XML 33 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business and Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2014
Business and Summary of Significant Accounting Policies [Abstract]  
Schedule of concentration of accounts receivable

 

Six Months Ended June 30, 2014   Customer     Customer Sales       % of Total Revenue       Accounts Receivable (AR)       % of AR  
    1   $ 126,884       47 %   $ 9,396       11 %
    2   $ 37,440       14 %   $ 18,720       21 %
        $ 164,324       61 %   $ 28,116       32 %
                                     
Six Months Ended June 30, 2013   Customer     Customer Sales       % of Total Revenue       Accounts Receivable (AR)       % of AR  
    1   $ 191,250       40 %     -       0 %
    2   $ 66,420       14 %   $ 7,776       8 %
        $ 257,670       54 %   $ 7,776       8 %
 
Schedule of derrivative liabilities measured and recorded

    Amount     Level 1     Level 2     Level 3  
Embedded conversion derivative liability   $ 2,186,371     $ -     $ -     $ 2,186,371  
 
Schedule of derrivative liabilities measured and recorded on recurring basis
Balance at May 31, 2012   $ -  
Fair value of embedded conversion derivative liability at issuance     341,897  
Unrealized derivative loss included in other expense     1,844,474  
Balance at June 30, 2014   $ 2,186,371  
 
Schedule of assumptions used for derivative instruments valued using the Black-Scholes option pricing model
    At issuance     At June 30,
2014
 
Market value of stock on measurement date   $ 0.55     $ 2.00  
Risk-free interest rate     0.11 %     0.11 %
Dividend yield     0 %     0 %
Volatility factor     64 %     167 %
Term     1 year       0.83 year