XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.1
UNAUDITED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - USD ($)
Common Stock
Common Stock Subscriptions
Additional Paid-In Capital
Due From Stockholder
Accumulated Deficit
Total
Beginning Balance, Shares at Dec. 31, 2013 7,781,175          
Beginning Balance, Amount at Dec. 31, 2013 $ 7,782 $ (100,000) $ 3,341,991   $ (673,333) $ 2,576,440
Collection of subscription receivable   100,000       100,000
Issuance of common stock in public offering at $5.75 per unit, completed on December 19,2014, net offering costs, Shares 1,391,305          
Issuance of common stock in public offering at $5.75 per unit, completed on December 19,2014, net offering costs, Amount $ 1,391   6,730,878     6,732,269
Stock based compensation     33,972     33,972
Net loss         (2,937,032) (2,937,032)
Ending Balance, Shares at Dec. 31, 2014 9,172,480          
Ending Balance, Amount at Dec. 31, 2014 $ 9,173 0 10,106,841   $ (3,610,365) 6,505,649
Issuance of common stock in public offering at $5.75 per unit, completed on December 19,2014, net offering costs, Amount           0
Issuance of common stock to underwriters, Shares 208,695          
Issuance of common stock to underwriters, Amount $ 208   1,083,928     1,084,136
Value of common stock to acquire Streamline on date of closing, at $4.50 per share, Shares 1,875,000          
Value of common stock to acquire Streamline on date of closing, at $4.50 per share, Amount $ 1,875   8,435,625     8,437,500
Stock based compensation     253,659     253,659
Issuance of warranty to Steve Gorlin on November 9, 2015     284,858     284,858
Due from shareholder for issuance of convertible debt     (20,000)   (2,000)
Net loss         $ (5,623,077) (6,523,077)
Ending Balance, Shares at Dec. 31, 2015 11,256,175          
Ending Balance, Amount at Dec. 31, 2015 $ 11,256 $ 0 20,144,911 $ (20,000) (10,133,442) 10,022,725
Conversion of promissory note on January 25, 2016, Shares 552,041          
Conversion of promissory note on January 25, 2016, Amount $ 552   1,071,961     1,072,513
Warrant price modification on January 25, 2016     18,050     18,050
Warrant price modification on February 16, 2016     7,670     7,670
Repayment of due from stockholder through forgone director fees       5,000   5,000
Stock based compensation     261,991     261,991
Net loss         (1,832,286) (1,832,286)
Ending Balance, Shares at Mar. 31, 2016 11,808,216          
Ending Balance, Amount at Mar. 31, 2016 $ 11,808   $ 21,524,583 $ (15,000) $ (11,965,728) $ 9,555,663