XML 39 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2015
Equity [Abstract]  
Schedule of Earnings (loss) Per Share
    For the Years Ended December 31,  
    2015     2014  
Basic and Diluted:                
Reported net loss (in thousands)   $ (859 )   $ (699
Less unpaid and undeclared preferred stock dividends     (78 )     (109
Net loss applicable to common stockholder   $ (937 )   $ (808
                 
Weighted average common shares outstanding     20,194,732       18,116,000  
Net loss per common share   $ (0.05 )   $ (0.04 )
Summary of Company's Preferred Stock
          Shares Issued and     Preferred Stock Dividends  
    Shares     Outstanding     Undeclared and Unpaid  
Offering   Authorized     2015     2014     2015     2014  
                               
Series A convertible     590,197       47,250       47,250          
Series B convertible, 10% cumulative     1,500,000       93,750       93,750       558,162       520,663  
Series C convertible, 10% cumulative     1,666,666       38,333       38,333       162,913       151,413  
Series D convertible, 10% cumulative     300,000       -       175,000       -       656,250  
Series E convertible, 10% cumulative     800,000       19,022       19,022       599,563       558,173  
Undesignated Preferred Series     5,143,137                          
Total Preferred Stock     10,000,000       198,355       373,355      $ 1,320,638      $ 1,886,499  
Summary of Preferred Stock Terms

Series A Convertible Preferred Stock

Liquidation Value: $4.50 per share, $212,625
Conversion Price: $10,303 per share
Conversion Rate: 0.00044—Liquidation Value divided by Conversion Price ($4.50/$10,303)
Voting Rights: None
Dividends: None
Conversion Period: Any time

 

Series B Convertible Preferred Stock

Liquidation Value: $4.00 per share, $375,000
Conversion Price: $1,000 per share
Conversion Rate: 0.0040—Liquidation Value divided by Conversion Price ($4.00/$1,000)
Voting Rights: None
Dividends: 10%—Quarterly—Commencing March 31, 2001
Conversion Period: Any time
Cumulative dividends in arrears at December 31, 2015 were $558,162

   

Series C Convertible Preferred Stock

Liquidation Value: $3.00 per share, $115,000
Conversion Price: $600 per share
Conversion Rate: 0.0050—Liquidation Value divided by Conversion Price ($3.00/$600)
Voting Rights: None
Dividends: 10%—Quarterly—Commencing March 31, 2002
Conversion Period: Any time
Cumulative dividends in arrears at December 31, 2015 were $162,913

 

Series D Convertible Preferred Stock

Liquidation Value: $10.00 per share, $525,000
Conversion Price: $1,000 per share
Conversion Rate: .01—Liquidation Value divided by Conversion Price ($10.00/$1,000)
Voting Rights: None
Dividends: 10%—Quarterly—Commencing April 30, 2002
Conversion Period: Any time
Cumulative dividends in arrears at December 31, 2015 were $0

 

Series E Convertible Preferred Stock

Liquidation Value: $22.00 per share, $418,488
Conversion Price: $800.00 per share
Conversion Rate: .0275—Liquidation Value divided by Conversion Price ($22.00/$800)
Voting Rights: Equal in all respects to holders of common shares
Dividends: 10%—Quarterly—Commencing May 31, 2002
Conversion Period: Any time
Cumulative dividends in arrears at December 31, 2015 were $599,563

 

 

Schedule of Stockholders' Equity Note, Warrants or Rights
                      Weighted  
          Weighted           Average  
          Average     Aggregate     Remaining  
    Options and     Exercise     Intrinsic     Contractual  
    Warrants     Price     Value     Life (Years)  
Outstanding at December 31, 2013         $              
Outstanding as result of the merger     62,140     $ 4.00             9.00  
Granted     81,298       1.60             4.50  
Expired     (130)       (4.00)              
Outstanding at December 31, 2014     143,308     $ 2.64             6.46  
Granted     257,500       1.60             5.00  
Outstanding at December 31. 2015     400,808     $ 2.29               5.18