,184 444,511
Operating Expenses    
Amortization 147,160 48,786
Consulting 351,773 400,945
General and administrative 800,471 366,524
Impairment of goodwill   198,834
Payroll 298,062 285,493
Professional fees 95,976 103,529
Total Operating Expenses 1,693,442 1,404,111
Income (loss) from operations 133,742 (959,600)
Other Income (Expense)    
Gain (loss) on change in fair value of derivative liabilities (341,192) 672,095
Gain on forgiveness of debt 25,863 169,726
Interest expense (535,931) (307,208)
Make whole expense (318,132) (514,386)
Other loss (19,700)  
Total Other Income (Expense) (1,189,092) 20,227
Net Loss from Continuing Operations (1,055,350) (939,373)
Discontinued Operations    
Loss on disposal of subsidiary 55,714 (55,714)
Net income from discontinued operations   173,143
Total Discontinued Operations   117,429
Net Loss $ (1,055,350) $ (821,944)
Net Earnings (Loss) per Share – Basic and Diluted    
Net Loss (in Dollars per share) $ (0.02) $ (0.04)
Continuing operations (in Dollars per share) $ (0.02) (0.05)
Discontinued operations (in Dollars per share)   $ 0.01
Weighted Average Shares Outstanding – Basic and Diluted (in Shares) 42,638,112 20,170,185