XML 41 R29.htm IDEA: XBRL DOCUMENT v3.4.0.3
Equity (Details) - USD ($)
 1 Months Ended 12 Months Ended
Oct. 09, 2015
Aug. 06, 2015
May. 07, 2015
May. 05, 2015
May. 04, 2015
Jan. 13, 2015
Jan. 08, 2015
Mar. 14, 2013
Aug. 16, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Class of Stock [Line Items]                        
Shares issued for services, shares     400,000   300,000              
Debt conversion, debt converted into shares   129,870   57,143     25,000   129,870      
Common stock, par value                   $ 0.001 $ 0.001  
Share-based Compensation                   $ 210,000 $ 240,375  
Issued warrants description                  

During the year ended December 31, 2015, the Company issued the following warrants:

 

· 21,800 warrants with its 3% convertible note. The warrants have an exercise price of $0.50 per share and a term of two years
     
· 19,000,000 Series A and 9,500,000 Series B warrants in connection with the Company’s Units offering. The Series A warrants have an exercise price of $0.05 per share and a term of five years. The Series B warrants have an exercise price equivalent to 75% of the lowest volume weighted average price (“VWAP”) during the twenty (20) trading days immediately prior to the applicable exercise date and a term of five years. The Series B warrants may only be exercised once all Series A warrants have been exercised.
     
· 250,000 warrants to the placement agent in connection with the Company’s Units offering. The warrants have an exercise price of $0.06 per share and term of five years.

 

The warrants qualified for derivative accounting and the fair value of the warrants at the date of issuance were either recognized as debt discount or as a charge to additional paid in capital with a corresponding credit to derivative liability (see Note 1). As of December 31, 2015, outstanding warrants totaling to 28,771,800 have a weighted average exercise price of $0.04, a weighted average remaining term of 4.78 years and intrinsic value of $142,500.

    
Proceeds from issuance of common stock                   $ 102,875  
Convertible Debt [Member]                        
Class of Stock [Line Items]                        
Shares issued for services, shares           25,000       187,013 50,000  
Sale of stock shares issued                     5,000  
convertible notes                   $ 375,000 $ 100,000  
Recognized as a loss on debt           $ 8,750            
Debt instrument, periodic payment, principal                   20,000    
Extinguishment of debt, amount $ 402,176                 3,786    
Unpaid interest 75,000                 $ 438,123    
Common stock issued, value $ 224,193                      
Consutling Services [Member]                        
Class of Stock [Line Items]                        
Shares issued for services, shares                   700,000 195,000  
Share-based Compensation                   $ 210,000    
Common stock issued, value                     $ 168,500  
Common Stock [Member]                        
Class of Stock [Line Items]                        
Shares issued for services, shares                   700,000 555,032  
Common stock issued, value                       $ 287,500
Reverse merger adjustment, shares                     1,875,000  
Issuance of common stock in connection with post merger               360,032        
Proceeds from issuance of common stock                       $ 215,625
Compensation expense                     $ 71,875  
IPO [Member]                        
Class of Stock [Line Items]                        
Shares issued for services, shares 5,000,000                      
Common stock, par value $ 0.001                      
Sale of stock shares issued 9,500,000                      
Sale of stock public price per unit $ 0.05                      
Cash From Investors For Expenses Payable $ 250,000                      
convertible notes 150,000                      
placement agent fees payable $ 475,000                      
Stock Issued During Period, Shares, Conversion of Units 4,500,000                      
Public offering, Description Each Unit consisting of one share of common stock, par value $0.001 per share, two Series A Warrants each to purchase one share of common stock and one Series B warrant to purchase one share of common stock.