XML 23 R5.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statement of Changes in Shareholders' Deficit - USD ($)
Common Stock
Common Stock Issuable
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2016 $ 6,575 $ 6,451 $ 1,199,511 $ (2,124,219) $ (911,682)
Balance, Shares at Dec. 31, 2016 65,753,640        
Sale of common stock $ 610 758,654 759,264
Sale of common stock, Shares 6,096,197        
Fair value of warrants allocated to proceeds of common stock 89,376 89,376
Fair value of warrants allocated to proceeds of convertible notes payable 73,696 73,696
Fair value of warrants issued pursuant to Amended Investment Agreement 153,625 153,625
Fair value of warrants issued to extend convertible notes payable 290,581 290,581
Consultant fees payable with common shares and warrants $ 28 1,817 52,083 53,928
Consultant fees payable with common shares and warrants, Shares 276,850        
Shares and options issued pursuant to employee equity incentive plan $ 17 8 20,785 20,810
Shares and options issued pursuant to employee equity incentive plan, Shares 176,250        
Repurchase and retirement of treasury shares        
Net loss       (2,581,011) (2,581,011)
Balance at Dec. 31, 2017 $ 7,230 8,276 2,638,311 (4,705,230) (2,051,413)
Balance, Shares at Dec. 31, 2017 72,302,937        
Sale of common stock $ 988   2,450,180   2,451,168
Sale of common stock, Shares 9,875,228        
Sale of common stock initially allocated to derivative financial instruments (1,774,298) (1,774,298)
Fair value of warrants allocated to proceeds of common stock     181,788   181,788
Fair value of warrants issued to extend related party notes payable     337,466   337,466
Fair value of warrants issued to extend convertible notes payable     229,900   229,900
Fair value of warrants issued to retire convertible notes payable     143,014   143,014
Shares issued with convertible notes payable $ 4   5,593   5,597
Shares issued with convertible notes payable, Shares 35,000        
Fair value of warrants issued for professional services     296,447   296,447
Derivative liabilities transferred to additional paid-in capital 2,783,372   2,783,372
Conversion of convertible notes payable to common stock $ 38 42,173 42,211
Conversion of convertible notes payable to common stock, shares 384,839        
Derivative liabilities reclassified into additional paid in capital for convertible notes payable conversion into shares     63,549 63,549
Consultant fees payable with common shares and warrants $ 28 17,869 31,660   49,557
Consultant fees payable with common shares and warrants, Shares 277,147        
Shares and options issued pursuant to employee equity incentive plan $ 40 (8) 102,598 102,630
Shares and options issued pursuant to employee equity incentive plan, Shares 403,750        
Exercise of warrants $ 200 (200)
Exercise of warrants, Shares 2,000,001        
Repurchase and retirement of treasury shares $ (10) (4,990) (5,000)
Repurchase and retirement of treasury shares, Shares (100,000)        
Net loss       (5,790,835) (5,790,835)
Balance at Dec. 31, 2018 $ 8,518 $ 26,137 $ 7,531,553 $ (10,501,055) $ (2,934,847)
Balance, Shares at Dec. 31, 2018 85,178,902