0001477932-15-004519.txt : 20150716 0001477932-15-004519.hdr.sgml : 20150716 20150715212556 ACCESSION NUMBER: 0001477932-15-004519 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 9 CONFORMED PERIOD OF REPORT: 20150331 FILED AS OF DATE: 20150716 DATE AS OF CHANGE: 20150715 FILER: COMPANY DATA: COMPANY CONFORMED NAME: New Global Energy, Inc. CENTRAL INDEX KEY: 0001543083 STANDARD INDUSTRIAL CLASSIFICATION: FISHING, HUNTING & TRAPPING [0900] IRS NUMBER: 454349842 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-54609 FILM NUMBER: 15990325 BUSINESS ADDRESS: STREET 1: 109 EAST 17TH STREET, SUITE 4217 CITY: CHEYENNE STATE: WY ZIP: 82001 BUSINESS PHONE: 307-633-9192 MAIL ADDRESS: STREET 1: 109 EAST 17TH STREET, SUITE 4217 CITY: CHEYENNE STATE: WY ZIP: 82001 10-Q 1 ngey_10q.htm FORM 10-Q

   

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

x QUARTERLY REPORT PURSUANTTO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2015

 

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

 

For the Transition Period From_______ to _______

 

333-179669

Commission file number

 

NEW GLOBAL ENERGY, INC.

(Exact name of small business issuer as specified in its charter)

 

Wyoming

45-4349842

(State of incorporation)

(IRS Employer Identification Number)

 

109 East 17th Street

Suite 4217

Cheyenne, WY 82001

(Address of principal executive office)

 

(307) 633-9192

(Issuer's telephone number)

 

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 required to file such reports), and (2) has been subject to the filing requirement for at least the past 90 days. Yes ¨ No x

 

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 (or for such shorter period that the registrant was required to submit and post such files). x Yes   ¨ No

 

Large accelerated filer

¨

Accelerated filer

¨ 

Non-accelerated filer

¨

Smaller reporting company

x

(Do not check if a smaller reporting company) 

 

 

 

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

 

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. Common Stock, par value $.0001 per share 13,097,365 outstanding shares as of March 31, 2015.

 

 

 

NEW GLOBAL ENERGY, INC.

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

Financial Statements-unaudited

 

 

 

 

 

 

Condensed Consolidated Balance Sheets as of March 31, 2015 (unaudited) and December 31, 2014

 

3

 

 

 

 

 

Condensed Consolidated Statements of Operations for the Three Month Periods Ended March 31, 2015 and March 31, 2014 (unaudited)

 

4

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Three Month Periods Ended March 31, 2015 and March 31, 2014 (unaudited)

 

5

 

 

 

 

 

Condensed Consolidated Statement of Stockholders' Equity for the period ended March 31, 2015 (unaudited)

 

6

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements

 

7

 

 

 

 

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

10

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

13

 

 

 

 

Item 4. Controls and Procedures

 

13

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

Item 1. Legal Proceedings.

 

14

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

 

14

 

 

 

 

Item 3.

Defaults Upon Senior Securities

 

14

 

 

 

 

Item 4. Not Required

 

14

 

 

 

 

Item 5.

Other Information

 

 14

 

 

 

 

Item 6.

Exhibits

 

             14

 

 

 

 

Signatures

15

  

 
2
 

 

ITEM 1. FINANCIAL STATEMENTS

 

New Global Energy, Inc.

Condensed Consolidated Balance Sheets

 
  

 

March 31,
2015

 

 

December 31,
2014

 

 

 

(unaudited)

 

 

 

 

Assets

 

Current assets 

 

 

 

 

 

 

Cash 

 

$ 13,760

 

 

$ 25,008

 

Accounts receivable 

 

 

0

 

 

 

3,661

 

Inventory 

 

 

6,000

 

 

 

43,043

 

Total current assets

 

 

19,760

 

 

 

71,712

 

 

 

 

 

 

 

 

 

 

Property & equipment, net 

 

 

5,378,799

 

 

 

5,400,251

 

 

 

 

 

 

 

 

 

 

Other assets: 

 

 

 

 

 

 

 

 

Goodwill 

 

 

16,182,601

 

 

 

16,182,601

 

Deposits 

 

 

6,238

 

 

 

6,238

 

Total other assets

 

 

16,188,839

 

 

 

16,188,839

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$ 21,587,398

 

 

$ 21,660,802

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

Current liabilities: 

 

 

 

 

 

 

 

 

Accounts payable-trade 

 

$ 174,696

 

 

$ 170,685

 

Accrued expenses 

 

 

496,120

 

 

 

486,052

 

Due to related parties 

 

 

350,558

 

 

 

295,558

 

Current portion of long-term debt 

 

 

287,722

 

 

 

812,108

 

Derivative liability 

 

 

415,006

 

 

 

560,110

 

Total current liabilities 

 

 

1,724,102

 

 

 

2,324,513

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion 

 

 

510,848

 

 

 

182,157

 

Total liabilities

 

 

2,234,950

 

 

 

2,506,670

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity: 

 

 

 

 

 

 

 

 

Preferred stock-20,000,000 authorized $0.0001 par value 6,816 issued and outstanding (liquidation preference of $1,022,400) 

 

 

1

 

 

 

0

 

Common stock-100,000,000 authorized $0.0001 par value 13,097,365 issued & outstanding 

 

 

1,310

 

 

 

1,310

 

Additional paid-in capital 

 

 

36,442,512

 

 

 

34,108,982

 

Accumulated deficit 

 

 

(24,067,184 )

 

 

(21,972,929 )

Total New Global stockholders' equity 

 

 

12,376,639

 

 

 

12,137,363

 

Non-controlling interest 

 

 

6,975,809

 

 

 

7,016,769

 

Total stockholders' equity

 

 

19,352,448

 

 

 

19,154,132

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Stockholders' Equity

 

$ 21,587,398

 

 

$ 21,660,802

 

 

See notes to unaudited condensed consolidated financial statements.

 

 
3
 

 

New Global Energy, Inc.

Condensed Consolidated Statements of Operations

(unaudited)

 
 

 

Three Months Ended March 31,
2015

 

 

Three Months Ended March 31,
2014

(restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue 

 

$ 20,247

 

 

$ 0

 

 

 

 

 

 

 

 

 

 

Costs & Expenses: 

 

 

 

 

 

 

 

 

Costs of goods sold

 

 

65,660

 

 

 

0

 

Depreciation & Amortization 

 

 

33,328

 

 

 

0

 

General & administrative 

 

 

180,966

 

 

 

90,748

 

 Total Operating Costs & Expenses 

 

 

279,954

 

 

 

90,748

 

 

 

 

 

 

 

 

 

 

Other (Gain) Expense: 

 

 

 

 

 

 

 

 

Derivative valuation (gain) charge

 

 

(145,104 )

 

 

6,272,480

 

Interest expense & amortization of debt discount 

 

 

27,880

 

 

 

120,757

 

Interest income

 

 

0

 

 

 

(4,919 )

Loss on settlement of debt 

 

 

1,992,732

 

 

 

0

 

Net loss from equity method investment 

 

 

0

 

 

 

33,804

 

Total Other Expense

 

 

1,875,508

 

 

 

6,422,122

 

 

 

 

 

 

 

 

 

 

Loss before income taxes 

 

 

(2,135,215 )

 

 

(6,512,870 )

Provision for income taxes 

 

 

0

 

 

 

0

 

Net loss 

 

 

(2,135,215 )

 

 

(6,512,870 )

Net loss attributable to non-controlling interest

 

 

40,960

 

 

 

0

 

Net loss attributable to New Global 

 

$ (2,094,254 )

 

$ (6,512,870 )

 

 

 

 

 

 

 

 

 

Basic and diluted per share amounts: 

 

 

 

 

 

 

 

 

Basic and diluted net loss 

 

$ (0.16 )

 

$ (2.40 )

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic & diluted) 

 

 

13,097,365

 

 

 

2,709,704

 

 

See notes to unaudited condensed consolidated financial statements.

 

 
4
 

 

New Global Energy, Inc.

Condensed Consolidated Statement of Cash Flows

(unaudited)

 

 

 

Three Months
Ended
March 31,
2015

 

 

Three Months
Ended
March 31,
2014

 (restated)

 

Cash flows from operating activities: 

 

 

 

 

 

 

Net Loss 

 

$ (2,135,215 )

 

$ (6,512,870 )

Adjustments required to reconcile net loss 

 

 

 

 

 

 

 

 

 to cash used in operating activities: 

 

 

 

 

 

 

 

 

Net loss from to equity method investment 

 

 

0

 

 

 

33,804

 

Derivative valuation charge (gain) 

 

 

(145,104 )

 

 

6,272,480

 

Loss realized upon conversion of debt 

 

 

1,992,732

 

 

 

0

 

Amortization of debt discount 

 

 

0

 

 

 

114,126

 

Depreciation and amortization 

 

 

33,328

 

 

 

0

 

Changes in operating assets and liabilities: 

 

 

 

 

 

 

 

 

Decrease in accounts receivable 

 

 

3,661

 

 

 

0

 

Increase in interest receivable 

 

 

0

 

 

 

(4,919 )

Decrease in inventory 

 

 

37,043

 

 

 

0

 

Increase in accounts payable 

 

 

3,849

 

 

 

0

 

Increase in accrued expenses 

 

 

10,228

 

 

 

6,632

 

Cash used in operating activities: 

 

 

(199,478 )

 

 

(90,747 )

 

 

 

 

 

 

 

 

 

Cash flows from investing activities: 

 

 

 

 

 

 

 

 

Advances to equity method investee 

 

 

0

 

 

 

(135,000 )

Purchase of equipment 

 

 

(11,875 )

 

 

0

 

Cash used in investing activities 

 

 

(11,875 )

 

 

(135,000 )

 

 

 

 

 

 

 

 

 

 Cash flows from financing activities: 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock 

 

 

0

 

 

 

72,000

 

Proceeds of notes payable 

 

 

259,800

 

 

 

0

 

Proceeds of convertible note advances 

 

 

0

 

 

 

150,000

 

Payments on long-term debt 

 

 

(114,695 )

 

 

0

 

Payments made on related party debt 

 

 

55,000

 

 

 

0

 

 Cash provided by financing activities 

 

 

200,105

 

 

 

222,000

 

 

 

 

 

 

 

 

 

 

Change in cash 

 

 

(11,248 )

 

 

(3,747 )

Cash-beginning of period 

 

 

25,008

 

 

 

19,076

 

Cash-end of period 

 

$ 13,760

 

 

$ 15,329

 

Cash paid during the period for: 

 

 

 

 

 

 

 

 

Interest

 

$ 0

 

 

$ 0

 

Income taxes

 

$ 0

 

 

$ 0

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosure of non-cash activity: 

 

 

 

 

 

 

 

 

Fair value of preferred/common stock issued upon settlement of debt 

 

$ 2,333,530

 

 

$ 3,440,745

 

Derivative liability eliminated upon debt conversion 

 

$ 0

 

 

$ 3,418,304

 

Note principal converted to common stock 

 

$ 0

 

 

$ 104,265

 

Net gain on conversion of notes payable and derivative liability 

 

$ 510,841

 

 

$ 81,824

 

Debt discount recorded at issuance of convertible debt and warrants 

 

$ 0

 

 

$ 150,000

 

Fair value of common stock issued upon exercise of warrants 

 

$ 0

 

 

$ 432,000

 

Derivative liability eliminated upon exercise of warrants 

 

$ 0

 

 

$ 412,216

 

Net gain on exercise of warrants and derivative liability 

 

$ 445,332

 

 

$ 52,216

 

 

See notes to unaudited condensed consolidated financial statements.

 

 
5
 

 

New Global Energy, Inc.

 Condensed Consolidated Statement of Stockholders' Equity

(unaudited)

     
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

variable

 

 

 

 

 

 

Preferred Stock

 

 

 

Common Stock

 

 

paid-in

 

 

Accumulated

 

 

interest

 

 

Total

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

Deficit

 

 

entity

 

 

Equity

 

Balance at December 31, 2014 

 

 

 

 

$ 0

 

 

 

13,097,365

 

 

$ 1,310

 

 

$ 34,108,982

 

 

$ (21,972,929 )

 

$ 7,016,769

 

 

$ 19,154,132

 

Preferred stock issued to settle debt 

 

 

6,816

 

 

 

1

 

 

 

0

 

 

 

0

 

 

 

2,333,530

 

 

 

0

 

 

 

0

 

 

 

2,333,531

 

Net Loss 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(2,094,254 )

 

 

(40,960 )

 

 

(2,135,214 )

Balance at March 31, 2015 

 

 

6,816

 

 

$ 1

 

 

 

13,097,365

 

 

$ 1,310

 

 

$ 36,442,512

 

 

$ (24,067,184 )

 

$ 6,975,809

 

 

$ 19,352,448

 

 

See notes to unaudited condensed consolidated financial statements.

 

 
6
 

 

NEW GLOBAL ENERGY, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2015

 

Note 1. Organization and nature of operations:

 

Background 

 

New Global Energy, Inc. ("NGE" or the "Company") was organized on January 24, 2012. NGE's executive offices are located in Brevard County, Florida. The Company is focused on the development of its Global Energy Plantation ("GEP") Platform which combines alternative energy production, sustainable agriculture and aquaculture. It anticipates the use of non-centralized power plants, primarily concentrated solar power, Jatropha based biofuels and aquaculture operations to produce power for its own use and to feed into the power grid serving local power needs while producing farm grown fish and shrimp as food products. Management has begun to execute this plan through the purchase of a noncontrolling equity interest and rights to majority of profits of Aqua Farming Tech, Inc. ("AFT"). The Company is in the process of raising additional equity capital to support the completion of its acquisition and development activities. The Company's activities are subject to significant risks and uncertainties, including failing to secure additional funding to operationalize the Company. 

 

Going Concern 

 

The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company has earned no revenue earned since inception, and lacks any operational history. These matters, among others, raise substantial doubt about our ability to continue as a going concern. 

 

While the Company is attempting to commence operations and generate revenues, the Company's cash position may not be significant enough to support the Company's daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company's ability to further implement its business plan and generate revenues. 

 

The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern 

 

Basis of Presentation 

 

The accompanying condensed consolidated balance sheet as of December 31, 2014, which was derived from audited financial statements, and the unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete consolidated financial statements. The results of operations for the periods presented are not necessarily indicative of the results expected for the full fiscal year or any future period. These financial statements should be read in conjunction with the audited financial statements and related notes for the fiscal year ended December 31, 2014, included in the Company's Annual Report on Form 10-K covering that period. 

 

In the opinion of management, the information furnished in these interim financial statements reflect all adjustments necessary for a fair statement of the financial position and results of operations and cash flows as of and for the three-month periods ended March 31, 2015 and 2014. All such adjustments are of a normal recurring nature. The financial statements do not include some information and notes necessary to conform with annual reporting requirements. 

 

Note 2. Summary of Significant Accounting Policies

 

Use of Estimates 

 

The preparation of these financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on going basis, we evaluate our estimates, including those related intangible assets, income taxes, insurance obligations and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other resources. Actual results may differ from these estimates under different assumptions or conditions. The results of operations for the periods presented are not necessarily indicative of the results for the full fiscal year or any future period.  

 

 
7
 

 

Earnings per Common Share: We compute net (loss) per share in accordance with FASB ASC 260, Earning per Share. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive. 

 

 

 

March 31,
2015

 

 

March 31,
2014

 

Preferred Stock 

 

 

981,504

 

 

 

0

 

Convertible Debt 

 

 

0

 

 

 

2,000,000

 

Warrants 

 

 

117,416

 

 

 

528,000

 

Carrying value at end of year 

 

 

1,098,920

 

 

 

2,528,000

 

 

 Reclassification 

 

Certain amounts from the prior period have been reclassified to conform to the current period presentation

 

Recent Accounting Pronouncements 

 

In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2015-03, "Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs." ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. Currently, debt issuance costs are recognized as deferred charges and recorded as other assets. The guidance is effective for annual and interim periods beginning after December 15, 2015 with early adoption permitted and is to be implemented retrospectively. Adoption of the new guidance will only affect the presentation of the Company's consolidated balance sheets and will have no impact to our financial statements. 

 

The Company has implemented all new relevant accounting pronouncements that are in effect through the date of these financial statements. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

Note 3. Stockholders' Equity:

 

Current Authorization 

 

We are currently authorized to issue up to 100,000,000 shares of $ 0.0001 par value common stock and 20,000,000 preferred stock.. All issued shares of common stock are entitled to vote on a 1 share/1 vote basis.  

 

Recent Issuances 

 

Shares issued in settlement of debt: In February and March 2015 we issued a total of 6,816 shares of Series "A" Preferred stock in settlement of $340,800 of principal due on notes payable. The shares were valued at fair value using an Option Pricing model coupled with the Equity Allocation method. The resultant value of $2,333,531 was derived using the following significant assumptions:  

 

Risk free interest rate 

.49% to .70%

Expected volatility 

82% to 90%

Expected years to liquidity 

2 years

Expected dividend yield 

0%

 

Each share of Series A Preferred Stock shall be convertible, at the option of the holder, at any time into such number of fully paid and non-assessable shares of Common Stock as is determined by multiplying the number of issued and outstanding shares of the Corporation's Common Stock by .0000110. Provided however, that such number of common shares into which each share of Series A Stock may be converted shall not exceed 220. As of March 31, 2015 each share would convert into approximately 144 common shares. The shares are entitled to a liquidation preference of $150 per share and dividends on a pro-rata basis with the common if and when declared.  

 

 
8
 

 

Note 4. Derivative Warrant Liabilities: 

 

The aggregate fair value of the derivative liability arising from the warrants was determined to be $415,006 at March 31, 2015. 

 

The Company values its warrant derivatives and simple conversion option derivatives using the Black-Scholes option-pricing model. Assumptions used include:  

 

  · risk-free interest rate- 0.15%-.0.36%
  · warrant life is the remaining contractual life of the warrants,
  · expected volatility-319% to 329%,
  · expected dividends-none
  · exercise prices as set forth in the agreements,
  · common stock price of the underlying share on the valuation date, and
  · number of shares to be issued if the instrument is converted

 

The following table summarizes the derivative liabilities included in the balance sheet: 

 

 

 

Warrants

 

Fair value at December 31, 2014 

 

$ 560,110

 

Adjustments to fair value at March 31, 2015 

 

 

(145,104 )

Fair value at March 31, 2015 

 

$ 415,006

 

 

Note 5. Current Loan Activity:

 

During the quarter ended March 31, 2015 the Company borrowed $259,800 from a related party through a series of three $100,000 unsecured promissory notes. The notes bear interest at 4% and are payable one year from the date of issuance. During the quarter $137,500 of previously issued notes and $203,300 of the new notes were settled by the issuance of 6,816 shares of preferred stock valued at $2,333,531. As of March 31, 2015 $56,500 remains outstanding. As of March 31, 2015 the Company had unused credit of $2,700 on these notes.  

 

On March 10, 2015 the Company executed an extension and new loan agreement with First General Bank consolidating the existing principal balance of $466,312 and accrued interest and other fees of $39,866 for a total of $506,178. The note bears interest at 6.5% and requires monthly payments of $3,449. The entire amount is due on March 10, 2017 and is secured by the property and equipment of AFT.  

 

Note 6. Fair Value Measurements:

 

The following table summarizes assets and liabilities measured at fair value on a recurring basis as of March 31, 2015: 

 

 

 

March 31, 2015

 

Description of assets: 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

None 

 

$ -

 

 

$ -

 

 

$ -

 

 

$ -

 

Description of liabilities: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 

 

$ -

 

 

$ -

 

 

$ 415,006

 

 

$ 415,006

 

 

Note 7. Subsequent Events: 

 

On May 11, 2015, the Company's Board of Directors approved the acquisition of certain technologies through three agreements including an exclusive license to VIP Patient Management Software System (Electronic Medical Records (EMR) and Electronic Health Records (EHR) Platforms) an exclusive license to Canacard Patient Management Systems Software, a HIPAA compliant platform that manages end-to-end transactions involved in providing safe access to controlled substances. The exclusive license from ALTERNATE HEALTH, INC., and is for a period of 20 years for the United States and Puerto Rico. This software is included under the International Patent Application PCT/CA2014/050890. The Company agreed to issue 1,500,000 commons shares for these licenses as well as warrants to purchase an additional 1,100,000 at a price equal to 50% of the market price on the day of issue. There is additional consideration of $1,500,000 due when as and if funding of operations under these licenses is closed. 

 

 
9
 

 

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION.  

 

The following discussion and analysis is intended as a review of significant factors affecting our financial condition and results of operations for the periods indicated. The discussion should be read in conjunction with our consolidated financial statements and the notes presented herein. In addition to historical information, the following Management's Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. Our actual results could differ significantly from those anticipated in these forward-looking statements as a result of certain factors discussed in this Form 10-Q.  

 

Overview and Financial Condition 

 

New Global Energy, Inc. ("NGE" or the "Company") is a sustainable agriculture and aquaculture company organized as a Wyoming corporation on January 24, 2012 with executive offices located in Brevard County, Florida. The Company focuses on the use of advanced technology and farming techniques with the goal of increasing production and decreasing costs. The Company is focused on internal growth and growth through the acquisition of high-growth firms, assets and properties in the Green market space; industry segments include sustainable agriculture, aquaculture, solar, biofuels and carbon credits. Management is targeting growth stage assets, operations and companies that possess proprietary market edge and demonstrate solid opportunity to scale their business. We expect to pursue special opportunities that are anticipated to accelerate shareholder value by consolidating certain tiers of the $5 Trillion per year fragmented Green and Renewable Energy industry. 

 

The first portion of the Company's development included the development of its Global Energy Plantation ("GEP") using its Global Cell concept which combines alternative energy (source of usable energy intended to replace fuel sources without the undesired consequences of the replaced fuels) production, sustainable agriculture (practice of farming using principles of ecology, the study of relationships between organisms and their environment) and aquaculture (the farming of aquatic organisms such as fish, crustaceans, molluscs and aquatic plants). It uses non centralized power plants, primarily solar power and aquaculture operations to produce power for its own use and to feed into the power grid serving local power needs while producing farm grown fish and shrimp as food products. 

 

The Company is focused on internal growth and growth through the acquisition of high-growth firms, assets and properties in the Green market space; industry segments include sustainable agriculture, aquaculture, solar, biofuels and carbon credits. Management is targeting growth stage assets, operations and companies that possess proprietary market edge and demonstrate solid opportunity to scale its business. The Company expects to scale its business through the development of the acquisition of existing farms and through the acquisition of additional farms. The Company believes that it can lower the costs of operations in anticipated acquisition through the construction of the solar generating systems and algae based feeding programs. The Company anticipates that if it is able to improve the metrics associated with the cost of production it will be able to attain a competitive advantage other farms in that market space. 

 

By the end of 2013, the Company had completed incremental acquisitions of Aqua Farming Tech, Inc. ("AFT") bringing its total ownership to 36.69%. AFT is a California corporation with aquaculture and agriculture operations in the Coachella Valley in Southern California that operates a large aquaculture operation on two parcels of land totaling 118.9 acres. On July 15, 2014 the Company acquired a 43.66% Net Revenue Interest in and to the net revenues from the operations of AFT's aquaculture operations in Southern California. Cash allocable to the Net Revenue Interest is calculated and distributed on a quarterly basis within forty five (45) days after the end of each calendar quarter. The Company has determined that the acquisition of this 43.6% Net Revenue Interest, considering its previously held equity interest (PHEI), The outstanding debt owed by AFT to the Company, and implicit variable interest resulting from the acquisition of Net Revenue Interest resulted in the Company being the Primary Beneficiary of AFT and consolidating AFT as of July 15, 2014. 

 

 
10
 

 

Forward-looking statements such as this are subject to risks and uncertainties that could cause actual results to differ materially from those contemplated by a forward-looking statement. These risks and uncertainties include, without limitation: (1) the potential acquisitions or mergers may not be consummated in a timely manner, if at all; (2) any merger agreement may be terminated in circumstances that require the Company to pay a termination fee or reimburse certain expenses; (3) the diversion of management's attention from the Company's ongoing business operations; (4) the ability of the Company to retain and hire key personnel; (5) the effect of the announcement of any acquisition or Merger on the Company's business relationships, operating results and business generally; (6) competitive responses to any proposed Merger; and (7) the failure to obtain any requisite approvals to any Merger, such as stockholder approval. The Company expressly disclaims any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.  

 

Results of Operations for the Three Months ended March 31, 2015 compared to March 31, 2014 

 

The Company had revenues for the three month period ended March 31, 2015 of $20,247 up from revenues of $0 for the same period the prior year. Selling, general and administrative expenses for the same three months ended March 31, 2015 were $279,954, up from $90,748 for the same period the prior year. The increases were significantly associated with the consolidation of the Company's financial statements with Aqua Farming Tech, Inc.  

 

We charge the initial valuation of the conversion feature and warrants by offsetting the carrying value of the note up to the principal. Initial derivative values in excess of note principal are immediately charged to interest expense. Derivative valuation charged to interest expense was ($145,104) for the three months ended March 31, 2015 down from $6,272,480 for the same period the prior year with the decrease substantially due to the conversion and payment of notes prior to the reported period. This significant decline in derivative valuation charge resulted in a decline in Net Loss for the reported period to ($2,094,524) from ($6,512,870) for the same period the prior year. 

 

Emerging Growth Company: 

 

We qualify as an "emerging growth company" under the 2012 JOBS Act. Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. As an emerging growth company, we can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of the benefits of this extended transition period.  

 

The Company has implemented all new relevant accounting pronouncements that are in effect through the date of these financial statements. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

 

 

Cash Flows Three Months Ended

 

 

 

March 31,
2015

 

 

March 31,
2014

 

 

 

 

 

 

 

 

Net Cash Used by Operating Activities 

 

$ (199,478 )

 

$ (90,747 )

Net Cash Used by Investing Activities 

 

$ (11,875 )

 

$ (135,000 )

Net Cash Provided by Financing Activities  

 

$ 200,105

 

 

$ 222,000

 

Cash Ending Balance 

 

$ 13,760

 

 

$ 15,329

 

 

Although consolidated financials with Aqua Farming Tech, Inc. show revenues, the Company's cash position may not be significant enough to support the Company's daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company's ability to further implement its business plan and generate revenues. 

 

 
11
 

 

Financing Activities 

 

During the three months ended March 31, 2015, The Board of Directors of the Company approved the designation of 25,000 shares of the Company's Preferred Stock as "Series A Redeemable Convertible Preferred Stock" providing for redemption, conversion and preferences a set out in the Certificate of Designation of Rights, Privileges, Preferences and Restrictions of Series A Redeemable Convertible Preferred Stock of New Global Energy, Inc. file as Exhibit 4.1 with this Form 8-K filed January 22, 2015. 

 

In February and March 2015, the Company settled $340,800 of debt for 6,816 shares of the Company's Series A Redeemable Convertible Preferred stock. The Company has designated a total of 25,000 shares of Series A Preferred Stock. The Company showed a loss upon the settlement of this debt of $1,992,732 based on the fair value of the preferred stock. 

 

For the three months ended March 31, 2015, net cash provided from financing activities was $200,105. 

 

The Company has historically met its cash needs through a combination of cash flows from operating activities along with long and short term borrowings and through the sale of its stock. 

 

During the Company's fiscal quarter ending March 31, 2015, the Company borrowed an additional $259,800 from Bio-Global Resources, a private unrelated company, for operating capital under three Promissory Notes carrying interest at the rate of 4% and due and payable one year from the date of the notes. These notes carried no conversion or warrant provisions. 

 

Contractual Obligations 

 

The company has acquired Net Revenue interests and crop leases (see Overview of Financial Condition above). In addition, the Company has been reviewing various real property to utilize in its business plan and has been exploring the use of project finance structures to fund such acquisition and development of business activities. The Company expects to enter into such transaction or transactions during the next 12 months. There are currently no transactions under contract and there is no assurance that the company will be able to complete such transactions. 

 

Subsequent to the end of the reported period, on May 11, 2015, the Company's Board of Directors approved the acquisition of certain technologies through three agreements including an exclusive license to VIP Patient Management Software System (Electronic Medical Records (EMR) and Electronic Health Records (EHR) Platforms) an exclusive license to Canacard Patient Management Systems Software, a HIPAA compliant platform that manages end-to-end transactions involved in providing safe access to controlled substances. The exclusive license from ALTERNATE HEALTH, INC., and is for a period of 20 years for the United States and Puerto Rico. This software is included under the International Patent Application PCT/CA2014/050890. The Company agreed to issue 1,500,000 commons shares for these licenses as well as warrants to purchase an additional 1,100,000 at a price equal to 50% of the market price on the day of issue. There is additional consideration of $1,500,000 due when as and if funding of operations under these licenses is closed. 

 

Commitments and Capital Expenditures  

 

The Company had no material commitments for capital expenditures as of March 31, 2015.  

 

Off-Balance Sheet Arrangements 

 

The Company does not have any relationships with entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet financial arrangements. 

 

 
12
 

 

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk 

 

Not required for smaller reporting companies. 

 

ITEM 4. Controls and Procedures 

 

We maintain "disclosure controls and procedures," as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act"), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our Principal Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. We conducted an evaluation under the supervision and with the participation of our Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report pursuant to Rule 13a-15 of the Exchange Act. Based on this Evaluation, our Principal Executive Officer and Principal Financial Officer concluded that our Disclosure Controls were not effective as of the end of the period covered by this report. 

 

The limited size of the company including a limited staff makes it extremely difficult to segregate duties in a way that will allow disclosure controls and procedures to be implemented in an effective way. To the extent that the Company is able to add other executives and professional staff with increased business, it will continue its efforts to create an effective system of disclosure controls and procedures.  

 

a) The Company lacks the financial infrastructure to account for complex transactions which may result in a greater than normal risk that material errors may occur in the financial statements and not be detected timely.
b) The Company currently relies upon independent financial reporting consultants for review of critical accounting areas and disclosures and material non-standard transactions.
c) Lack of sufficient segregation of duties. Specifically, this material weakness is such that management must rely primarily on detective controls and controls could be strengthened by adding preventative controls to properly safeguard company assets.

 

Changes in Internal Controls 

 

We have also evaluated our internal control for financial reporting and there have been no significant changes in our internal controls or in other factors that could significantly affect those controls subsequent to the date of their last evaluation.

 

 
13
 
 

PART II - OTHER INFORMATION

 

ITEM 1. Legal Proceedings 

 

There are no pending legal proceedings. The Company may subject to other legal proceedings that arise in the ordinary course of its business and from prior management activities. Other than as previously disclosed, in the opinion of present management, the aggregate liability, if any, with respect to these other actions will not materially adversely affect our financial position, results of operations or cash flows. 

 

ITEM 1A. Risk Factors 

 

Not required for smaller reporting companies. 

 

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds 

 

The Company issued no shares of its common stock during the reported period. 

 

ITEM 3. Defaults Upon Senior Securities 

 

None 

 

ITEM 4. Other Information 

 

 None 

 

ITEM 5. Exhibits  

 

a)

Exhibits

 

31.1

Section 302 Certification By Chief Executive Officer and Principal Financial Officer

 

 

32.1

Section 906 Certification of Principal Executive Officer and Principal Financial Officer

 

 
14
 

 

SIGNATURES

  

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned thereunto duly authorized. 

 

 

NEW GLOBAL ENERGY, INC.

 

       
July 15, 2015  By: /s/ Perry West 

 

 

 

Perry West 

 

 

 

CEO an Director 

 

 

 

15


EX-31.1 2 ngey_ex311.htm CERTIFICATION

EXHIBIT 31.1

 

NEW GLOBAL ENERGY, INC.

OFFICER'S CERTIFICATE PURSUANT TO SECTION 302 

 

I, Perry West, the Chief Executive Officer and Chief Financial Officer of New Global Energy, Inc. certify that: 

 

1. I have reviewed this Form 10-Q of New Global Energy, Inc.
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 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 small business issuer as of, and for, the periods presented in this report;
4. The small business issuer'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 small business issuer 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 small business issuer, 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 small business issuer'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 small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter (the small business issuer's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

 

5. The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer'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 small business issuer'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 small business issuer's internal control over financial reporting.

 

 

Dated: July 15, 2015  By: /s/ Perry West

 

 

 

Perry West

 

 

 

Chief Executive Officer and Chief Financial Officer

 

 

EX-32.1 3 ngey_ex321.htm CERTIFICATION

EXHIBIT 32.1 

 

NEW GLOBAL ENERGY, INC.

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002 

 

In connection with the Quarterly Report of New Global Energy, Inc. (the Company) on Form 10-Q for the period ended March 31, 2015 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Perry West, Chief Executive Officer and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:  

 

(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.

 

A signed original of this written statement required by Section 906 has been provided to New Global Energy, Inc. and will be retained by New Global Energy, Inc. and furnished to the Securities and Exchange Commission or its staff upon request. 

 

 

July 15, 2015  By: /s/ Perry West

 

 

 

Perry West

 

 

 

Chief Executive Officer and Chief Financial Officer

 

EX-101.INS 4 ngey-20150331.xml XBRL INSTANCE DOCUMENT 0001543083 2014-12-31 0001543083 2015-01-01 2015-03-31 0001543083 2014-01-01 2014-03-31 0001543083 2015-03-31 0001543083 us-gaap:CommonStockMember 2014-12-31 0001543083 us-gaap:AdditionalPaidInCapitalMember 2014-12-31 0001543083 us-gaap:RetainedEarningsMember 2014-12-31 0001543083 us-gaap:NoncontrollingInterestMember 2014-12-31 0001543083 us-gaap:PreferredStockMember 2015-01-01 2015-03-31 0001543083 us-gaap:PreferredStockMember 2014-12-31 0001543083 us-gaap:PreferredStockMember 2015-03-31 0001543083 us-gaap:CommonStockMember 2015-01-01 2015-03-31 0001543083 us-gaap:CommonStockMember 2015-03-31 0001543083 us-gaap:AdditionalPaidInCapitalMember 2015-01-01 2015-03-31 0001543083 us-gaap:AdditionalPaidInCapitalMember 2015-03-31 0001543083 us-gaap:RetainedEarningsMember 2015-01-01 2015-03-31 0001543083 us-gaap:RetainedEarningsMember 2015-03-31 0001543083 us-gaap:NoncontrollingInterestMember 2015-01-01 2015-03-31 0001543083 us-gaap:NoncontrollingInterestMember 2015-03-31 0001543083 us-gaap:MinimumMember 2015-01-01 2015-03-31 0001543083 us-gaap:MaximumMember 2015-01-01 2015-03-31 0001543083 us-gaap:FairValueInputsLevel1Member 2015-03-31 0001543083 us-gaap:FairValueInputsLevel2Member 2015-03-31 0001543083 us-gaap:FairValueInputsLevel3Member 2015-03-31 0001543083 2014-03-31 0001543083 2013-12-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure 25008 13760 15329 19076 100000000 100000000 0.0001 0.0001 13097365 13097365 13097365 13097365 NEW GLOBAL ENERGY, INC. 10-Q 2015-03-31 false --12-31 No No Yes Smaller Reporting Company Q1 2015 295558 350558 0001543083 -2135214 -6512870 0 0 0 -2094254 -40960 2506670 2234950 182157 510848 2324513 1724102 812108 287722 486052 496120 170685 174696 21660802 21587398 16182601 16182601 5400251 5378799 71712 19760 43043 6000 3661 0 16188839 16188839 1310 1310 34108982 36442512 -21972929 -24067184 19154132 19352448 1310 34108982 -21972929 7016769 0 1 1310 36442512 -24067184 6975809 7016769 6975809 21660802 21587398 0 1 0.0001 0.0001 20000000 20000000 6816 6816 6816 6816 1022400 1022400 13097365 2709704 -0.16 -2.40 -2094254 -6512870 40960 0 0 0 -2135215 -6512870 1875508 6422122 0 4919 27880 120757 279954 90748 180966 90748 65660 0 20247 0 -11248 -3747 200105 222000 0 150000 259800 0 0 72000 -11875 -135000 11875 0 0 -135000 10228 6632 3849 0 37043 0 0 4919 -3661 0 33328 0 0 114126 1992732 0 -145104 6272480 0 -33804 0 104265 0 150000 0 0 0 0 2333530 3440745 0 3418304 510841 81824 0 432000 0 412216 445332 52216 6816 0 2333531 1 0 2333530 0 0 13097365 6816 13097365 <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif"><b>Background&#160;</b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">New Global Energy, Inc. (&#34;NGE&#34; or the &#34;Company&#34;) was organized on January 24, 2012. NGE's executive offices are located in Brevard County, Florida. The Company is focused on the development of its Global Energy Plantation (&#34;GEP&#34;) Platform which combines alternative energy production, sustainable agriculture and aquaculture. It anticipates the use of non-centralized power plants, primarily concentrated solar power, Jatropha based biofuels and aquaculture operations to produce power for its own use and to feed into the power grid serving local power needs while producing farm grown fish and shrimp as food products. Management has begun to execute this plan through the purchase of a noncontrolling equity interest and rights to majority of profits of Aqua Farming Tech, Inc. (&#34;AFT&#34;). The Company is in the process of raising additional equity capital to support the completion of its acquisition and development activities. The Company's activities are subject to significant risks and uncertainties, including failing to secure additional funding to operationalize the Company.&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif"><b>Going Concern&#160;</b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company has earned no revenue earned since inception, and lacks any operational history. These matters, among others, raise substantial doubt about our ability to continue as a going concern.&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">While the Company is attempting to commence operations and generate revenues, the Company's cash position may not be significant enough to support the Company's daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company's ability to further implement its business plan and generate revenues.&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif"><b>Basis of Presentation&#160;</b></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The accompanying condensed consolidated balance sheet as of December 31, 2014, which was derived from audited financial statements, and the unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (&#34;U.S. GAAP&#34;) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete consolidated financial statements. The results of operations for the periods presented are not necessarily indicative of the results expected for the full fiscal year or any future period.&#160;These financial statements should be read in conjunction with the audited financial statements and related notes for the fiscal year ended December 31, 2014, included in the Company's Annual Report on Form 10-K covering that period.&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">In the opinion of management, the information furnished in these interim financial statements reflect all adjustments necessary for a fair statement of the financial position and results of operations and cash flows as of and for the three-month periods ended March 31, 2015 and 2014. All such adjustments are of a normal recurring nature. The financial statements do not include some information and notes necessary to conform with annual reporting requirements.</font></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><b>Use of Estimates</b>&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The preparation of these financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on going basis, we evaluate our estimates, including those related intangible assets, income taxes, insurance obligations and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other resources. Actual results may differ from these estimates under different assumptions or conditions. The results of operations for the periods presented are not necessarily indicative of the results for the full fiscal year or any future period. &#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><i><u>Earnings per Common Share</u>:</i> We compute net (loss) per share in accordance with FASB ASC 260, <i>Earning per Share</i>. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive.&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31,</i></b></font><br /> <font style="font: 10pt Times New Roman, Times, Serif"><b><i>2015</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31,</i></b></font><br /> <font style="font: 10pt Times New Roman, Times, Serif"><b><i>2014</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Preferred Stock&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">981,504</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Convertible Debt&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2,000,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Warrants&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">117,416</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">528,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Carrying value at end of year&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">1,098,920</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2,528,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><i>Reclassification&#160;</i></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">Certain amounts from the prior period have been reclassified to conform to the current period presentation</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><i>Recent Accounting Pronouncements</i>&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">In April 2015, the Financial Accounting Standards Board (&#34;FASB&#34;) issued Accounting Standards Update (&#34;ASU&#34;) 2015-03, &#34;Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.&#34; ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. Currently, debt issuance costs are recognized as deferred charges and recorded as other assets. The guidance is effective for annual and interim periods beginning after December 15, 2015 with early adoption permitted and is to be implemented retrospectively. Adoption of the new guidance will only affect the presentation of the Company's consolidated balance sheets and will have no impact to our financial statements.&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The Company has implemented all new relevant accounting pronouncements that are in effect through the date of these financial statements. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.</p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><i>Current Authorization&#160;</i></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">We are currently authorized to issue up to 100,000,000 shares of $ 0.0001 par value common stock and 20,000,000 preferred stock.. All issued shares of common stock are entitled to vote on a 1 share/1 vote basis. &#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><i>Recent Issuances&#160;</i></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"><u>Shares issued in settlement of debt:</u> In February and March 2015 we issued a total of 6,816 shares of Series &#34;A&#34; Preferred stock in settlement of $340,800 of principal due on notes payable. The shares were valued at fair value using an Option Pricing model coupled with the Equity Allocation method. The resultant value of $2,333,531 was derived using the following significant assumptions: &#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="width: 50%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Risk free interest rate&#160;</font></td> <td style="width: 50%; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">.49% to .70%</font></td></tr> <tr style="vertical-align: bottom; background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Expected volatility&#160;</font></td> <td style="text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">82% to 90%</font></td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Expected years to liquidity&#160;</font></td> <td style="text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2 years</font></td></tr> <tr style="vertical-align: bottom; background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Expected dividend yield&#160;</font></td> <td style="text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0%</font></td></tr> </table> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">Each share of Series A Preferred Stock shall be convertible, at the option of the holder, at any time into such number of fully paid and non-assessable shares of Common Stock as is determined by multiplying the number of issued and outstanding shares of the Corporation's Common Stock by .0000110. Provided however, that such number of common shares into which each share of Series A Stock may be converted shall not exceed 220. As of March 31, 2015 each share would convert into approximately 144 common shares. The shares are entitled to a liquidation preference of $150 per share and dividends on a pro-rata basis with the common if and when declared.</p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The aggregate fair value of the derivative liability arising from the warrants was determined to be $415,006 at March 31, 2015.&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The Company values its warrant derivatives and simple conversion option derivatives using the Black-Scholes option-pricing model. Assumptions used include: &#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: top; width: 30px; line-height: 115%">&#160;</td> <td style="width: 30px; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">risk-free interest rate- 0.15%-.0.36%</font></td></tr> <tr> <td style="vertical-align: top; line-height: 115%">&#160;</td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">warrant life is the remaining contractual life of the warrants,</font></td></tr> <tr> <td style="vertical-align: top; line-height: 115%">&#160;</td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">expected volatility-319% to 329%,</font></td></tr> <tr> <td style="vertical-align: top; line-height: 115%">&#160;</td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">expected dividends-none</font></td></tr> <tr> <td style="vertical-align: top; line-height: 115%">&#160;</td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">exercise prices as set forth in the agreements,</font></td></tr> <tr> <td style="vertical-align: top; line-height: 115%">&#160;</td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">common stock price of the underlying share on the valuation date, and</font></td></tr> <tr> <td style="vertical-align: top; line-height: 115%">&#160;</td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">&#183;</font></td> <td style="line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">number of shares to be issued if the instrument is converted</font></td></tr> </table> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The following table summarizes the derivative liabilities included in the balance sheet:&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Warrants</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Fair value at December 31, 2014&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">560,110</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Adjustments to fair value at March 31, 2015&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">(145,104</font></td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">)</font></td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Fair value at March 31, 2015&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">415,006</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">During the quarter ended March 31, 2015 the Company borrowed $259,800 from a related party through a series of three $100,000 unsecured promissory notes. The notes bear interest at 4% and are payable one year from the date of issuance. During the quarter $137,500 of previously issued notes and $203,300 of the new notes were settled by the issuance of 6,816 shares of preferred stock valued at $2,333,531. As of March 31, 2015 $56,500 remains outstanding. As of March 31, 2015 the Company had unused credit of $2,700 on these notes. &#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">On March 10, 2015 the Company executed an extension and new loan agreement with First General Bank consolidating the existing principal balance of $466,312 and accrued interest and other fees of $39,866 for a total of $506,178.&#160;The note bears interest at 6.5% and requires monthly payments of $3,449. The entire amount is due on March 10, 2017 and is secured by the property and equipment of AFT.</font></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The following table summarizes assets and liabilities measured at fair value on a recurring basis as of March 31, 2015:&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="14" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31, 2015</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr> <td style="vertical-align: bottom; border-bottom: black 1pt solid; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>Description of assets:</i></b><i>&#160;</i></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Level 1</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Level 2</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Level 3</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Total</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="padding-left: 11.25pt; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">None&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><i>Description of liabilities:&#160;</i></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="padding-left: 11.25pt; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Derivatives&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">415,006</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">415,006</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> <p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">On May 11, 2015, the Company's Board of Directors approved the acquisition of certain technologies through three agreements including an exclusive license to VIP Patient Management Software System (Electronic Medical Records (EMR) and Electronic Health Records (EHR) Platforms) an exclusive license to Canacard Patient Management Systems Software, a HIPAA compliant platform that manages end-to-end transactions involved in providing safe access to controlled substances. The exclusive license from ALTERNATE HEALTH, INC., and is for a period of 20 years for the United States and Puerto Rico. This software is included under the International Patent Application PCT/CA2014/050890. The Company agreed to issue 1,500,000 commons shares for these licenses as well as warrants to purchase an additional 1,100,000 at a price equal to 50% of the market price on the day of issue. There is additional consideration of $1,500,000 due when as and if funding of operations under these licenses is closed.</font></p> <p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The preparation of these financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on going basis, we evaluate our estimates, including those related intangible assets, income taxes, insurance obligations and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other resources. Actual results may differ from these estimates under different assumptions or conditions. The results of operations for the periods presented are not necessarily indicative of the results for the full fiscal year or any future period.</font></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">We compute net (loss) per share in accordance with FASB ASC 260, <i>Earning per Share</i>. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive.&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31,</i></b></font><br /> <font style="font: 10pt Times New Roman, Times, Serif"><b><i>2015</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31,</i></b></font><br /> <font style="font: 10pt Times New Roman, Times, Serif"><b><i>2014</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Preferred Stock&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">981,504</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Convertible Debt&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2,000,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Warrants&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">117,416</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">528,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Carrying value at end of year&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">1,098,920</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2,528,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">In April 2015, the Financial Accounting Standards Board (&#34;FASB&#34;) issued Accounting Standards Update (&#34;ASU&#34;) 2015-03, &#34;Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.&#34; ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. Currently, debt issuance costs are recognized as deferred charges and recorded as other assets. The guidance is effective for annual and interim periods beginning after December 15, 2015 with early adoption permitted and is to be implemented retrospectively. Adoption of the new guidance will only affect the presentation of the Company's consolidated balance sheets and will have no impact to our financial statements.&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><font style="font: 10pt Times New Roman, Times, Serif">&#160;</font></p> <p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">The Company has implemented all new relevant accounting pronouncements that are in effect through the date of these financial statements. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.</font></p> <p style="margin: 0; text-align: justify"><font style="font: 10pt Times New Roman, Times, Serif">Certain amounts from the prior period have been reclassified to conform to the current period presentation</font></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">We compute net (loss) per share in accordance with FASB ASC 260, <i>Earning per Share</i>. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive.&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31,</i></b></font><br /> <font style="font: 10pt Times New Roman, Times, Serif"><b><i>2015</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31,</i></b></font><br /> <font style="font: 10pt Times New Roman, Times, Serif"><b><i>2014</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Preferred Stock&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">981,504</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Convertible Debt&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2,000,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Warrants&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">117,416</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">528,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Carrying value at end of year&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">1,098,920</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2,528,000</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">In February and March 2015 we issued a total of 6,816 shares of Series &#34;A&#34; Preferred stock in settlement of $340,800 of principal due on notes payable. The shares were valued at fair value using an Option Pricing model coupled with the Equity Allocation method. The resultant value of $2,333,531 was derived using the following significant assumptions: &#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="width: 50%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Risk free interest rate&#160;</font></td> <td style="width: 50%; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">.49% to .70%</font></td></tr> <tr style="vertical-align: bottom; background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Expected volatility&#160;</font></td> <td style="text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">82% to 90%</font></td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Expected years to liquidity&#160;</font></td> <td style="text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">2 years</font></td></tr> <tr style="vertical-align: bottom; background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Expected dividend yield&#160;</font></td> <td style="text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">0%</font></td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The following table summarizes the derivative liabilities included in the balance sheet:&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Warrants</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Fair value at December 31, 2014&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">560,110</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Adjustments to fair value at March 31, 2015&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: justify; line-height: 115%">&#160;</td> <td style="border-bottom: black 1pt solid; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">(145,104</font></td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">)</font></td></tr> <tr style="background-color: #CCEEFF"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Fair value at March 31, 2015&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">415,006</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> <p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The following table summarizes assets and liabilities measured at fair value on a recurring basis as of March 31, 2015:&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <table cellspacing="0" cellpadding="0" style="font: 10pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr> <td style="vertical-align: bottom; text-align: center; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="14" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>March 31, 2015</i></b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr> <td style="vertical-align: bottom; border-bottom: black 1pt solid; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b><i>Description of assets:</i></b><i>&#160;</i></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Level 1</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Level 2</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Level 3</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td colspan="2" style="vertical-align: bottom; border-bottom: black 1pt solid; text-align: center; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><b>Total</b></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="padding-left: 11.25pt; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">None&#160;</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td> <td style="width: 1%; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="width: 9%; text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="width: 1%; text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: white"> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif"><i>Description of liabilities:&#160;</i></font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> <tr style="background-color: #CCEEFF"> <td style="padding-left: 11.25pt; text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">Derivatives&#160;</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">-</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">415,006</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%">&#160;</td> <td style="text-align: justify; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">$</font></td> <td style="text-align: right; line-height: 115%"><font style="font: 10pt Times New Roman, Times, Serif">415,006</font></td> <td style="text-align: justify; line-height: 115%">&#160;</td></tr> </table> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt"></p> -6238 -6238 560110 415006 415006 981504 0 0 2000000 117416 528000 1098920 2528000 0.0049 0.0070 0.82 0.90 P2Y 0.00 560110 415006 -145104 415006 100000 56500 2700 259800 145104 -6272480 -1992732 0 -199478 -90747 114695 0 -55000 0 13097365 12137363 12376639 EX-101.SCH 5 ngey-20150331.xsd XBRL TAXONOMY EXTENSION SCHEMA 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 link:presentationLink link:calculationLink link:definitionLink 00000005 - Statement - Condensed Consolidated Statement of Cash Flows link:presentationLink link:calculationLink link:definitionLink 00000006 - Statement - Condensed Consolidated Statement of Stockholders' Equity link:presentationLink link:calculationLink link:definitionLink 00000007 - Disclosure - Organization and nature of operations link:presentationLink link:calculationLink link:definitionLink 00000008 - Disclosure - Summary of Significant Accounting Policies link:presentationLink link:calculationLink link:definitionLink 00000009 - Disclosure - Stockholders' Equity link:presentationLink link:calculationLink link:definitionLink 00000010 - Disclosure - Derivative and Warrant Liabilities link:presentationLink link:calculationLink link:definitionLink 00000011 - Disclosure - Current Loan Activity link:presentationLink link:calculationLink link:definitionLink 00000012 - Disclosure - Fair Value Measurements link:presentationLink link:calculationLink link:definitionLink 00000013 - Disclosure - Subsequent Events link:presentationLink link:calculationLink link:definitionLink 00000014 - Disclosure - Summary of Significant Accounting Policies (Policies) link:presentationLink link:calculationLink link:definitionLink 00000015 - Disclosure - Summary of Significant Accounting Policies (Tables) link:presentationLink link:calculationLink link:definitionLink 00000016 - Disclosure - Stockholders' Equity (Tables) link:presentationLink link:calculationLink link:definitionLink 00000017 - Disclosure - Derivative and Warrant Liabilities (Tables) link:presentationLink link:calculationLink link:definitionLink 00000018 - Disclosure - Fair Value Measurements (Tables) link:presentationLink link:calculationLink link:definitionLink 00000019 - Disclosure - Summary of Significant Accounting Policies (Details) link:presentationLink link:calculationLink link:definitionLink 00000020 - Disclosure - Stockholders' Equity (Details) link:presentationLink link:calculationLink link:definitionLink 00000021 - Disclosure - Derivative and Warrant Liabilities (Details) link:presentationLink link:calculationLink link:definitionLink 00000022 - Disclosure - Derivative and Warrant Liabilities (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 00000023 - Disclosure - Current Loan Activity (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 00000024 - Disclosure - Fair Value Measurements (Details) link:presentationLink link:calculationLink link:definitionLink EX-101.CAL 6 ngey-20150331_cal.xml XBRL TAXONOMY EXTENSION CALCULATION LINKBASE EX-101.DEF 7 ngey-20150331_def.xml XBRL TAXONOMY EXTENSION DEFINITION LINKBASE EX-101.LAB 8 ngey-20150331_lab.xml XBRL TAXONOMY EXTENSION LABEL LINKBASE Level 1 [Member] Fair Value, Hierarchy [Axis] Level 2 [Member] Level 3 [Member] Level 1 [Member] Level 2 [Member] Level 3 [Member] Land [Member] Property, Plant and Equipment, Type [Axis] Land [Member] Land [Member] Land [Member] NP# 1 Short-term Debt, Type [Axis] NP# 2 NP# 3 3.00 Debt Instrument [Axis] 6.00 Warrants [Member] Measurement Basis [Axis] Conversion Feature [Member] Aqua Farming Tech, Inc [Member] Related Party Transaction [Axis] Common Stock Equity Components [Axis] Additional Paid-In Capital Accumulated Deficit Non-Controlling interest in variable interest entity Preferred Stock Minimum [Member] Range [Axis] Maximum [Member] 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 Common Stock, Shares Outstanding Document Fiscal Period Focus Document Fiscal Year Focus Statement of Financial Position [Abstract] Assets Current assets: Cash Accounts receivable Inventory Total current assets Property and equipment, net Other assets: Goodwill Deposits Total other assets Total Assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable-trade Accrued expenses Due to related parties Current portion of long-term debt Derivative liability Total current liabilities Notes payable, net of current portion Total liabilities Stockholders' Equity: Preferred stock-20,000,000 authorized $0.0001 par value 6,816 issued and outstanding (liquidation preference of $1,022,400) Common stock-100,000,000 authorized $0.0001 par value 13,097,365 issued & outstanding Additional paid-in capital Accumulated deficit Total New Global stockholders' equity Non-controlling interest Total stockholders' equity Total Liabilities & Stockholders' Equity Preferred stock: Preferred stock, Par Value Preferred stock, Shares Authorized Preferred stock, Shares Issued Preferred stock, Shares Outstanding Preferred stock, Liquidation Preference Value Common Stock, Par Value Common Stock, Shares Authorized Common Stock, Shares Issued Common Stock, Shares Outstanding Condensed Consolidated Statements Of Operations Revenue Costs and Expenses: Costs of goods sold Depreciation and Amortization General & administrative Total Operating Costs & Expenses Other (Gain) Expense: Derivative valuation (gain) charge Interest expense & amortization of debt discount Interest income Loss on settlement of debt Net loss from equity method investment Total Other Expense Net loss before income taxes Provision for income taxes Net loss Net loss attributable to non-controlling interest Net loss attributable to New Global Basic and diluted per share amounts: Basic and diluted net loss Weighted average shares outstanding (basic & diluted) Statement of Cash Flows [Abstract] Cash flows from operating activities: Net Loss Adjustments required to reconcile net loss to cash used in operating activities: Net loss attributable to equity method investment Derivative valuation charge (gain) Loss realized upon conversion of debt Amortization of debt discount Changes in operating assets and liabilities: Decrease in accounts receivable Increase in interest receivable Decrease in inventory Increase in accounts payable Increase in accrued expenses Cash used by operating activities: Cash flows from investing activities: Advances to equity method investee Purchase of equipment Cash used in investing activities Cash flows from financing activities: Proceeds from issuance of common stock Proceeds of notes payable Proceeds of convertible note advances Payments on long-term debt Payments made on related party debt Cash provided by financing activities Change in cash Cash-beginning of year Cash-end of year Supplemental cash flow information Cash paid during the period for: Interest Income taxes Supplemental Cash Flow Disclosure of non-cash activity: Fair value of preferred/common stock issued upon settlement of debt Derivative liability eliminated upon debt conversion Note principal converted to common stock Net gain on conversion of notes payable and derivative liability Debt discount recorded at issuance of convertible debt and warrants Fair value of common stock issued upon exercise of warrants Derivative liability eliminated upon exercise of warrants Net gain on exercise of warrants and derivative liability Statement [Table] Statement [Line Items] Beginning Balance, Shares Beginning Balance, Amount Preferred stock issued to settle debt, Shares Preferred stock issued to settle debt, Amount Net loss Ending Balance, Shares Ending Balance, Amount Notes to Financial Statements Note 1. Organization and nature of operations Note 2. Nature of Operations and Summary of Significant Accounting Policies Note 3. Stockholders' Equity Note 4. Derivative and Warrant Liabilities Note 5. Current Loan Activity Note 6. Fair Value Measurements Note 7. Subsequent Events: Summary Of Significant Accounting Policies Policies Use of Estimates Earnings per Common Share Reclassification Recent Accounting Pronouncements Summary Of Significant Accounting Policies Tables Potentially dillutive securities excluded from the calculation Stockholders Equity Tables Summary of shares issued in settlement of debt Derivative And Warrant Liabilities Tables Schedule Of the changes in the derivative liabilities Fair Value Measurements Tables Summarizes assets and liabilities measured at fair value on a recurring basis Summary Of Significant Accounting Policies Details Preferred Stock Convertible Debt Warrants Carrying value at end of year Risk free interest rate  Expected volatility  Expected years to liquidity  Expected dividend yield  Derivative And Warrant Liabilities Details Fair value at beginning Adjustments to fair value Fair value at ending Derivative And Warrant Liabilities Details Narrative Aggregate fair value of the derivative liability Current Loan Activity Details Narrative Due to related party Unsecured promissory notes Outstanding Balance Unused credit Description of assets: None Description of liabilities: Derivatives Debt discount recorded at issuance of convertible debt and warrants. Derivative liability eliminated upon exercise of warrants. Note principal converted to common stock. Preferred Stock. Convertible debt. Warrants. Carrying value at end of year. Unsecured promissory notes. Unused credit. Fair Value, Inputs, Level 1 [Member] Fair Value, Inputs, Level 2 [Member] Fair Value, Inputs, Level 3 [Member] Building Improvements [Member] Equipment [Member] Vehicles [Member] Assets, Current Deposits Other Assets Assets [Default Label] Liabilities, Current Liabilities Liabilities and Equity Operating Costs and Expenses Derivative, Gain (Loss) on Derivative, Net Interest Income (Expense), Net Gain (Loss) on Repurchase of Debt Instrument Equity Method Investment, Realized Gain (Loss) on Disposal Other Expenses Increase (Decrease) in Accounts Receivable Increase (Decrease) in Accrued Interest Receivable, Net Net Cash Provided by (Used in) Operating Activities Payments to Acquire Machinery and Equipment Net Cash Provided by (Used in) Investing Activities Repayments of Long-term Debt Repayments of Related Party Debt Net Cash Provided by (Used in) Financing Activities Shares, Outstanding PreferredStockSecurity Fair Value, Measurement with Unobservable Inputs Reconciliations, Recurring Basis, Liability Value EX-101.PRE 9 ngey-20150331_pre.xml XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE EXCEL 10 Financial_Report.xlsx IDEA: XBRL DOCUMENT begin 644 Financial_Report.xlsx M4$L#!!0````(`&$P\$;[QI0%D@$``#$1```3````6T-O;G1E;G1?5'EP97-= M+GAM;,U8RT[#,!#\E2I7U+@.4!YJ>Z%W!/B\@HD0&#AST0:T\39HS@.?-<*U*KHE5UJ,N2 MYU#H?"U#2NH#-5P$/!DLF/5/3(829"M(`^R?-(TX.0^A,Q98X2H`+T7J_$Z` MZ^+?(Q_,^39.`NJ,8VHF_*>,R-LVH MY;>,./_C6EJ;6$LQMVS#6P1U;VV*8RH95UVMVFB[>M-Z=+%V]#?[KOQ-:`_';&OS?M/ M36]`1YJA1Y,X24>&1,QW8OG*\M"_V/Z'D4X$G1H>)%]2-F`Q+M*;V"^GH`A3&^ M.R6:E((C-Z."N[_8_`)02P,$%`````@`83#P1K:A'7%.`0``Q0\``!H```!X M;"]?J$.Y6@4A>M&LP%.+-NKMO$8.7\PTVTP;3\F/$_VQOZ[HK\6K+UP%-^*-" M?FT@9#Q(Q8,42]`V'K1E"=K%@W8L0?MXT)XE*(L'92Q!AWC0@27H&`\ZL@2= MXD$GEB!("1E3GB0*:QZM@>`:>+P&`FS@$1L(LH'';"#0!AZU@6`;>-P&`F[@ MD1L(NH'';B#P!AZ]%:&WXM%;$7HKIK,V==CFT5L1>BL>O16AM^+16RWT]JUV M6#T'UYG&KUWS;3A9M,#;AT>/ZZ?,4\F&A=9AV@GE?%W]VYJG?H;(7W_LEP]0 M2P,$%`````@`83#P1J8DU>53`@``$`@``!````!D;V-0&UL MO57?;]HP$/Y7K+QL>U@#C+4:HI$Z8-HDJB+!Z//A7(B%8Z>V$T'_^EV2DH4V M5",/XX7S^?ONQW>V,U:V-UH8G:)Q`BW;)U+9$3EOO=BY=.3[EL>8@+TBB*+= M2)L$'"W-UM=1)#A.-<\25,X?]'K7/NX=JA##SVD=U`O&19:[-)6"@Q-:!?>" M&VUUY-ALSU&._=>`DD&1E\@S(]PAZ%68IJO$+#E(G%"N(`)IL4+]=9:8B4Y2 M4`>_6LV%VMG?Z4I/P6&3=;I118_!8$A)3Z+7SA+S\T!]RH([B4%M,6QBWVX> MM5BCL46G_<%5CWZU!$=_%1LA%&J[`&%L,,[=*$?NM'D94^ZZ3BG4O!BZ7:^H M/NNQ#5@LS%LO!R-`.8]9\4S+@5>EK;RE+5/K3/"HS<[&B,Z._=I9FDULTQ;# M8#`L$62=(OVZL^!%MI.^"\]*.(GV(5J`J4M'PFI+4UD33O5`60T:6U5*$=,Q"]ATD*(ZL`^?+)9REHS^JN0/G:P?. M=2OGP6Q!B>=2I%([!2XSR'3$BM>BE;/,D@3,H<`LQ58)&B$=&G;'NB_Z#SR]8@,V3W")8Z+0Z-/=/FQN)35@2>Y>^@WA&C/^S`:1]NFX#LXPHV M=`D_7:YD_^82?8Z).G3S[8)NINA`R"[M#/H=.(-_/TQU;>VOPEG9*M:;![GY MLKYZ1_W3[W_P!U!+`P04````"`!A,/!&U*'P+S\!``!I`P``$0```&1O8U!R M;W!S+V-O&ULS9--3\,P#(;_"NJ]2[MI0U1=#X`X,0F)(1"WD'A;6/.A MQ%/7?T_F=2T#+KMQJVN_CU_'22E<(:R')V\=>%00KO:Z-J$0;IYL$%W!6!`; MT#R,8H6)R97UFF,,_9HY+K9\#6R<93.F`;GDR-D!F+J>F%2E%(7PP-'Z#B]% MCW<[7Q-,"@8U:#`86#[*65*]F*VQC2G9H*_*Z+CF`1=6JI4">=L.9;]3L3." MU^$H!]FWI[]_>J`,2[K*?5!]5=,THV9"=7'@G+TM'I_I;%)E`G(C(*J"*K!U M,$].G5\G=_?+AZ0:9_DTS:[3?+;,9D4V+J8W[X?)SOP-AG4WQ+]U?#)(VT6% M-5RX6])(6BY]$DA"$%XY5-9#NJ$=-FVT#;6RU#1_1JB MP\N)*UM;WQY3/Z*S5U5]`5!+`P04````"`!A,/!&F5R<(Q`&``"<)P``$P`` M`'AL+W1H96UE+W1H96UE,2YX;6SM6EMSVC@4?N^OT'AG]FT+QC:!MK03621A'^_1S80RY8-[9)-NIL\!"SI^\Y%1^?H.'GS[BYB MZ(:(E/)X8-DOV]:[MR_>X%#BVR]*+4 M1B1%G\@MNN01.+5)#3(3/PB=AIAJ4!P"I`DQEJ&&^+3&K!'@$WVWO@C(WXV( M]ZMOFCU7H5A)VH3X$$8:XIQSYG/1;/L'I4;1]E6\W*.76!4!EQC?-*HU+,76 M>)7`\:V@S&L%&KQMUAVC2/'K^!?F<-0HACA*FNVB<5@$_9Y>PTG!Z(++9OVX?H;5,VPLCO='U!=*Y`\F MIS_I,C0'HYI9";V$5FJ?JH,@H%\;D>/N5Z>`HWEL:\4*Z">P'_T=HW MPJOX@L`Y?RY]SZ7ON?0]H=*W-R-]9\'3BUO>1FY;Q/NN,=K7-"XH8U=RSTS0LS0[=R2^JV ME+ZU)CA*]+',<$X>RPP[9SR2';9WH!TU^_9==N0CI3!3ET.X&D*^`VVZG=PZ M.)Z8D;D*TU*0;\/YZ<5X&N(YV02Y?9A7;>?8T='[Y\%1L*/O/)8=QXCRHB'N MH8:8S\-#AWE[7YAGE<90-!1M;*PD+$:W8+C7\2P4X&1@+:`'@Z]1`O)256`Q M6\8#*Y"B?$R,1>APYY=<7^/1DN/;IF6U;J\I=QEM(E(YPFF8$V>KRMYEL<%5 M'<]56_*POFH]M!5.S_Y9KF4Q9Z;RWRT,"2Q;B%D2XDU=[=7GFYRN M>B)V^I=WP6#R_7#)1P_E.^=?]%U#KG[VW>/Z;I,[2$R<><41`71%`B.5'`86 M%S+D4.Z2D`83``>LX=SFWJXPD6L_UC6'ODRWSEP MVSK>`U[F$RQ#I'[!?8J*@!&K8KZZKT_Y)9P[M'OQ@2";_-;;I/;=X`Q\U*M: MI60K$3]+!WP?D@9CC%OT-%^/%&*MIK&MQMHQ#'F`6/,,H68XWX=%FAHSU8NL M.8T*;T'50.4_V]0-:/8--!R1!5XQF;8VH^1."CS<_N\-L,+$CN'MB[\!4$L# M!!0````(`&$P\$8Z@B@?1P(``.()```-````>&PO+RD%U`DNFP0O`>HO0=#D2RI(,U$UE6:E5%H0,%-= M!4VM*2D:&R1X,`W#62`(DSB-92OF`AJ4JU9"@B\'"/GX6U70!#^>?_S5*KCY M@/QX]NGL+'R\N-G'S]W"!4:>XUN1X&AVA8/GDTY"\QQD=JM[]+,7TO^-?(_Z MVE('?8G2N%1RK-04>R"-FR>T(MSX1]8]5UQI!.8HC`:'2"*H][@EG&6:6;`D M@O&UAZ<6<*?7^PDFE7:Y?8;]/)-PS*2K+,%A_SP_73:RN\%NCW&^NST#I'%- M`*B6K45X`:3-U.ZH'K('.$-E,:><8B15;$Q M32%Z<[P&KJC!-IOGWJ8-3^)%73DD,-&DKOGZ*V>5%-2+]=!<];-C]-$!^C0F M&U:T5)H]&7][$7(#4(W1BFI@^3;R6Y-Z03OH;W#0E8<4GKKE_ZGI]:LVJC%7 M\*W+-W.OR`HJQE')C<:"#VFWQG=?.=YCMV=\-9=&-C=ZM`,O/#M9/% MD!6T)"V'GVREP"TF>+2_6_G1;/!:#!0)'NT?M&"M^.P4C']UZ1]02P,$%``` M``@`83#P1ONV(OW[`@``0`D```\```!X;"]W;W)K8F]O:RYX;6R5EE%/VS`0 M@/^*E9=M+VL3V@(501JT;$AC3"N"9S>YMB<)4-+Y<8D>RCSIT="L8>N"K9=!,A:V_.4'FP(^GAIS7U$O6<6(F8H75^$L)MGJQ08X6/8=TT<@NS_F4L M/AKMI9H4UBC5S`HWFDGT!O=\A=;HL=AZT,OIOU")/!ET";A"AU-4Z!_RI#E7 M$"+IO`JE2?_+F=!-D@P_BL+4)`,#'3#0003D37&[,*JD+?5%C.]J$HG-/F2S M#]_.'H'%E0R[JXGF1EH;EO$;92,VM[#+->Q&,@;FX:47=GJ=-]CN+NIA%YWZG49ED< MQ>U-8_KNS-0A1W&5TXC+\4R-P$M46ZG*N,I91.6=J^S[$-]AS@UH>>JYY%5'^W@"V,H[CJ6>^IO[VT-.KJJ*$,#=\UKZ&.682_ M`#JT6[;7#Y4+XPOZ,\B3T+ZI4]=*G=*U2TWA-$VN)6_Z_O%_4$L#!!0````( M`&$P\$9]G%!V-0(``.X'```8````>&PO=V]R:W-H965T&UL MC97;CILP$(9?!?$`BVU.R8H@-5M5[46EU5ZTUT[B!+0&4]L)V[>O#R0U7DMP M$Q_X__G&X,E4(^/OHB%$1A\=[<4N;J0*Z\K=I6T[4C;L8QO>-M_;2 M2+V1U%7R\)W:CO2B97W$R7D7?X'/>YAKB5'\:LDHG'FDDS\P]JX7/TZ[&.@< M""5'J4-@-=S("Z%41U+D/U/0_TQM=.?WZ-_,<57Z!RS("Z._VY-L5+8@CD[D MC*]4OK'Q.YG.8#(\,BK,;W2\"LFZNR6..OQAQ[8WXVB?Y.5D"QO09$`/`RI, MXA9DTOR*):XKSL9(#%A_//BLY%P'49$CE9LP2W-ZNWNK097<=)B98F\5R"C@ M0Y&HV$$`\@#(V%-C1\OVU+.GQIX9>QK,SU5DRX#,`V2./9\#>@NPBMR^@#Q+ MP29=QN0>)GH'#LFR#`56R7`:4'*!T[#%^5F63%7=EXB(WK M1T'$3++B.VP]Q-;U9T'$3)(O(R#P:PJX$<)?>ZY90_E4N="-4(8I,\UF!<4O M7XC<"-LPQ=4@L(+B5SETBQC!8!E.FJD.4[`MTV+->_,+'KH5C\*W;-(45K/B MFD&_WJ%;SB@+GRAW3H3`IUN0.'_E`[Z0GYA?VEY$!R955S`-X%*Q M&M5\'PM*SE)/2S7GMAW9A63#O;L^6GS]#U!+`P04````"`!A,/!&W,I.3/D# M```>$@``&````'AL+W=OC+_/F4W7QY_#/H:K+O`V7]4O27&J? M[_N@LDA0").4^>F\WF[Z>U_K[:9Z;8O3V7^M5\UK6>;U?SM?5-?'-:S?;WP[ MO1S;[D:RW22WN/VI].?F5)U7M3\\KG^'ATR*3M(K_C[Y:T/.5YWYIZKZWEW\ MN7]NG8FDMT@P4%B.$DVD=B;)`D&6!<8N<`^7@[Q[GZ\ MC.)E'Z^&^'1J\3QD,4AL+P%IC>!4&56A%F*!%Q5Y4<2+9'O9#1+=2W@?5"&- M@?LV=&1#4QO`VM"D$R,$[X2*E!1*WK=B(BN&6D'6BB&]0#HW.U1EP0+>]V(C M+Y9ZD:P72WK1TCJ;LBLJF^B4$*@73).+_#BR\J6Z'Y]&\2G-1[/YI'1L#3@T M@ET/V8?"64<@8J0(ZLFPGD;-N/90.M;0O&K>S2^``^K&\FX@RMPYR<_YQ\IY M5S'P`*DK-OO=J!GZ0M#.RG1FG*9*8X03"_8&Q!@%25?CDKQB^`&EG^+I!Q1N M8)5)V36213IAG%[@*.8@4!`J'H0P@5QJ`'G^3'7."+UDE&,<`N6AXGD(%'52 M"ZUG9I[J,-54-^\HAB)0*BJ>BD!QA\Y:9)UG$YT#A"7/4(BQ"(XZ4KPC1V<# MPM-Z9AU1G0Y,`['`40Q:H*15/&EA0E"+"L3,(%$A2E0:%CQ7,28M4M(JGK1( M&:K#;"A^)4UT@?V@E]1Q,6V1TE;QM$7*4$2I4LUOMZE0"V/L@IG#7XI+6EVJ M!:L18RXBK2\57U^.FG'\^'RH9$DF,5V1TI4?M!U.J"EA9FAG5?-N8K(B):OF MR8J4F-(H%8HD?DM,E6'GN-0MH"O&=$5*5\W3%2DU?T,EC`7'0B:+I*$VQ107 M/!DQ9BQ2QFJ>L4C9"1C>4LQ,'1(IPPN--$L($G,6*6[]BBY1L MQ9:0-_E+_N+_RNN7T[E9/55M6Y7]]X!#5;4^M"<^A=US]/G^=E'X0]N=VG!> M#Y\OAHNVNKQ_C;E]$MK^#U!+`P04````"`!A,/!&@:X_K$4"``!\"```&``` M`'AL+W=OV$Z=O7%Y)QJ&'"`E_X_^/O&&R3#92]\8H0X;VW3<=W M?B5$OPT"?JQ(B_F*]J233TZ4M5C()CL'O&<$E]K4-@$"(`E:7'=^GNF^%Y9G M]"*:NB,OS..7ML7L[YXT=-CYT+]UO-;G2JB.(,^"NZ^L6]+QFG8>(Z>=_P5N M"XB41"M^U63@5MU3\`=*WU3C1[GS@6(@#3D*%0++XDH*TC0JDASYSQCT8TQE MM.NWZ-]TNA+_@#DI:/.[+D4E:8'OE>2$+XUXI<-W,N80JX!'VG!]]XX7+FA[ ML_A>B]]-67>Z',R3)!IM;@,:#>AN@,N&<#2$$T-@R'1>7['`><;HX/$>J[<- MMU+.5!`9V9/)<-W4TV5ZKWF<9L%5Q7F0[(T$:0E*7)+B0?(1)9``3@HTH4#: M'QJ*]>?^<.(/M3\R_LTC8F>R,)*UEH`5``"Z9,6";)8FFM!$%DT"G#1&$IL) M`^9R\BP*9XGB"5%L$SD3W\?60,D:)DZ:6=$L23(A26P2Y"1)GB&9%&PO=V]R:W-H965T&ULG5=-CYLP$/TK*/==[.'# M]BH;J:&JVD.EJH?VS"9.@@HX!;)I_WT-)MG!.ZNPO03LO#?SQG:>,\NS:7ZU M!ZV[X$]5UNWCXM!UQX7MO3GJVGZS,TV5=W;8[,/VV.A\.Y"J,@3& MTK#*BWJQ6@YSWYK5TIRZLJCUMR9H3U65-W_7NC3GQP5?7":^%_M#UT^$JV5X MY6V+2M=M8>J@T;O'Q0?^D$'<0P;$CT*?6_0>].*?C/G5#[YL'Q>LUZ!+O>GZ M$+E]/.M,EV4?R6;^/09]R=D3\?LE^J>A7"O_*6]U9LJ?Q;8[6+5L$6SU+C^5 MW7=S_JS'&I(^X,:4[?`9;$YM9ZH+91%4^1_W+.KA>7;?)'*DT008"7`E7//0 MA&@D1"^$8>E"IVRHZV/>Y:ME8\Y!>\S[W>8/%M[T06SDP!;3#L-AN=SL\RJ5 MR_"YCS.!K!T$'$1=(:&-3J:`:8HU(#ZD5(H,0P2[G2+RJH@&?N3X_#8_]OCQ MP(\='Z82:U>%@PA7!8-84*@,HV;4D7@Z$EQ'=)N?>OP4UQ&3=3A(XG8S25-& MUH%1,^H0G@Z!=22D#H$R1%$$DM0AWJ=#>CHDUI&2.B3*P"53*0G+,$PQ$9>K\8SOP?/L-G;4Z$5];!<4&*+&C$.*EW/$XX MHTN:`%,0$,L9^\W!UP1(DR3/]GK$7%99TK!L`N/`1")F"/*=B4=8$*<%1>0I MGXC!D+M8\1D^S'V7X]CF)&US(V:L6BD0$0G,)L`Y6^5['4^PFHA6D]Q>F61B M)!*=K[>U^+[)L7%*VCAY.G$*D22,]JP),(T!.,`,3;Z'1V129)ASDG(N6^X[*L:5*VE*YO+UK-.1M';Z9,R'QJ<--N94=^X_]'7VVEQ]@+Y!\.;7MNER+=)+ MF-7RF._UU[S9%W4;/)G.MA]#Y[$SIM-6(;NW?GNP;>%U4.I=U[\*^]ZX1LD- M.G.\]'W7YG/U#U!+`P04````"`!A,/!&C1DWO,8$```W&```&````'AL+W=O ME^O6Z?]J8JVD_UR1S[7Y[KIBJZ_K%Y6;>GQA2[,:@JUZA4M*Z*PW&U MW8SOOC7;3?W:E8>C^=8$[6M5%XW:$R MQ_90'X/&/#^L/L-]KFF0C(J_#^;<6O?!8/ZQKG\,#W_N'E9J\&!*\]0-113] MY#U/OR1J#I,#<`[`:\"U M'CF`Y@!Z#]!CII.S,:\_BJ[8;IKZ'+2G8NAMN._ES5!(7W+0)]..CV-S36_? MMBEMUF]#.4R231(<)5%ZE:S[TL4JD%>1H16/D51%;DMB=;L*.W$ZS%>3_$AMWB@Q`[(TIM=9"L`-*#'6`'E0D!97F)Y M_,^:RV`@%#LS9S*/5H%?@`36R`<%'D6@6P2RIA5[+YM%Z&;_7%I"Q+Q$LA<;A_VP6OH";%D46?!8]N-2$V+F1^8W<'"FJ8X7 M'#%AJF(=>WARR0D)^S`3CR)RAC3T`&<&H M6%V0R'S,\8/@0Q=\",R-R*-L%MUV`[_50BY)$>T^!X^AC"X`D0$09`#B;0`R M28Q^^;@`1`9`>0&7H4TV#--$GIQS_"`!T24@,@*"3$"4V<:,V!(8NMK'CGQ'"*'CBE7W:Z#*^V8D[XF9 M';:]5AHCG\9QZ4>,?BC3CVRJA?V25SX MB)'/0W5VF7>YIMR.7CE$S+6VWFQI;H'J#@,2UH M%Z&:(91DA,ZBZ1A/ZY`6#H&8+A0IG5FDV@VQS?,>OS['<3R[ MJ/I5'Z4TT7M95'H>'XTY/22)WAYEF>E[=9*5_6>OZC(SMEL?$GVJ9;9K1661 M(`!84F9Y%2]F[=ASO9BILRGR2C[7D3Z795;_68QC*\#/_+#T30#R6*6 M#+I=7LI*YZJ*:KF?QU_@PT8T1`O\S.5%.^VH\?ZBU&O3^;:;QZ"Q(`NY-4V$ MS#[>Y*,LBB:0G?AW'_-CRD;HMJ_1G]K56OD%9!`@?E-`>P']$-Q>`^L%;!#0VY9X+^"C-21==MO:K#*3+6:U MND3ZE#4;%CY8O&Z"V,B1+8ANNVW)N]&W!<1DEKPU@3QFV3&H9VB(>?09%F)6 M/L-#S-IG1(AY\IDTQ&P\9B`2FY%@6M`H+:B5DTY.@#]%U2VY8VAO`Z0<,SH] M$Q[-A+V98&BF97Y``R MSH+]+XE2%"Y-0TNQZW3)+'Y=ZY/O#9LE!CF)$;P8%[8Y%Z>)%9L:C5K ME[A#("6(DF!B/)"`E(6SX\>SAR""9#H]?)0>[NV;H*$E_\S^Y?]U](B1'>'9 MH4$[8G(;B\\/YR^UE2-$C'*5 M.-_,4W:0W[/ZD%E'&?G[;+^]>*2-M.'!O7Y2CO=D-G4+N3=/DMEUWEYVN M8]3I>G4;[H^+OU!+`P04````"`!A,/!&6!%@D:0!``"S`P``&````'AL+W=O M*"TW+(M9>3%G@X*30\&*('93B MYO\.)(Y;NJ+'PJMH.Q<*K"S8PJN%`FT%:F*@V=+'U6:7!40$O`D8[4E,@O<] MXD=(_M1;F@0+(*%R08'[Y0!/(&40\HW_S9K?+0/Q-#ZJ_XK3>O=[;N$)Y;NH M7>?-)I34T/!!NE<BXCM.?+)]IUPGI M3$@7PGT2C4^-HLUG[GA9&!R)[7DXN]7&PTT0\[,QC=-/U4.YRO*"'8+0 M&68W8=*(R1\6"//R5WNDYSUVZ0D_S7_FKR\\KB-_/7N\^UD@NQ#(HD`V"]Q? M'?(<2"@?MINU;JLO]?$SCJ7S#RZ+G+?SEIA7:DCTZ?[;Q M6!M$!]Y$=?T))(:%P([WQLIDLU)0[[XQ-9WFGY!5!+`P04````"`!A M,/!&\+^.6Z8!``"S`P``&````'AL+W=O&+"!.$:2'`D$.[9F65A(1/E22LM*_+Q^R8AL&X=V[8$6+K'B2S#WH`Y?^TVDCF?&HZ8@<#K(DD M*0C-L@V1C"MA0*J2++R& M2U"6:X4,M'O\F.\.14!$P&\.D[V(4?!^U/H])#^;/!F?U9_CM-[]D5EXTN(/;USOS688-="R4;@W/;W`/,(Z"-9: MV/A%]6B=EF<*1I)]I)6KN$[ISW8ST^X3Z$R@"^%;%HVG1M'F#^9851H](3NP M<';YSL--$/'*R'NS,8W3I^JIRM=924Y!Z`IS2!@:,9OO"X1X^;L]Z'6/`[W@ MT\W7_-6-QU7DKY+'8ONU0'$C4$2!8AXROSOD-8;>-"$7NRK!=/'R6%3K4;FT M?4MUN9^/-)[*)[PJ!];!+V8ZKBPZ:N?/-AYKJ[4#;R)[6&/4^Q>T)`):%\*M MCTVZ5"EQ>C@_D>6=5O\!4$L#!!0````(`&$P\$9<8=5UI0$``+,#```8```` M>&PO=V]R:W-H965T&ULA5/;;J,P$/T5RQ]0$R#I;D20FE:K M[4.EJ@^[SPX,8-5FJ&U"]^_7%T*3*%)?\,QPSIDSOA03ZG?3`5CRJ61O=K2S M=M@R9JH.%#=W.$#O_C2H%;!Y*2+$V2#5-<]+0L0NU5EP6.5HH> M7C4QHU)<_]N#Q&E'5_14>!-M9WV!E05;>+50T!N!/='0[.C#:KO//2(`_@B8 MS%E,O/<#XKM/GNL=3;P%D%!9K\#=8>T%*Y0F?$DU&HOJ1*%$\<^XBCZL4_R3 M)3/M-B&=">E"^!$(+#8*-I^XY66A<2)FX/[L5EL'UU[$*1/GS80T3!^KQW*U MS@IV]$(7F'W$I`&S^;E`F)._V2.][+%/S_CIYGM^=N4Q"_PL>LSOOQ?(KP3R M()#/0^8WA[S$K*^:L+-=5:#;<'D,J7#L;=R^I;K.]B'2]53"P.IR>RO-/R/U!+`P04 M````"`!A,/!&+?8AXZ8!``"S`P``&0```'AL+W=O`Z\"24F6)LF:*2XZ6N2A]J*+'`BJ\BJ:U MOL"*G,V\2BCHC,".:*AW]'&QW6<>$0!O`D9S%A/O_8#XX9,_U8XFW@)(**U7 MX&XYPA-(Z85$+Y+BK;.K,))174?)#V%^[-;;!U<>Q&G3)PW$](P?:P>B\5JG;.C%[K`[",F#9CUPPQA3OYF MC_2RQSX]XZ?KG_G+*X_+P%]&C]GF9X'L2B`+`MDTY.;FD)>8^ZLF[&Q7%>@F M7!Y#2APZ&[=OKL[W\S$-I_(-+_*>-_"7ZT9TAAS0NK,-QUHC6G`FDKL5):U[ M07,BH;8^W+A8QTL5$XO]Z8G,[[3X`E!+`P04````"`!A,/!&T3DV(DA-5U7W8:6J#]MG!P:P:C.L;4+[]_4E(1=%Z@N>&ED6H MO>JRP-%*T<.K)F94BNNO+4B<-C2EQ\*;:#OK"ZPLV,RKA8+>".R)AF9#']/U M-O>(`/@G8#)G,?'>=X@?/OE3;VCB+8"$RGH%[I8]/(&47L@U_G_0/+7TQ//X MJ/X#:BSAEXKR9 MD(;I8W5?ILN'@NV]T`5F&S%9P*Q.$.;D;_;(+GMLLS-^MOJ9O[CRN`C\1?28 MW_\LD%\)Y$$@CP*KY.:0EYCTJ@D[VU4%N@V7QY`*Q][&[9NK\_U\S,*IG.!E M,?`6_G+=BMZ0'5IWMN%8&T0+SD1RMZ2D&PO=V]R:W-H965T M3%7JT0FNX,4@.TK)S.<.A)ZV M>(6/A5?>]2X42%62A==P"_9Q8>M7CCC>N]V0RC M!EHV"O>JIV>81[@-@K46-GY1/5JGY9&"D60?:>4JKE/ZD].9=IU`9P)="+^R M:#PUBC9_,\>JTN@)V8&%LUMM/-P$$:^,O#<;TSA]JAZJU9J6Y!"$SC"[A*$1 ML[Y?(,3+7^U!SWOLZ`F?KG_FYQ<>\\C/D\?B[F>!XD*@B`+%/&1^=FXLFBOG3_;>*RMU@Z\ MB>SF%J/>OZ`E$="Z$-[YV*1+E1*GA^,36=YI]0502P,$%`````@`83#P1J9; M#(ZE`0``LP,``!D```!X;"]W;W)K&ULA5/;;J,P M$/T5RQ]0$T+H;D20FE:K[4.EJ@^[SPX,8-7V4-N$[M^O;0A-HDA]P3/#.6?. M^%*,:-YM!^#(IY+:[FCG7+]ES%8=*&[OL`?M_S1H%'<^-2VSO0%>1Y*2+$V2 MG"DN-"V+6'LU98&#DT+#JR%V4(J;?WN0..[HBIX*;Z+M7"BPLF`+KQ8*M!6H MB8%F1Q]6VWT6$!'P1\!HSV(2O!\0WT/R7.]H$BR`A,H%!>Z7(SR"E$'(-_Z8 M-;]:!N)Y?%+_%:?U[@_;4%)#PP?IWG#\#?,(FR!8H;3Q2ZK! M.E0G"B6*?TZKT'$=IS_K9*;=)J0S(5T(/R*!38VBS2?N>%D8'(GM>3B[U=;# M31#QRL1[LS&-TT_58[G*-P4[!J$+S'["I!&3_UP@S,O?[)%>]MBG9_PT_YZ_ MOO*XCOSUY#&[_UX@NQ+(HD`V#YG?'/(2<]V$G>VJ`M/&RV-)A8-VT_8MU>5^ M/J3Q5+[@9='S%EZX:86VY(#.GVT\U@;1@3>1W&THZ?P+6A()C0OAO8_-=*FF MQ&%_>B++.RW_`U!+`P04````"`!A,/!&APN>VLP!``#B!```&0```'AL+W=O MLZ) M_'<$)H:#%WB7QANM&VT;.,_PS"LIAU91T2()U<%["/;'U"(!?M+ M2]V8L+Z'2JA(S_2;&)YA6D)L!0O!E'NBHE=:\`O%0YQ\C2-MW3B,;^)HHFT3 MPHD0SH1[WP4?C5S,WT23/)-B0*HC]M\%>P.75L0H(Y--N=*M?NR>\R"YS_#9 M"BTPQQ$3.DSR:X9@([_I$2X]CN$5/TQN\W>KC#O'WTT9_R-`M!*(G$`T"J3^ MYB*7F."V2;PRB1<"X:;)$K.[;9*L3)*%0+1ILL3$MTW2E4FZ$$@V39:8=&6" MKS8A!UF[LZ90(?I6C[MM[L['^2%TF_@'GF<=J>$/D35M%3H);8Z".P65$!I, M"/_.?,_&7#ASP:#2=IJ:N1S/X%AHT5UNE/E:R[\!4$L#!!0````(`&$P\$;X M/K*6IP$``+,#```9````>&PO=V]R:W-H965TV.MLYU6\9LV8+B]@X[T/Y/C49QYU/3,-L9X%4D*!Z?U'_%:;W[`[?PB/*/J%SKS2:45%#S7KI7')Y@&N$^")8H;?R2 MLK<.U8E"B>(?XRIT7(?QSRJ;:+<)Z41(9\(FB<;'1M'F3^YXD1L8_8A)(V;U8X8P+W^S1WK98Y^>\=/5 M]_SLRF,6^=GD\3\,+*\$EE%@.0ILDIM#7F#6V543=K:K"DP3+X\E)?;:C=LW M5^?[^9#&4_F"%WG'&_C-32.T)0=T_FSCL=:(#KR)Y.Z>DM:_H#F14+L0KGUL MQDLU)@Z[TQ.9WVGQ"5!+`P04````"`!A,/!>EWWM'6N MWS!FRQ:TL#?80^?_U&BT<#XU#;.]`5%%DE:,)\F::2$[6N2Q]F**'`>G9`9=.Z4&!%SA9>)35T5F)'#-1;^IAN=EE`1,";A-&> MQ"1XWR-^A.1/M:5)L``*2A<4A%\.\`1*!2'?^-^L^=TR$$_CH_JO.*UWOQ<6 MGE"]R\JUWFQ"206U&)1[Q?$WS"/7;CS8\=/^'S],W]UX7$5^:O9(_]9(+L0R*)` M-@NLK@YYCLDNFK"37=5@FGAY+"EQZ-RT?4MUN9^//)[*-[S(>]'`7V$:V5FR M1^?/-AYKC>C`FTAN;BEI_0M:$@6U"^&=C\UTJ:;$87]\(LL[+;X`4$L#!!0` M```(`&$P\$88;/,.I0$``+,#```9````>&PO=V]R:W-H965TV.MLYU6\9LV8+B]@X[T/Y/C49QYU/3 M,-L9X%4D* MY`8'8CL>SFZQ]7`31+PR\=YL3./T8_58+#:KG!V#T`5F/V+2B%G_F"',R]_L MD5[VV*=G_'3]/7]YY7$9^8C973=C9KBHP3;P\ MEI38:S=NWUR=[^=#&D_E"U[D'6_@-S>-T)8&ULA5/;;J,P$/T5RQ]0`Z%I M&A&DIJO5[L-*51]VGQT8P*KM86T3NG^_MB'DHDA]P3/#.6?.^%*,:#YL!^#( MIY+:[FCG7+]ES%8=*&X?L`?M_S1H%'<^-2VSO0%>1Y*2+$N2-5-<:%H6L?9F MR@(')X6&-T/LH!0W__8@<=S1E)X*[Z+M7"BPLF`+KQ8*M!6HB8%F1U_2[3X/ MB`CX+6"T%S$)W@^('R'Y6>]H$BR`A,H%!>Z7([R"E$'(-_X[:YY;!N)E?%+_ M'J?U[@_;4%)#PP?IWG'\`?,(CT&P0FGCEU2#=:A.%$H4_YQ6 MH>,Z3G^>-C/M/B&;"=E"V"31^-0HVOS&'2\+@R.Q/0]GEVX]W`01KTR\-QO3 M./U4/9;IYKE@QR!TA=E/F"QBUF<(\_)W>V37/?;9!3];?\U?W7A<1?YJ\OB< M?"V0WPCD42"?!=*[0UYAUOE-$W:QJPI,&R^/)14.VDW;MU27^_F2Q5,YP\NB MYRW\XJ85VI(#.G^V\5@;1`?>1/+P2$GG7]"22&A<")]\;*9+-24.^],36=YI M^1]02P,$%`````@`83#P1BXG#U,3`@``[P4``!D```!X;"]W;W)K&ULC53;CILP$/T5BP]8P-Q"1)"65%7[4&FU#^VSDS@!K8VI M[83MW]<70@RRE,U#;`_GG#ECF*E&QC]$B[$$GY3T8A>T4@[;,!3'%E,D7MB` M>_7DS#A%4AWY)10#Q^AD2)2$,(KRD**N#^K*Q-YX7;&K)%V/WS@05TH1_]=@ MPL9=$`?WP'MW::4.A'45SKQ31W$O.M8#CL^[X#7>[@N-,(#?'1Z%LP?:^X&Q M#WWX>=H%D;:`"3Y*K8#48?'*]",GJG!("B3[MVO5E'^R1/)IJ? M`"<"G`ES'C\AF0C)@Y":2JTS4]Y+\7>A131\Q3)JHS$\).I MC.2Y0+H22(U`:@62;&FRMW583&$PY2;.HM0'V[NP+Y22K9QDKI/2FZ*QF&R5 MPC7A(E3CZM]S*_G*2KZPXK^4W$D4QT4:YUX_+BR#FR_9*59VBH4=;YZF<"X_ MCLI-"?WWX^*@UU#H-!+%_&(&C`!'=NVE_53GZ#S#7J%NQ%6\4;/-CJ*'3%T- MZ()_(7[I>@$.3*HV-QU^9DQB93!Z46^P5=-W/A!\EGI;J#VW`\D>)!ONXW6> M\?5_4$L#!!0````(`&$P\$9-%DH`S`$``&X%```9````>&PO=V]R:W-H965T MK%3UHKUVPA"L MVIBUG=!]^_H0:(R0R`WVF'_^;SQ@YYV0'ZH&T.B3LT;MHUKK=H>Q.M7`B7H2 M+33F324D)]J$\HQ5*X&4+HDSG,3Q!G-"FZC(W=J++')QT8PV\"*1NG!.Y/\# M,-'MHT74+[S27XC;>+]O'?_Y79KJC\2!<^"O=-2 MUZ;8.$(E5.3"]*OH?L-M"VMK>!),N2??J2-&SO_)NW3IA.2 M6T(R)+A&8,]Q5?XDFA2Y%!U2+;&?;K$S:FD]C#$RI2D7NLW[U6NQR-(<7ZU1 MH#EX3>(U@P(;]TE$,D(D+GUU0VPG$:$FFXDSI-/(]8 MC1"K`/%`(]8C@W5@D$PV(M0LYR&;$603&*PF(:%F/0])1Y`T,-C,&VQ'!ML' M6A%JTGE(-H)D#[0BU&Q'$'QWF%IRAK]$GFFCT%%H&ULC51-;YPP$/TK%O?& MX`6BKEBD;*HH/52*M.@2UUMT>8U74P*EZ$!VTYDTI)*?:A++"JI-`SZZ(,TS",,6<-FV0 M9R[W)O-,])HU+;Q)I'K.J?QW!":&0Q`%4^*]J6IM$SC/\%QW;CBTJA$MDE`> M@J=H?TPMP@%^-S"HQ1U9[R"J[74#&`C(7$&_<"SF;/ZBF>2;%@%1'[;>+]@8N+8EA M1L:;&PO=V]R:W-H965T MLJYEY,7>'!2:'AQ1![4(J;[PU('-8T MIU/B5>P[%Q*LKMA('R%X:M8T M"Q9`PLX%`O?#$>Y`R@#RC3]'YF_+4'@ZG^@/<;?>_99;N$/Y+AK7>;,9)0VT M_"#=*PZ/,&ZA#,`=2AN_9'>P#M540HGB7VD4.HY#6BFGLLL%Q5A0S`5%,IX: M19OWW/&Z,C@0V_-P=_G*RTV`>#+QWFP,X^Y3]E@7>5FQ8P#]T6R2IA@UV:QA MGG^Q27'6I(B`Q0BX^1^P.`,L(N!Z!"S_NM3)9=(LH^8Z+_W;.^O#3DZFYWMX MYF8OM"5;=/Z0X_FVB`X\++LJ*>G\4YX#":T+TZ6?FW2[*7#83V]U_F'J'U!+ M`P04````"`!A,/!&YCXD,;P!``!O!```&0```'AL+W=O1]^2W2%W"B]XI]#IT1RY[$_Y%NL;Q_.;^P^_6IC\2#4^2_:*5:6S8.$(5 MU.3"S)OLGJ'?0N8,3Y)I_XU.%VTDO[5$B)//,%+AQRX\R;=]VW)#VC>D0T,2 M@@>0C_F=&%(62G9(M\3]=LG.RI4SL<[(9M.^]+L/J]80-*G7 M)(,"6_=%1#I#I+Y]U2,>[QNL9@8K;[`.!FD\S2A"QJ#9!$WVN(WC^YSUC+.> M<))%3M!DX5W$[G.?D\TXV823+G*R$2?+L__!Y#-,/L&L%C'Y^+5M_J'@T6%J MR1E^$G6F0J.C-/9<^B-92VG`6L4/-G)C;_]0,*B-FV[L7(4+$0HCV]OU'OYC MRB]02P,$%`````@`83#P1H%37L@I`@``1@@``!D```!X;"]W;W)K&ULE5;;CILP%/P5Q`>L.>:2BPA2-]6J?:BTVH?VV4F<@-9@ MUG;"]N_K"TG!39KP$E^8&8\Y@YV\X^)=EI2JX+-FC5R%I5+M$B&Y+6E-Y!-O M::.?[+FHB=)#<4"R%93L+*EF"$=1AFI2-6&1V[E74>3\J%C5T%<1R&-=$_'[ MF3+>K4((SQ-OU:%49@(5.;KP=E5-&UGQ)A!TOPJ_P'*-(P.QB)\5[>2@'QCS M&\[?S>#[;A5&Q@-E=*N,!-'-B:XI8T9)K_S1B_Y=TQ"'_;/ZB]VNMK\ADJXY M^U7M5*G=1F&PHWMR9.J-=]]HOX?4"&XYD_8WV!ZEXO69$@8U^71MU=BV@"\$^#\A[@FQ1T#.F=W75Z)(D0O>!;(EIMJPU'!A1+1RH#F:XI=#@Q&_)@?X@XE`U,MAPI2\/>V_L.5=4JT5/NH*E MOM0O`T;WRG1GNB_<-><&BK?G6_ORUZ'X`U!+`P04````"`!A,/!&MZ75<+4: M``!"80``%````'AL+W-H87)E9%-T&ULW5Q9<]O&EGZ^^!5=*GEB M5Y$4%TE>)O$4+QX4E/ST`2:9,<@@*`!R;R_9O[%O-]?-F?IQ@Z* ME(S"8#,1U/3N!OLY:I,M\? M9<^_/\(U>)T/<2;#YH_%XO/.Q9O#[8CW:J5-EDJ8]U9N5'/4VXM/XM7K=R_F MK\7%VXOWKWX>B,NW9Z.>Q%(/RN9 M]NX^'$ZFP]FD^?.ED3<09''H5IZW[ MO-[($)^7&YW%FT1&K8%.0.+-!N3\.HO]SP-Q3<(MWN69R4`C8'KO]=M;L%+P M$GYN$?RW%O^;L^D..^>>Q2"QD8$[@7^9.-0!'#@0+V0H(U\!H:#1!M3QX_6Y M>'CXJ$_Z1)?LG2N_>'C<)V72&-CA6>NQ-.N6+/L^VB8C4N4K?2,784L>+Z,; M6+3COLAP"+^V:7/,50J6+459`VE7O^8Z01X.1*2RYM!WV1HNOX?V5W$CTAPN M7WU)4"1:.YWG2F0Q<#\D&4EDBIOUT4-Z`2(?+T481ZMAIM*-"-2BQ2K M5"T5[!,(@\.'T_%@/*;_A,RS=9SJO\.SP_$(?ID@]\2-#(&EIX,GDU.AT20& M)'IQ:1;$PQ!\,BHELC*A'10J)ASJ<#(83Z>#X_&XI9;6VC`=D_&>A$QF@_'3 MQX/9Z8FCYE_D)OG7*CTMD0D"C:0!^Q*I@Z&.A"\3W>&D0;CR3\,\MU[ MC][AXEI37E=$_:H4]<[SU/UI[[$[W6[_F3N'=Q_XO@Z]1S(0GBAT,P95^AWX M'SK_#I<[$V]`W-<(=H(V656'W/:Y=]+PKDI#<_I[!RK":4@+S[SH\73LWA^^@A#FD1O4.E3%;Z']9,H?KFB.#_*PZD`G;)N]?0D1^WPY;7L0%&@^E761;2I;H56X837&.(HY=IO+&F M4&P4J$8`:]_`%CB[AYO$'\N8WH47"F(P90D5F?S29C1`KAMM\-PP=.=(MVKO M;C++4KW(,W3\"%.B/1U#[P*E(VI.>2&-]DE(`QWFA(6`'12QXF4BTFI)2WM. MU'.B3TJOUCA`WH#,KI0-A>NP8$'+L?S8!3M0P&YU1\E`G`VA87R[P^+0F"6- M(5F)"UV2/HA_-^1$MK[N.-T\^"5GT4(<#U*'#H!0)5R6#S%7P1?\U<>M!)+]U%O>-0FYB_BECH"N M.X@'"^LK%;CS`I:1-G[P*T%"[RP8%U5#JET#6>@SC0J'D\`Q,^-:D^360I[H MCMBP&+F!>!6'5X//;><4XE*"?B5@P>AB4[>""0I?VHD'7'*X4"L=1;@,''6K M9-HY2F'\UO^[PDM=YDK#;!R]=V'9Q M#G8%C&*>*KY0\(SXS/*C'WS8I=0.R[V@X$^(&1>'CP M]M7%@8#@";W)@2U"'#P")07WRIL"\V'3?Y=1CL63Z3'Q8CH2,/,[@YKMYZ2_ M\1*$&)F=*B^,?1)L$-07J0)91=T%EL*^X%%2T."1^``[V@WADL&'^81F8"^D M)5`W*HP3I]\:[$7M`.(*[BJS4?/!JXNK@T<>_)1AW4["`,1!=@IMN&K5/MY2,Q%/LM?.E[F*C1-(BK7C3+$QU"\"`?!F?&P6(:$X5P8M%1T$_`O@@PT%(X)!*CT M!N4>;RNT#R*"8\#`4-G5<<12`E=!EF#AI4;7#RN;-1PK@3@"]@4,8CEJ1MX; M&4'<23<'*!;B^%4>$?@E40'HL8;K1M[`OT`\5VNFJP)Z)3*T&GU;W%S8.MP_ MQ3B7N+"1OX!,P7-"&_&2>+`4`F4XPH?E+\NA'[^\L/!HY8$:I:\!#&I M(4B:2FT(^956W5)BT]1DE@`T03"&`LD;+ M=Z;R!-4)MEC\HOR,=M.K2(.B8>$YU>8S2T@.8I6B$..4@0<0)\P#OCA-#"3S MZ9-4EV=9YFSWX&$A5B3`Q`=+S4B\BF&0=X:BFT9(J(=1&#VD+0H[9LI,X%J" MKBV4HJH#H&W$-V#(-PZX.K9CH0NU`F(7P"X@+5*L<#O6E!2TT^DR7#WP%A5O MX$GPORM;\@)IBE:@9+@J1]%%4%P)<0W\:);2+VI*E?R\O?<(*_Y(3)ZR%"YR M@^:C?CDHTA[`2H<1",0V\O'D?B$*NUE M=9''33=)9H4`<2.7ATHC@P=84;XT4^ZTEMNEN%(X0-5)9.]&;A$9P_77I%5% MJ.M>76,JBP02+62Y]4A4#`EJ?A20MC-+&F)L,%2[E5NV'DF^"+6/;BTA>$G. M26'45+-."X"U<"*TY)*I80$Q*+0&1@`]"T7,D9\5V;!EGI+4Z8T-E$C)G:2P M5>MDF8LIZ09B.G\>X;TMK?-UM[+7/=9F%,>P@GQ3P'9K@RBWK5:XMM*UPL*@%J=%OD-8J0"7OL9:TV%$K2/^QT2)3-0"6)V M8#`%''51J=!YWPOQW+F)/J_3>`4QR2];446:*RMY1SKD!KT/\4"AMT!HI)>B MH5YYY-*'NTZ+N5UR6%(#V%D$$(AR(C>./+#>U$G8UP/8_%T:$,&W.EN[ M?!Z>ST;F(4@27U88;I$#8$IY+E+R,=)%[$='G6^`'E^"4_\XN@9?-9\#$K3E M`":UI$Y76L:LU#?I02'5$2A,[A<@ZR5"2FRRXL(2Q.0^7.IDC-N_!W`3\HK7 MP_\8B3FM!\<)MZ0KVY8P@;]C96B1`S`JHXR"5V2VP:@5QZ)#68"A[KX`UC^0 M*`".IAXH%#:'TT>%N4,G#>`=R752C299`TKPI<7XUL_RJIA9]8D`N^`RA^,M MN6L(DUAH@E$7ECF!5][/N;PNJCVSCO,P0,7"ED!*J<71+X!OB$WNCG;*+:-# MF^GC%$U!7X4T3@FT5<6BIU+F2KLSCR`("FW7%D8J3C3^"E3>*)N6`^O@#GK) M*\2)CBSPV!3N9^`UA0!L603HNMC9J`XAKIP3(N4082'*5-5`E28)SRT1!*;E M/&>+RR4+S\V,ZY(8?.*7"60V,RRTS%F`\DH-*=M2B%61=`'+4V1=>3- M@6R3P[,J[3(M(@""8RFB5F(LA[PLUON8;8-ISJ:.L3@4#/+8-'/02/:(;S@M M^O*L*K)*M?.EFPVR&1-0%:0S+XW:%>BHW]-H)#"(+N+X=W5F?_W2'QF]7I@, MHDX\[0<*:M`&%\@XZU=`UCCD"'K8?8RTV&VD+0?!&]I@[3/`Y8(X/.LO>;`J M7:LG"3]80X/W@':)ZZ(EJA]4(?R@CF9_B*`-1AEW9.C:JV!F46$8KRN0ZXJNU:OS+@B@1 M`W!=L1B0]RW(]+5R)&9V!&!!1>F".AU(,0<7V!Y$S$@UP7KJ#N/480R74;0, MYIO$.CNT7:B!%E(&J!]LBDW,6`90H&*-]W7JYQN,2WQ5Q%^%[6"\08J%3XAY M9"S@_I%#Y9US*$,KRC0EJ$.9;%S&Z[Z;DE!4>'04Z*=DDE!CE"TST^F`(F". MCW!O[F>LVDPC1BF!QK"`Q[-*E%RD@WH\PDI)P2=RQ!%#XZ]WM.).1^NY5>_I M7R\@&L6HF!H+7+J:^@OL$WI`OW@-\US[\]AKI,+%TR>3P!X#""9KS/.=!0FP=T>VB:,^(@'7@D_TV(!5^IA>V_S845S)Y?2DBH&A[U5 MP^BF,82Q(/$LN^#?Y[!M2+QC'2C3NN4T[QH[+V0*$O`BQF3HPX.7\^L7`%1M M=KNR0SGT8X+H#M-5UQ]A*&XQ',\&XL"5]H:7FR3/"J/N?O8>7N>+##"'+Y[, M3H:S\:-GX$,`-^KEUN5?:J$&10QP@Y>N_$1-3J,#`1N[;4LS3KI'%:FB7.53 M4Y0U=V@S))6U5IP]IK%E+6FA*FI@/48KB)&@FREZ`4`0#,7+>R[,!$L`ZXJC MJ=AGX"%$!CN(-TANK-8C`6IK6XT1J7<=!]6E<@J*G*PN<#^'`YJN?F=J3=@C M#\W""EL2*2=D;%R,VDVPC)$&QR$,\IR5*&O%<@E/2HR*,D9:2N8\&:(+%L]%^S=+6<+M^7!9)@$3(#]_I=K5G M'22-#NSE"?Z[VMGNFN26XE"T.MMK]72.7XJ)2;U<.0*=`K&T?"U7K2Y!%T;5 MVI")NL%38X`B)CSE:,*_$6H:.3?DS+-Q94V[B^YJH'CFO=?F,QA-52D14^)O M=/ST`>XZ>CQ^X%VX"/XFQC0&&>@G4WK^M/H8W3/!=WZA`(=-^<=R3*`QP0GL MV6H%(?SX`:`-P!+!L"G9NH%BF:"'E$?4 M%.-13AFVBG(RDS`6@=*6VV4X[(N&:)8!:2%>*>^%P9''X`;M"UIY["?2$:=? M-B#9$.\4CK/5BW)MUM\4(A@233"/UE>LX6L>WH-[I M@'6R<2HG1?;Z\=R,LU4WHWDC1+HE=#H&N26B&W"PLO`M M)6;L*KPY(.XT_D*`&;@].3ZN4\CFVU+;%'HI*N^F>,UW4T[&U:;8J!0NPXH" M^PZ!K=(&%D5>R.ZO.3EQNU;8%03X#X2M99`JG2XXV&+6ZJL;G>;I>"3N/1-? MA7UFP)*J'P[(@Z8WZN`Y)KH&[;;P2/D&H0#7)`@X5_32< MW"V$E]W_X3&`AO'XU#8S5.ZV[EQMR*5I'3Y.N3W'HH:<;ZT%BG6S,E#DQFG* M"ZQ[#:]]4%G4!QHZ!+!,!>5-'*@09:X,JFPO(R5OGGG_^!\J;P[;!FP(!GIR M\F`X&H]FIP]PH",8`"X!+0Y%\0UBFS?/4LG!'XVPW'5\&^`2JFT'A[,)&\K9 M].F#^J!"&(=@6!0_L@U.>$!%"3*PR0CT0#`MR)5PTRZS#E-J7H6F.@>7;,:D-A=(3,464#8M#L/XENM<9!XI M]P0NT_2)(9=-ZVG2&MQ[5H2`7J4WC1N'ZOE6<+@GI^,!6$&OVMR-I9W:Q(9A M>C@Y/AE,(!)]U-B@,>Y0.`7HPP^O8QEA$TP?V$9&D&F.QPL;XP"R"Y'` M!)9-J.ZLAY/9X\$)!/G<]'F#22;,:K`<\O:XU>$4HMC9>%P-.OCI+=86&$^R"/1_CZ5WNWO+^7617FHS;*WFV*09Q!!@1"%9-D:H&MH0H M;H7=8#?W4J=P<^X=IA*,DYH;[V_!.1V*_X?W.?H>AY:2!UTQT;G@;Z@ZN`H2(4RRV-,(@ M2'9([;-&?L\[5\9/=8&I[3OHXC6V)4'XP?^?VO_/!+VPY;U%BW`HAM7_FBM5 M7R+QSBN(H)SC+'&_3;[.%P8N#6_LXJ;W)AY#@-@KR2'G$&-/C(D2ZBB!93 M$`?`0_QX>36?`L M!5LOF^>%.YV./0YK77:]7K?"657YU].#J;(_`Y&I^,GSP=K7L&"_49 MH*Q%J+8[ESNMB$:Z$F9(97E*O@:J+#D>ED=!>TZAF20N>WI9M"+6RR<%7ZO' M1/A*6;+?4(X5#]V_6LW_;I%W=R^R;P6V]1;LG059KY(F_/8%6:]>D!7?N"#; M4_0C)/5M"K)>9T%6?/."K-R')3Y3F2K"5'E]V?HCO*S^JI,MJ;6T>QPSSZQ=B?GTFIA!J M_Q,6@=O?DJ@7A5NQ_WA5D\<=4D+W[5I#%[UI!]NY=01:_>P79NU<%6?S>%63O?A5D\0TJR!X2 M_.=5D+U`4VKL3ZH@>U1!%O\L%>1[X/L/"(Y^$[KG%5JOI\9H#C3!;``Y(;_[ M2$DH1D(4FP:NOYZM3>C;)O%]:N+]M%<&N['=1%889>XN%;==DGBI%BF][HE2 MQ&B`K88K*WB5-&`S*VO+CP?S`]%ZF;>Y_^'L>$Q9;\KFNE2E3?C57J_G]S7L M+I0HYFQO(S/&]2<($]XE]DM@E8(3OMR58$*AJ!=:-LY#>F.5WEZB;W-4,20* MB*O+>65BN?8R15GV*G-\U9>?*F#U_T)E_OZET%ZIK$R=]TSM$5)_#9X9@.,[ M]@%^^96:>M5IQZ<5ORK5^O^XIM63H.Z]O+[QN\Q*)5W="@/OD:[^+<;]7`&Z M#\V.3Q_>P\[;Q3J^.E$+;5K?V>KY[,7.X&8_^U\YWAT?L#@41]V?NNY6C!U& MXQ__W:3-6I'[+5RW-.U%W^A(;_*-^,\WI#'_M=?J/?:RO?H8+>C]""ZM:WNY M)]/1N&TKW\@ONXX`1#QN3WHZ[EIJ'[/KA*%-1D44>K1@#]O<(_UU^U.$$[L^ MQU:S;KO74]T?K=Z?&^(M/L2AO^',Y2*M8^W5E+/CBS5=W0)=Q'=\N;[O*WJ= M2]YYDHZ/+K>H_>@:!T2S<:!54ZOTN=F/I;07JU3%]W9/=QOT[KIEQQ=S.KXQ MUUNG[)>=UM%=@;1/ZUWA=/?S6&PO7W)E;',O=V]R:V)O;VLN>&UL+G)E;'-02P$" M%`,4````"`!A,/!&IB35Y5,"```0"```$```````````````@`$W!```9&]C M4')O<',O87!P+GAM;%!+`0(4`Q0````(`&$P\$;4H?`O/P$``&D#```1```` M``````````"``;@&``!D;V-0&UL4$L!`A0#%`````@`83#P1CJ"*!]'`@``X@D```T````````````` M`(`!9PX``'AL+W-T>6QE&PO=V]R:V)O;VLN>&UL4$L!`A0#%``` M``@`83#P1GV<4'8U`@``[@<``!@``````````````(`!`10``'AL+W=O\Q@0``#<8```8``````````````"``;P@ M``!X;"]W;W)K&PO=V]R:W-H965T&UL4$L!`A0#%`````@`83#P1E@18)&D`0``LP,``!@````````````` M`(`!I2@``'AL+W=O&PO=V]R:W-H965T&UL4$L!`A0#%``` M``@`83#P1BWV(>.F`0``LP,``!D``````````````(`!-BX``'AL+W=OVLP!``#B!```&0`````````````` M@`&G-0``>&PO=V]R:W-H965T&UL4$L!`A0#%`````@`83#P1I])=W*E`0``LP,``!D````` M`````````(`!B#D``'AL+W=O&PO=V]R M:W-H965T&UL M4$L!`A0#%`````@`83#P1BXG#U,3`@``[P4``!D``````````````(`!'3\` M`'AL+W=O&PO=V]R:W-H965T&UL4$L!`A0#%`````@` M83#P1FYFH06&`0``/`,``!D``````````````(`!&UL4$L% 3!@`````A`"$`V0@``&EF```````` ` end XML 11 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; white-space: normal; /* 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 12 R9.htm IDEA: XBRL DOCUMENT v3.2.0.727
Stockholders' Equity
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Note 3. Stockholders' Equity

Current Authorization 

 

We are currently authorized to issue up to 100,000,000 shares of $ 0.0001 par value common stock and 20,000,000 preferred stock.. All issued shares of common stock are entitled to vote on a 1 share/1 vote basis.  

 

Recent Issuances 

 

Shares issued in settlement of debt: In February and March 2015 we issued a total of 6,816 shares of Series "A" Preferred stock in settlement of $340,800 of principal due on notes payable. The shares were valued at fair value using an Option Pricing model coupled with the Equity Allocation method. The resultant value of $2,333,531 was derived using the following significant assumptions:  

 

Risk free interest rate  .49% to .70%
Expected volatility  82% to 90%
Expected years to liquidity  2 years
Expected dividend yield  0%

 

Each share of Series A Preferred Stock shall be convertible, at the option of the holder, at any time into such number of fully paid and non-assessable shares of Common Stock as is determined by multiplying the number of issued and outstanding shares of the Corporation's Common Stock by .0000110. Provided however, that such number of common shares into which each share of Series A Stock may be converted shall not exceed 220. As of March 31, 2015 each share would convert into approximately 144 common shares. The shares are entitled to a liquidation preference of $150 per share and dividends on a pro-rata basis with the common if and when declared.

XML 13 R8.htm IDEA: XBRL DOCUMENT v3.2.0.727
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Note 2. Nature of Operations and Summary of Significant Accounting Policies

Use of Estimates 

 

The preparation of these financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on going basis, we evaluate our estimates, including those related intangible assets, income taxes, insurance obligations and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other resources. Actual results may differ from these estimates under different assumptions or conditions. The results of operations for the periods presented are not necessarily indicative of the results for the full fiscal year or any future period.  

 

Earnings per Common Share: We compute net (loss) per share in accordance with FASB ASC 260, Earning per Share. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive. 

 

    March 31,
2015
    March 31,
2014
 
Preferred Stock      981,504       0  
Convertible Debt      0       2,000,000  
Warrants      117,416       528,000  
Carrying value at end of year      1,098,920       2,528,000  

 

Reclassification 

 

Certain amounts from the prior period have been reclassified to conform to the current period presentation

 

Recent Accounting Pronouncements 

 

In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2015-03, "Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs." ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. Currently, debt issuance costs are recognized as deferred charges and recorded as other assets. The guidance is effective for annual and interim periods beginning after December 15, 2015 with early adoption permitted and is to be implemented retrospectively. Adoption of the new guidance will only affect the presentation of the Company's consolidated balance sheets and will have no impact to our financial statements. 

 

The Company has implemented all new relevant accounting pronouncements that are in effect through the date of these financial statements. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

XML 14 R2.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash $ 13,760 $ 25,008
Accounts receivable 0 3,661
Inventory 6,000 43,043
Total current assets 19,760 71,712
Property and equipment, net 5,378,799 5,400,251
Other assets:    
Goodwill 16,182,601 16,182,601
Deposits 6,238 6,238
Total other assets 16,188,839 16,188,839
Total Assets 21,587,398 21,660,802
Current liabilities:    
Accounts payable-trade 174,696 170,685
Accrued expenses 496,120 486,052
Due to related parties 350,558 295,558
Current portion of long-term debt 287,722 812,108
Derivative liability 415,006 560,110
Total current liabilities 1,724,102 2,324,513
Notes payable, net of current portion 510,848 182,157
Total liabilities 2,234,950 2,506,670
Stockholders' Equity:    
Preferred stock-20,000,000 authorized $0.0001 par value 6,816 issued and outstanding (liquidation preference of $1,022,400) 1 0
Common stock-100,000,000 authorized $0.0001 par value 13,097,365 issued & outstanding 1,310 1,310
Additional paid-in capital 36,442,512 34,108,982
Accumulated deficit (24,067,184) (21,972,929)
Total New Global stockholders' equity 12,376,639 12,137,363
Non-controlling interest 6,975,809 7,016,769
Total stockholders' equity 19,352,448 19,154,132
Total Liabilities & Stockholders' Equity $ 21,587,398 $ 21,660,802
XML 15 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statement of Stockholders' Equity - 3 months ended Mar. 31, 2015 - USD ($)
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Non-Controlling interest in variable interest entity
Total
Beginning Balance, Shares at Dec. 31, 2014   13,097,365        
Beginning Balance, Amount at Dec. 31, 2014 $ 0 $ 1,310 $ 34,108,982 $ (21,972,929) $ 7,016,769 $ 19,154,132
Preferred stock issued to settle debt, Shares 6,816 0        
Preferred stock issued to settle debt, Amount $ 1 $ 0 2,333,530 0 0 2,333,531
Net loss $ 0 $ 0 0 (2,094,254) (40,960) (2,135,214)
Ending Balance, Shares at Mar. 31, 2015 6,816 13,097,365        
Ending Balance, Amount at Mar. 31, 2015 $ 1 $ 1,310 $ 36,442,512 $ (24,067,184) $ 6,975,809 $ 19,352,448
XML 16 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Derivative and Warrant Liabilities (Details Narrative)
Mar. 31, 2015
USD ($)
Derivative And Warrant Liabilities Details Narrative  
Aggregate fair value of the derivative liability $ 415,006
XML 17 R24.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Details) - USD ($)
Mar. 31, 2015
Dec. 31, 2014
Description of assets:    
None    
Description of liabilities:    
Derivatives $ 415,006 $ 560,110
Level 1 [Member]    
Description of assets:    
None    
Description of liabilities:    
Derivatives    
Level 2 [Member]    
Description of assets:    
None    
Description of liabilities:    
Derivatives    
Level 3 [Member]    
Description of assets:    
None    
Description of liabilities:    
Derivatives $ 415,006  
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 v3.2.0.727
Organization and nature of operations
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Note 1. Organization and nature of operations

Background 

 

New Global Energy, Inc. ("NGE" or the "Company") was organized on January 24, 2012. NGE's executive offices are located in Brevard County, Florida. The Company is focused on the development of its Global Energy Plantation ("GEP") Platform which combines alternative energy production, sustainable agriculture and aquaculture. It anticipates the use of non-centralized power plants, primarily concentrated solar power, Jatropha based biofuels and aquaculture operations to produce power for its own use and to feed into the power grid serving local power needs while producing farm grown fish and shrimp as food products. Management has begun to execute this plan through the purchase of a noncontrolling equity interest and rights to majority of profits of Aqua Farming Tech, Inc. ("AFT"). The Company is in the process of raising additional equity capital to support the completion of its acquisition and development activities. The Company's activities are subject to significant risks and uncertainties, including failing to secure additional funding to operationalize the Company. 

 

Going Concern 

 

The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company has earned no revenue earned since inception, and lacks any operational history. These matters, among others, raise substantial doubt about our ability to continue as a going concern. 

 

While the Company is attempting to commence operations and generate revenues, the Company's cash position may not be significant enough to support the Company's daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company's ability to further implement its business plan and generate revenues. 

 

The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern 

 

Basis of Presentation 

 

The accompanying condensed consolidated balance sheet as of December 31, 2014, which was derived from audited financial statements, and the unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete consolidated financial statements. The results of operations for the periods presented are not necessarily indicative of the results expected for the full fiscal year or any future period. These financial statements should be read in conjunction with the audited financial statements and related notes for the fiscal year ended December 31, 2014, included in the Company's Annual Report on Form 10-K covering that period. 

 

In the opinion of management, the information furnished in these interim financial statements reflect all adjustments necessary for a fair statement of the financial position and results of operations and cash flows as of and for the three-month periods ended March 31, 2015 and 2014. All such adjustments are of a normal recurring nature. The financial statements do not include some information and notes necessary to conform with annual reporting requirements.

XML 20 R3.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)
Mar. 31, 2015
Dec. 31, 2014
Preferred stock:    
Preferred stock, Par Value $ 0.0001 $ 0.0001
Preferred stock, Shares Authorized 20,000,000 20,000,000
Preferred stock, Shares Issued 6,816 6,816
Preferred stock, Shares Outstanding 6,816 6,816
Preferred stock, Liquidation Preference Value $ 1,022,400 $ 1,022,400
Stockholders' Equity:    
Common Stock, Par Value $ 0.0001 $ 0.0001
Common Stock, Shares Authorized 100,000,000 100,000,000
Common Stock, Shares Issued 13,097,365 13,097,365
Common Stock, Shares Outstanding 13,097,365 13,097,365
XML 21 R17.htm IDEA: XBRL DOCUMENT v3.2.0.727
Derivative and Warrant Liabilities (Tables)
3 Months Ended
Mar. 31, 2015
Derivative And Warrant Liabilities Tables  
Schedule Of the changes in the derivative liabilities

The following table summarizes the derivative liabilities included in the balance sheet: 

 

    Warrants  
Fair value at December 31, 2014    $ 560,110  
Adjustments to fair value at March 31, 2015      (145,104 )
Fair value at March 31, 2015    $ 415,006  

XML 22 R1.htm IDEA: XBRL DOCUMENT v3.2.0.727
Document and Entity Information - Mar. 31, 2015 - shares
Total
Document And Entity Information  
Entity Registrant Name NEW GLOBAL ENERGY, INC.
Entity Central Index Key 0001543083
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 13,097,365
Document Fiscal Period Focus Q1
Document Fiscal Year Focus 2015
XML 23 R18.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2015
Fair Value Measurements Tables  
Summarizes assets and liabilities measured at fair value on a recurring basis

The following table summarizes assets and liabilities measured at fair value on a recurring basis as of March 31, 2015: 

 

    March 31, 2015  
Description of assets:    Level 1     Level 2     Level 3     Total  
None    $ -     $ -     $ -     $ -  
Description of liabilities:                                 
Derivatives    $ -     $ -     $ 415,006     $ 415,006  

XML 24 R4.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Operations - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Condensed Consolidated Statements Of Operations    
Revenue $ 20,247 $ 0
Costs and Expenses:    
Costs of goods sold 65,660 0
Depreciation and Amortization 33,328 0
General & administrative 180,966 90,748
Total Operating Costs & Expenses 279,954 90,748
Other (Gain) Expense:    
Derivative valuation (gain) charge (145,104) 6,272,480
Interest expense & amortization of debt discount 27,880 120,757
Interest income 0 (4,919)
Loss on settlement of debt 1,992,732 0
Net loss from equity method investment 0 33,804
Total Other Expense 1,875,508 6,422,122
Net loss before income taxes (2,135,215) (6,512,870)
Provision for income taxes 0 0
Net loss (2,135,214) (6,512,870)
Net loss attributable to non-controlling interest 40,960 0
Net loss attributable to New Global $ (2,094,254) $ (6,512,870)
Basic and diluted per share amounts:    
Basic and diluted net loss $ (0.16) $ (2.40)
Weighted average shares outstanding (basic & diluted) 13,097,365 2,709,704
XML 25 R12.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Note 6. Fair Value Measurements

The following table summarizes assets and liabilities measured at fair value on a recurring basis as of March 31, 2015: 

 

    March 31, 2015  
Description of assets:    Level 1     Level 2     Level 3     Total  
None    $ -     $ -     $ -     $ -  
Description of liabilities:                                 
Derivatives    $ -     $ -     $ 415,006     $ 415,006  

XML 26 R11.htm IDEA: XBRL DOCUMENT v3.2.0.727
Current Loan Activity
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Note 5. Current Loan Activity

During the quarter ended March 31, 2015 the Company borrowed $259,800 from a related party through a series of three $100,000 unsecured promissory notes. The notes bear interest at 4% and are payable one year from the date of issuance. During the quarter $137,500 of previously issued notes and $203,300 of the new notes were settled by the issuance of 6,816 shares of preferred stock valued at $2,333,531. As of March 31, 2015 $56,500 remains outstanding. As of March 31, 2015 the Company had unused credit of $2,700 on these notes.  

 

On March 10, 2015 the Company executed an extension and new loan agreement with First General Bank consolidating the existing principal balance of $466,312 and accrued interest and other fees of $39,866 for a total of $506,178. The note bears interest at 6.5% and requires monthly payments of $3,449. The entire amount is due on March 10, 2017 and is secured by the property and equipment of AFT.

XML 27 R23.htm IDEA: XBRL DOCUMENT v3.2.0.727
Current Loan Activity (Details Narrative) - Mar. 31, 2015 - USD ($)
Total
Current Loan Activity Details Narrative  
Due to related party $ 259,800
Unsecured promissory notes 100,000
Outstanding Balance 56,500
Unused credit $ 2,700
XML 28 R19.htm IDEA: XBRL DOCUMENT v3.2.0.727
Summary of Significant Accounting Policies (Details) - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Summary Of Significant Accounting Policies Details    
Preferred Stock $ 981,504 $ 0
Convertible Debt 0 2,000,000
Warrants 117,416 528,000
Carrying value at end of year $ 1,098,920 $ 2,528,000
XML 29 R15.htm IDEA: XBRL DOCUMENT v3.2.0.727
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2015
Summary Of Significant Accounting Policies Tables  
Potentially dillutive securities excluded from the calculation

We compute net (loss) per share in accordance with FASB ASC 260, Earning per Share. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive. 

 

    March 31,
2015
    March 31,
2014
 
Preferred Stock      981,504       0  
Convertible Debt      0       2,000,000  
Warrants      117,416       528,000  
Carrying value at end of year      1,098,920       2,528,000  

XML 30 R13.htm IDEA: XBRL DOCUMENT v3.2.0.727
Subsequent Events
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Note 7. Subsequent Events:

On May 11, 2015, the Company's Board of Directors approved the acquisition of certain technologies through three agreements including an exclusive license to VIP Patient Management Software System (Electronic Medical Records (EMR) and Electronic Health Records (EHR) Platforms) an exclusive license to Canacard Patient Management Systems Software, a HIPAA compliant platform that manages end-to-end transactions involved in providing safe access to controlled substances. The exclusive license from ALTERNATE HEALTH, INC., and is for a period of 20 years for the United States and Puerto Rico. This software is included under the International Patent Application PCT/CA2014/050890. The Company agreed to issue 1,500,000 commons shares for these licenses as well as warrants to purchase an additional 1,100,000 at a price equal to 50% of the market price on the day of issue. There is additional consideration of $1,500,000 due when as and if funding of operations under these licenses is closed.

XML 31 R14.htm IDEA: XBRL DOCUMENT v3.2.0.727
Summary of Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2015
Summary Of Significant Accounting Policies Policies  
Use of Estimates

The preparation of these financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on going basis, we evaluate our estimates, including those related intangible assets, income taxes, insurance obligations and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other resources. Actual results may differ from these estimates under different assumptions or conditions. The results of operations for the periods presented are not necessarily indicative of the results for the full fiscal year or any future period.

Earnings per Common Share

We compute net (loss) per share in accordance with FASB ASC 260, Earning per Share. FASB ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period. For the interim periods ended March 31, 2015 and 2014, the following potentially dilutive securities have been excluded from the calculation of diluted loss per share because their impact was antidilutive. 

 

    March 31,
2015
    March 31,
2014
 
Preferred Stock      981,504       0  
Convertible Debt      0       2,000,000  
Warrants      117,416       528,000  
Carrying value at end of year      1,098,920       2,528,000  

Reclassification

Certain amounts from the prior period have been reclassified to conform to the current period presentation

Recent Accounting Pronouncements

In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2015-03, "Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs." ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. Currently, debt issuance costs are recognized as deferred charges and recorded as other assets. The guidance is effective for annual and interim periods beginning after December 15, 2015 with early adoption permitted and is to be implemented retrospectively. Adoption of the new guidance will only affect the presentation of the Company's consolidated balance sheets and will have no impact to our financial statements. 

 

The Company has implemented all new relevant accounting pronouncements that are in effect through the date of these financial statements. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

XML 32 R16.htm IDEA: XBRL DOCUMENT v3.2.0.727
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2015
Stockholders Equity Tables  
Summary of shares issued in settlement of debt

In February and March 2015 we issued a total of 6,816 shares of Series "A" Preferred stock in settlement of $340,800 of principal due on notes payable. The shares were valued at fair value using an Option Pricing model coupled with the Equity Allocation method. The resultant value of $2,333,531 was derived using the following significant assumptions:  

 

Risk free interest rate  .49% to .70%
Expected volatility  82% to 90%
Expected years to liquidity  2 years
Expected dividend yield  0%

XML 33 R21.htm IDEA: XBRL DOCUMENT v3.2.0.727
Derivative and Warrant Liabilities (Details)
3 Months Ended
Mar. 31, 2015
USD ($)
Derivative And Warrant Liabilities Details  
Fair value at beginning $ 560,110
Adjustments to fair value (145,104)
Fair value at ending $ 415,006
XML 34 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statement of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net Loss $ (2,135,214) $ (6,512,870)
Adjustments required to reconcile net loss to cash used in operating activities:    
Net loss attributable to equity method investment 0 33,804
Derivative valuation charge (gain) (145,104) 6,272,480
Loss realized upon conversion of debt 1,992,732 0
Amortization of debt discount 0 114,126
Depreciation and Amortization 33,328 0