XML 35 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTE 11 - STOCKHOLDERS' EQUITY
12 Months Ended
Dec. 31, 2015
Stockholders' Equity Note [Abstract]  
Stockholders' Equity Note Disclosure [Text Block]
NOTE 11 – STOCKHOLDERS' EQUITY

Sales of Common Stock 

During 2015, the Company issued the following shares of restricted stock:

Purpose
 
Number of Shares
   
Total Cost
   
Average Cost/Share
 
Acquisition of operating assets
   
4,750,000
   
$
977,500
   
$
0.21
 
Employee performance bonus
   
1,000,000
   
$
190,000
   
$
0.19
 
Various services
   
450,000
   
$
136,500
   
$
0.30
 
Totals
   
6,200,000
   
$
1,304,000
   
$
0.21
 

During 2014, the Company issued the following shares of restricted stock:

Purpose
 
Number of Shares
   
Total Cost
   
Average Cost/Share
 
Acquisition of operating assets
   
7,519,445
   
$
3,224,750
   
$
0.57
 
Financing charges
   
350,000
   
$
140,000
   
$
0.40
 
Various services
   
451,055
   
$
120,317
   
$
0.27
 
Warrant exercise
   
1,874,584
   
$
1,124,750
   
$
0.60
 
Totals
   
10,195,084
   
$
4,609,817
   
$
0.45
 

Warrants

The Company has outstanding the following warrants to purchase the Company’s common stock as of December 31,

 
 
2015
   
2014
 
 
           
Financing and stock subscriptions
   
8,579,030
     
8,579,030
 
Note Extensions
   
2,843,064
     
2,843,064
 
Management
   
7,007,693
     
4,500,000
 
Debt conversion
   
1,666,668
     
1,666,667
 
Total Reserved
   
20,096,454
     
17,588,761
 

A summary of warrant issuances based on common stock equivalents is as follows:

 
 
Number of Shares
   
Exercise Price
   
Weighted Average Exercise Price
 
Balance at December 31, 2012
   
12,026,678
   
$
0.36 – 0.60
   
$
0.51
 
Warrants exercised
   
(1,700,000
)
               
Warrants expired
   
-
                 
Warrants issued to management
   
2,500,000
   
$
0.10
         
Warrants issued for debt conversion
   
1,666,667
   
$
0.36
         
Warrants issued with stock subscription
   
666,667
   
$
0.36
         
Balance at December 31, 2013
   
15,160,012
   
$
0.10 – 0.36
   
$
0.47
 
Warrants exercised
   
(1,874,584
)
   
0.60
         
Warrants expired
   
-
                 
Warrants issued to management
   
2,000,000
   
$
0.10
         
Warrants issued for financing
   
2,303,333
   
$
0.60
         
Balance at December 31, 2014
   
17,588,761
   
$
0.10 – 0.60
   
$
0.55
 
Warrants exercised
   
-
                 
Warrants expired
   
-
                 
Warrants issued to management
   
50,000
   
$
0.10
         
Warrants issued to management
   
2,507,693
   
$
0.01
         
Balance at December 31, 2015
   
20,096,454
   
$
0.01 – 0.10
   
$
0.48
 

All outstanding warrants are currently exercisable.  A summary of outstanding common stock warrants at December 31, 2015 follows:

Number of Common Stock Warrants
 
Expiration Date
 
Remaining Contractual Life (Years)
   
Exercise price
 
 
3,400,000
 
10/25/2016
   
0.8
   
$
0.60
 
 
446,042
 
10/25/2016
   
0.8
   
$
0.60
 
 
281
 
10/25/2016
   
0.8
   
$
0.60
 
 
1,333,333
 
12/26/2016
   
1.0
   
$
0.36
 
 
2,000,000
 
5/1/2017
   
1.3
   
$
0.10
 
 
629,371
 
10/25/2017
   
1.8
   
$
0.36
 
 
2,059,734
 
12/31/2017
   
2.0
   
$
0.36
 
 
583,333
 
12/31/2017
   
2.0
   
$
0.36
 
 
50,000
 
12/31/2017
   
2.0
   
$
0.10
 
 
2,500,000
 
7/1/2018
   
2.5
   
$
0.10
 
 
1,666,667
 
12/31/2018
   
3.0
   
$
0.36
 
 
666,667
 
12/31/2018
   
3.0
   
$
0.36
 
 
250,000
 
10/28/2019
   
3.8
   
$
0.60
 
 
2,053,333
 
12/22/2019
   
4.0
   
$
0.60
 
 
1,153,847
 
10/8/2020
   
4.8
   
$
0.01
 
 
1,153,846
 
10/8/2020
   
4.8
   
$
0.01
 
 
50,000
 
10/8/2020
   
4.8
   
$
0.01
 
 
50,000
 
10/8/2020
   
4.8
   
$
0.01
 
 
50,000
 
10/8/2020
   
4.8
   
$
0.01
 
     
 
               
 
20,096,454
 
 
               

On December 31, 2015, the Company changed the exercise price on certain warrants to purchase the Company’s common stock from $1.00 per share to $0.36 per share. Since the calculated Black Scholes value of these warrants decreased, no change was recorded.