Nevada
|
87-0429198
|
|
(State or Other Jurisdiction
Of Incorporation or Organization)
|
(I.R.S. Employer Identification
Number)
|
|
14515 Briarhills Parkway, Suite 105, Houston, Texas
|
77077
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
☒
|
|
(Do not check if a smaller reporting company)
|
Page Number
|
|
PART I – FINANCIAL INFORMATION
|
|
Item 1. Financial Statements
|
|
Condensed Consolidated Balance Sheets as of June 30, 2016 (Unaudited) and December 31, 2015
|
3
|
Condensed Consolidated Statements of Operations for the Three Months and Six Months Ended June 30, 2016 and 2015 (Unaudited)
|
4
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2016 and 2015 (Unaudited)
|
5
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
19
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
26
|
Item 4. Controls and Procedures
|
26
|
PART II – OTHER INFORMATION
|
|
Item 1. Legal Proceedings
|
26
|
Item 1A. Risk Factors
|
27
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
27
|
Item 3. Defaults Upon Senior Securities
|
28
|
Item 4. Mine Safety Disclosures
|
28
|
Item 5. Other Information
|
28
|
Item 6. Exhibits
|
28
|
Signature Page
|
June 30, 2016
|
||||||||
(Unaudited)
|
December 31, 2015
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash
|
$
|
2,664
|
$
|
5,932
|
||||
Accounts receivable
|
6,012
|
3,022
|
||||||
Inventories, net
|
-
|
20,785
|
||||||
Prepaid expenses and other current assets
|
-
|
13,666
|
||||||
Prepaid consulting services
|
-
|
22,500
|
||||||
Total current assets
|
8,676
|
65,905
|
||||||
Property and equipment, net
|
46,608
|
55,458
|
||||||
Other assets
|
2,701
|
2,701
|
||||||
Total
|
$
|
57,985
|
$
|
124,064
|
||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$
|
2,085,576
|
$
|
2,187,475
|
||||
Accrued interest and penalties payable
|
2,142,928
|
1,265,270
|
||||||
Convertible debentures, net of discount
|
2,748,116
|
2,387,981
|
||||||
Derivative liability
|
4,394,475
|
10,852,906
|
||||||
Notes payable
|
540,328
|
459,801
|
||||||
Current portion of long-term debt, net of discount
|
29,977
|
29,409
|
||||||
Stockholder advances
|
505,548
|
456,376
|
||||||
Total current liabilities
|
12,446,948
|
17,639,218
|
||||||
Long-term debt, net of current portion and discount
|
216,550
|
62,361
|
||||||
Total liabilities
|
12,663,498
|
17,701,579
|
||||||
Commitments and contingencies
|
||||||||
Stockholders' deficit:
|
||||||||
Preferred stock, $0.001 par value, 10,000,000 shares authorized:
Series AA, 60,000 and 80,000 shares issued and outstanding, respectively |
60
|
80
|
||||||
Series BB, 186,000 shares issued and outstanding
|
186
|
186
|
||||||
Common stock; $0.0025 par value, 2,000,000,000 shares authorized, 487,753,010 and 422,125,005 shares issued and outstanding, respectively
|
1,219,383
|
1,055,313
|
||||||
Additional paid-in capital
|
11,317,926
|
11,299,059
|
||||||
Accumulated deficit
|
(25,143,068
|
)
|
(29,932,153
|
)
|
||||
Total stockholders' deficit
|
(12,605,513
|
)
|
(17,577,515
|
)
|
||||
Total |
$
|
57,985
|
$
|
124,064
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Sales
|
$
|
3,424
|
$
|
833
|
$
|
60,092
|
$
|
1,572
|
||||||||
Cost of sales
|
6,827
|
836
|
26,669
|
1,904
|
||||||||||||
Gross margin (deficit)
|
(3,403
|
)
|
(3
|
)
|
33,423
|
(332
|
)
|
|||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative
|
503,710
|
451,550
|
995,761
|
943,373
|
||||||||||||
Research and development
|
4,210
|
3,981
|
21,432
|
6,393
|
||||||||||||
Depreciation
|
4,425
|
3,500
|
8,850
|
7,000
|
||||||||||||
Total operating expenses
|
512,345
|
459,031
|
1,026,043
|
956,766
|
||||||||||||
Loss from operations
|
(515,748
|
)
|
(459,034
|
)
|
(992,620
|
)
|
(957,098
|
)
|
||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(712,795
|
)
|
(451,566
|
)
|
(1,477,282
|
)
|
(1,118,515
|
)
|
||||||||
Gain (loss) on derivative liability
|
2,828,704
|
(7,126,383
|
)
|
6,694,891
|
(17,068,588
|
)
|
||||||||||
Gain on debt payable in shares
|
222,416
|
-
|
577,265
|
-
|
||||||||||||
Gain (loss) on debt settlement
|
1,951
|
31,616
|
(13,169
|
)
|
11,855
|
|||||||||||
Total other income (expense)
|
2,340,276
|
(7,546,333
|
)
|
5,781,705
|
(18,175,248
|
)
|
||||||||||
Income (loss) before income taxes
|
1,824,528
|
(8,005,367
|
)
|
4,789,085
|
(19,132,346
|
)
|
||||||||||
Provision for income taxes
|
-
|
-
|
-
|
-
|
||||||||||||
Net income (loss)
|
$
|
1,824,528
|
$
|
(8,005,367
|
)
|
$
|
4,789,085
|
$
|
(19,132,346
|
)
|
||||||
Net income (loss) per common share:
|
||||||||||||||||
Basic
|
$
|
0.00
|
$
|
(0.03
|
)
|
$
|
0.01
|
$
|
(0.08
|
)
|
||||||
Diluted
|
$
|
0.00
|
$
|
(0.03
|
)
|
$
|
0.00
|
$
|
(0.08
|
)
|
||||||
Weighted average number of
common shares outstanding: |
||||||||||||||||
Basic
|
460,164,835
|
279,277,078
|
448,365,845
|
253,103,538
|
||||||||||||
Diluted
|
1,656,720,994
|
279,277,078
|
1,346,154,565
|
253,103,538
|
Six Months Ended
June 30, |
||||||||
2016
|
2015
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
4,789,085
|
$
|
(19,132,346
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash used in
operating activities: |
||||||||
Depreciation expense
|
8,850
|
7,000
|
||||||
Amortization of debt discount to interest expense
|
580,171
|
808,293
|
||||||
(Gain) loss on derivative liability
|
(6,694,891
|
)
|
17,068,588
|
|||||
(Gain) on debt payable in shares
|
(577,265
|
)
|
-
|
|||||
(Gain) on debt settlement
|
(7,831
|
)
|
(11,855
|
)
|
||||
Interest expense added to stockholder advances
|
-
|
28,460
|
||||||
Common stock issued for services
|
-
|
2,400
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(2,990
|
)
|
7,949
|
|||||
Inventories
|
20,785
|
(4,852
|
)
|
|||||
Prepaid expenses and other current assets
|
22,500
|
(238,600
|
)
|
|||||
Accounts payable and accrued expenses
|
475,366
|
215,532
|
||||||
Accrued interest and penalties payable
|
880,753
|
165,585
|
||||||
Net cash used in operating activities
|
(505,467
|
)
|
(1,083,846
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Increase in note receivable
|
(70,000
|
)
|
-
|
|||||
Repayment of note receivable
|
70,000
|
-
|
||||||
Net cash provided by investing activities
|
-
|
-
|
||||||
Cash flows from financing activities:
|
||||||||
Proceeds from convertible debentures
|
375,000
|
853,547
|
||||||
Proceeds from notes payable
|
128,722
|
468,500
|
||||||
Proceeds from stockholder advances
|
44,199
|
15,000
|
||||||
Payment of debt issuance costs
|
(2,500 | ) | - | |||||
Payments on notes payable
|
(43,222
|
)
|
(25,000
|
)
|
||||
Payments on convertible debentures
|
-
|
(214,850
|
)
|
|||||
Payments on stockholder advances
|
-
|
(13,955
|
)
|
|||||
Net cash provided by financing activities
|
502,199
|
1,083,242
|
||||||
Net decrease in cash
|
(3,268
|
)
|
(604
|
)
|
||||
Cash, beginning of the period
|
5,932
|
604
|
||||||
Cash, end of the period
|
$
|
2,664
|
$
|
-
|
· | Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
· | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
· | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Derivative liability
|
$
|
4,394,475
|
$
|
-
|
$
|
-
|
$
|
4,394,475
|
||||||||
Convertible debentures, net of discount
|
2,748,116
|
-
|
-
|
2,748,116
|
||||||||||||
Current portion of long-term debt, net
of discount |
29,977 |
- |
- |
29,977 |
||||||||||||
Long-term debt, net of current portion
and discount |
216,550 |
- |
- |
216,550 |
||||||||||||
Total liabilities measured at fair value
|
$
|
7,389,118
|
$
|
-
|
$
|
-
|
$
|
7,389,118
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Weighted average number of shares
outstanding - basic |
460,164,835 |
279,277,078 |
448,365,845
|
253,103,538
|
||||||||||||
Dilutive effect of shares issuable for
convertible debt |
1,196,556,159
|
-
|
897,788,720 |
-
|
||||||||||||
Weighted average number of shares
outstanding - dilutive |
1,656,720,994 |
279,277,078
|
1,346,154,565 |
253,103,538
|
Description
|
Date
|
Conversion Price
|
Original Principal Amount
|
Unpaid
Principal Balance |
Term
|
Interest Rate
|
Debenture 1
|
10/10/11
|
$30.00
|
$ 25,000
|
$ 25,000
|
12 months
|
14%
|
Debenture 3
|
2/17/12
|
$30.00
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 4
|
3/9/12
|
$30.00
|
5,000
|
5,000
|
12 months
|
14%
|
Debenture 5
|
3/19/12
|
$30.00
|
5,000
|
5,000
|
12 months
|
14%
|
Debenture 6
|
4/29/12
|
$30.00
|
5,000
|
5,000
|
12 months
|
14%
|
Debenture 7
|
4/25/12
|
$30.00
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 8
|
10/9/12
|
$30.00
|
5,000
|
5,000
|
12 months
|
14%
|
Debenture 10
|
11/15/12
|
$30.00
|
5,000
|
5,000
|
12 months
|
14%
|
Debenture 11
|
11/20/12
|
$30.00
|
2,000
|
2,000
|
12 months
|
14%
|
Debenture 12
|
12/11/12
|
$30.00
|
2,500
|
2,500
|
12 months
|
14%
|
Debenture 14
|
1/5/13
|
$30.00
|
2,500
|
2,500
|
12 months
|
14%
|
Debenture 15
|
2/5/13
|
$30.00
|
2,500
|
2,500
|
12 months
|
14%
|
Debenture 17
|
7/23/13
|
Variable
|
62,000
|
62,000
|
9 months
|
8%
|
Debenture 19
|
7/29/13
|
$30.00
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 22
|
9/4/13
|
Variable
|
50,000
|
50,000
|
12 months
|
8%
|
Debenture 31
|
10/3/13
|
Variable
|
3,750
|
3,750
|
12 months
|
8%
|
Debenture 33
|
10/25/13
|
Variable
|
52,000
|
52,000
|
9 months
|
8%
|
Debenture 34
|
10/25/13
|
Variable
|
30,000
|
47,455
|
9 months
|
8%
|
Debenture 36
|
11/29/13
|
Variable
|
30,000
|
22,800
|
6 months
|
15%
|
Debenture 37
|
11/29/13
|
Variable
|
25,000
|
25,000
|
6 months
|
15%
|
Debenture 39
|
12/2/13
|
Variable
|
25,000
|
15,000
|
6 months
|
15%
|
Debenture 47
|
6/23/13
|
Variable
|
35,000
|
17,500
|
7 months
|
10%
|
Debenture 48
|
6/23/13
|
Variable
|
12,500
|
12,500
|
7 months
|
10%
|
Debenture 49
|
1/12/14
|
Variable
|
26,000
|
26,000
|
12 months
|
22%
|
Debenture 50
|
1/12/14
|
Variable
|
60,000
|
60,000
|
12 months
|
12%
|
Debenture 51
|
2/3/14
|
$0.06
|
50,000
|
46,600
|
2 months
|
14%
|
Debenture 52
|
2/18/14
|
$0.06
|
5,000
|
5,000
|
12 months
|
14%
|
Debenture 53
|
3/17/14
|
Variable
|
25,000
|
23,500
|
12 months
|
18%
|
Debenture 54
|
3/20/14
|
Variable
|
10,000
|
10,000
|
12 months
|
18%
|
Debenture 55
|
3/25/14
|
Variable
|
10,000
|
10,000
|
12 months
|
18%
|
Debenture 56
|
3/28/14
|
Variable
|
55,000
|
55,000
|
12 months
|
18%
|
Debenture 57
|
4/1/14
|
$0.0025
|
50,000
|
800
|
6 months
|
14%
|
Debenture 58
|
4/9/14
|
Variable
|
75,000
|
75,000
|
11 months
|
18%
|
Debenture 59
|
4/10/14
|
Variable
|
60,000
|
60,000
|
11 months
|
18%
|
Debenture 60
|
4/11/14
|
Variable
|
2,272
|
2,272
|
11 months
|
18%
|
Debenture 61
|
4/11/14
|
Variable
|
40,000
|
19,475
|
12 months
|
15%
|
Debenture 62
|
4/16/14
|
Variable
|
30,000
|
8,503
|
24 months
|
12%
|
Debenture 63
|
4/23/14
|
$0.04
|
10,500
|
10,500
|
12 months
|
14%
|
Debenture 64
|
5/8/14
|
$0.06
|
4,000
|
4,000
|
12 months
|
14%
|
Debenture 65
|
5/21/14
|
Variable
|
50,000
|
50,000
|
12 months
|
15%
|
Debenture 68
|
7/11/14
|
$0.01
|
25,000
|
7,500
|
12 months
|
14%
|
Debenture 70
|
7/24/14
|
$0.06
|
48,360
|
48,360
|
12 months
|
14%
|
Debenture 73
|
8/29/14
|
Variable
|
67,595
|
19,966
|
6 months
|
5%
|
Debenture 74
|
9/3/14
|
Variable
|
37,520
|
37,520
|
24 months
|
12%
|
Debenture 75
|
9/8/14
|
$0.01
|
25,000
|
25,000
|
12 months
|
14%
|
Debenture 76
|
9/9/14
|
$0.01
|
36,359
|
36,359
|
12 months
|
14%
|
Debenture 77
|
9/9/14
|
$0.0025
|
8,641
|
811
|
12 months
|
14%
|
Debenture 78
|
9/9/14
|
$0.0025
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 79
|
9/9/14
|
$0.0025
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 80
|
9/9/14
|
$0.0025
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 81
|
9/9/14
|
$0.0025
|
77,595
|
73,845
|
12 months
|
14%
|
Debenture 82
|
9/10/14
|
$0.01
|
8,000
|
8,000
|
12 months
|
14%
|
Debenture 83
|
9/10/14
|
$0.01
|
15,000
|
15,000
|
12 months
|
14%
|
Debenture 85
|
9/17/14
|
Variable
|
5,000
|
5,000
|
6 months
|
5%
|
Debenture 87
|
9/24/14
|
Variable
|
140,995
|
140,995
|
6 months
|
5%
|
Debenture 88
|
10/1/14
|
$0.00025
|
16,378
|
13,878
|
12 months
|
14%
|
Debenture 90
|
10/27/14
|
$0.01
|
50,000
|
50,000
|
12 months
|
14%
|
Debenture 92
|
10/31/14
|
$0.0025
|
63,097
|
63,097
|
12 months
|
16%
|
Debenture 96
|
3/27/15
|
Variable
|
128,460
|
111,670
|
12 months
|
8%
|
Debenture 97
|
1/18/15
|
Variable
|
7,500
|
7,500
|
12 months
|
14%
|
Debenture 98
|
2/12/15
|
$0.0145
|
12,500
|
12,500
|
12 months
|
14%
|
Debenture 99
|
3/31/15
|
$0.01
|
112,972
|
112,972
|
12 months
|
14%
|
Debenture 100
|
2/2/15
|
Variable
|
79,115
|
79,115
|
12 months
|
12%
|
Debenture 101
|
2/2/15
|
Variable
|
45,000
|
45,000
|
12 months
|
12%
|
Debenture 102
|
2/24/15
|
$0.0025
|
10,000
|
9,000
|
12 months
|
14%
|
Debenture 104
|
3/12/15
|
Variable
|
25,000
|
25,000
|
12 months
|
14%
|
Debenture 105
|
3/21/15
|
$0.0025
|
30,000
|
30,000
|
12 months
|
14%
|
Debenture 106
|
1/5/15
|
Variable
|
15,000
|
15,000
|
6 months
|
15%
|
Debenture 107
|
1/5/15
|
Variable
|
15,000
|
5,300
|
6 months
|
15%
|
Debenture 109
|
2/11/15
|
Variable
|
25,000
|
25,000
|
12 months
|
8%
|
Debenture 110
|
2/26/15
|
Variable
|
16,000
|
16,000
|
12 months
|
8%
|
Debenture 111
|
3/4/15
|
Variable
|
27,500
|
27,500
|
12 months
|
8%
|
Debenture 112
|
3/1/15
|
$0.0015
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 114
|
4/2/15
|
Variable
|
26,947
|
24,447
|
12 months
|
8%
|
Debenture 115
|
4/2/15
|
$0.001
|
23,660
|
23,660
|
12 months
|
14%
|
Debenture 116
|
3/31/15
|
Variable
|
14,000
|
14,000
|
6 months
|
15%
|
Debenture 117
|
4/14/15
|
Variable
|
20,000
|
20,000
|
6 months
|
15%
|
Debenture 118
|
4/27/15
|
Variable
|
25,000
|
25,000
|
12 months
|
14%
|
Debenture 119
|
3/31/15
|
Variable
|
14,000
|
14,000
|
6 months
|
15%
|
Debenture 120
|
5/27/15
|
$0.0025
|
7,500
|
7,500
|
12 months
|
14%
|
Debenture 121
|
7/2/15
|
$0.0025
|
175,000
|
175,000
|
12 months
|
14%
|
Debenture 122
|
7/3/15
|
Variable
|
238,894
|
221,894
|
12 months
|
8%
|
Debenture 126
|
9/8/15
|
$0.0025
|
112,663
|
112,663
|
12 months
|
14%
|
Debenture 128
|
9/15/15
|
$0.0025
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 129
|
9/8/15
|
$0.0050
|
2,000
|
2,000
|
12 months
|
14%
|
Debenture 130
|
10/12/15
|
$0.0050
|
15,000
|
15,000
|
12 months
|
14%
|
Debenture 131
|
10/12/15
|
$0.0050
|
20,000
|
20,000
|
12 months
|
14%
|
Debenture 132
|
10/15/15
|
$0.0025
|
10,750
|
10,750
|
12 months
|
14%
|
Debenture 134
|
10/20/15
|
$0.0050
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 135
|
12/5/15
|
$0.0050
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 137
|
12/18/15
|
$0.0050
|
20,000
|
20,000
|
12 months
|
14%
|
Debenture 138
|
1/7/16
|
Variable
|
50,000
|
50,000
|
12 months
|
14%
|
Debenture 139
|
1/11/16
|
Variable
|
25,000
|
25,000
|
12 months
|
14%
|
Debenture 140
|
1/25/16
|
Variable
|
10,000
|
10,000
|
12 months
|
14%
|
Debenture 141
|
1/29/16
|
Variable
|
125,000
|
125,000
|
12 months
|
16%
|
Debenture 146
|
5/10/16
|
Variable
|
50,000
|
50,000
|
12 months
|
14%
|
Total
|
$ 3,206,523
|
2,966,957
|
||||
Less discount
|
(218,841)
|
|||||
Net
|
$ 2,748,116
|
Description
|
Date
|
Conversion Price
|
Original Principal Amount
|
Unpaid Principal Balance
|
Term
|
Interest Rate |
Debenture 123
|
8/24/15
|
Variable
|
$ 34,650
|
$ 24,650
|
24 months
|
8%
|
Debenture 125
|
9/4/15
|
Variable
|
105,000
|
105,000
|
24 months
|
8%
|
Debenture 127
|
9/25/15
|
Variable
|
50,000
|
50,000
|
24 months
|
8%
|
Debenture 133
|
10/20/15
|
Variable
|
100,000
|
100,000
|
24 months
|
8%
|
Debenture 136
|
12/4/15
|
Variable
|
160,000
|
160,000
|
24 months
|
8%
|
Debenture 142
|
1/29/16
|
Variable
|
20,000
|
20,000
|
20 months
|
8%
|
Debenture 143
|
3/3/16
|
Variable
|
30,000
|
30,000
|
18 months
|
8%
|
Debenture 144
|
4/15/16
|
Variable
|
15,000
|
15,000
|
17 months
|
8%
|
Debenture 145
|
4/18/16
|
Variable
|
50,000
|
50,000
|
17 months
|
8%
|
Total
|
$ 564,650
|
554,650
|
||||
Less discount
|
(338,100)
|
|||||
Net
|
$ 216,550
|
Derivative liability at December 31, 2015
|
$
|
10,852,906
|
||
Addition to liability for new debt issued
|
375,000
|
|||
Elimination of liability on conversion
|
(138,540
|
)
|
||
Change in fair value
|
(6,694,891
|
)
|
||
Derivative liability at June 30, 2016
|
$
|
4,394,475
|
Stock price on the valuation date
|
$
|
0.0009
|
||
Conversion price for the debt
|
$
|
0.00025- $0.00068
|
||
Dividend yield
|
0.00
|
%
|
||
Years to maturity
|
0.186 – 1.43
|
|||
Risk free rate
|
0.36% - 0.52
|
%
|
||
Expected volatility
|
165.21%% - 259.99
|
%
|
Long-term convertible debentures, net of discount of $338,100 (see Note 5)
|
$
|
216,550
|
||
Long-term note payable, net of discount of $23
|
29,977
|
|||
Total
|
246,527
|
|||
Current portion
|
29,977
|
|||
Long-term debt
|
$
|
216,550
|
Shares |
Weighted Average
Exercise Price |
Weighted Average Remaining Contract Term
|
||||||||||
Outstanding at December 31, 2015
|
4,977,267
|
$
|
0.03
|
3.25
|
||||||||
Granted
|
-
|
|||||||||||
Exercised
|
-
|
|||||||||||
Expired or cancelled
|
-
|
|||||||||||
Outstanding, vested and exercisable at June 30, 2016
|
4,977,267
|
$
|
0.03
|
2.75
|
· | Increased debt discount and derivative liability by $375,000. |
· | Decreased accrued interest payable by $3,095, decreased convertible debentures by $68,289, decreased debt discount by $19,176, decreased derivative liability by $138,540, increased common stock by $164,070 and increased additional paid-in capital by $18,847 for common shares issued in conversion of debt. |
· | Increased stockholder advances and decreased notes payable by $4,973. |
· | Decreased Series AA preferred stock and increased additional paid-in capital by $20. |
·
|
Decreased prepaid expenses and other current assets and increased debt discount by $13,666.
|
· | Increased additional paid-in capital and debt discount by $71,760 for beneficial conversion feature of convertible notes payable. |
· | Increased debt discount and derivative liability by $812,321. |
· | Decreased stockholder advances and increased convertible debentures by $128,460. |
· | Decreased accrued interest payable by $11,547, decreased convertible debentures by $127,085, decreased debt discount by $47,839, decreased derivative liability by $630,184, increased common stock by $418,487 and increased additional paid-in capital by $293,035 for common shares issued in conversion of debt. |
· | Decreased accrued interest payable by $1,947 and increased convertible debentures by $1,947. |
·
|
our ability to meet production and sales goals;
|
·
|
our ability to raise adequate capital to fund operations;
|
·
|
market developments affecting, and other changes in, the demand for our products
or the introduction of competing products; |
·
|
increases in the price of raw materials used in the production of our dolls;
|
·
|
our ability to develop and market our businesses at a level necessary to implement
our business strategy and our ability to finance our development; |
·
|
the condition of the capital markets generally, which will be affected by interest rates,
foreign currency fluctuations and general economic conditions; |
·
|
the political and economic climate in the foreign or domestic jurisdictions in which
we conduct business; and |
·
|
other United States or foreign regulatory or legislative developments which affect the
demand for our products generally or increase the cost for our products. |
·
|
Business model development and implementation, which consists of advice, counsel
and services in the areas of fund raising strategy, corporate structure, hiring needs, office space acquisition and corporate governance; |
·
|
Financial and accounting which consists of advice, counsel and services in the areas
of developing financial models and corporate accounting systems, corporate structure, quarterly reviews, various day to day accounting and bookkeeping; |
·
|
Product development which consists of advice and counsel in the areas of manufacturer
selections, development process, engineering reviews, prototype development and testing, quality control, logistical support, safety standards compliance and physical packaging design; and |
·
|
Marketing and promotions which consists of advice, counsel and services in the areas of
videography, photography, graphic design, printing, marketing and public relations activities, strategic market research and planning, website development and IT support. |
· | Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
· | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
· | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Derivative liability
|
$
|
4,394,475
|
$
|
-
|
$
|
-
|
$
|
4,394,475
|
||||||||
Convertible debentures, net of discount
|
2,748,116
|
-
|
-
|
2,748,116
|
||||||||||||
Current portion of long-term debt, net
of discount |
29,977 |
- |
- |
29,977 |
||||||||||||
Long-term debt, net of current portion
and discount |
216,550 |
- |
- |
216,550 |
||||||||||||
Total liabilities measured at fair value
|
$
|
7,389,118
|
$
|
-
|
$
|
-
|
$
|
7,389,118
|
Exhibit No.
|
Description
|
10.1
|
Form of Convertible Debenture (incorporated by reference to Exhibit 10.7 to our Form 10-K filed on April 14, 2014).
|
10.2
|
Form of Convertible Back End Note*
|
31.1
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14.*
|
31.2
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14*
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.*
|
101.INS
|
XBRL Instance**
|
101.SCH
|
XBRL Schema**
|
101.CAL
|
XBRL Calculations**
|
101.DEF
|
XBRL Definitions**
|
101.LAB
|
XBRL Label**
|
101.PRE
|
XBRL Presentation**
|
ONE WORLD HOLDINGS, INC.
|
||
Date: August 19, 2016
|
By:
|
/s/ Corinda Joanne Melton
|
Name: Corinda Joanne Melton
|
||
Title: President and Chief Executive Officer
|
||
Date: August 19, 2016
|
By:
|
/s/ Dennis P. Gauger
|
Name: Dennis P. Gauger
|
||
Title: Chief Financial Officer
|
||
Dated: | |||
|
ONE WORLD HOLDINGS, INC.
|
||
|
|
||
By:
|
|
||
Title: |
|
Date of Conversion:
|
|
Applicable Conversion Price: |
|
Signature:
|
|
|
[Print Name of Holder and Title of Signer] |
Address:
|
|
|
|
SSN or EIN:
|
|
Shares are to be registered in the following name:
|
|
|
|
Name:
|
|
Address:
|
|
Tel:
|
|
Fax: |
|
SSN or EIN:
|
|
|
|
Shares are to be sent or delivered to the following account:
|
|
|
|
Account Name: |
|
Address: |
|
|
|
Date: August 19, 2016
|
By: /s/ Corinda Joanne Melton
|
Corinda Joanne Melton
|
|
President and Chief Executive Officer
(Principal Executive Officer)
|
Date: August 19, 2016
|
By: /s/ Dennis P. Gauger
|
Dennis P. Gauger
|
|
Chief Financial Officer
|
|
(Principal Accounting and Financial Officer)
|
Date: August 19, 2016
|
By: /s/ Corinda Joanne Melton
|
Corinda Joanne Melton
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
Date: August 19, 2016
|
By: /s/ Dennis P. Gauger
|
Dennis P. Gauger
|
|
Chief Financial Officer
|
|
(Principal Accounting and Financial Officer)
|
Document and Entity Information - shares |
6 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Aug. 19, 2016 |
|
Document and Entity Information: | ||
Entity Registrant Name | TONNER-ONE WORLD HOLDINGS, INC. | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2016 | |
Amendment Flag | false | |
Entity Central Index Key | 0001017616 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus | Q2 | |
Entity Common Stock, Shares Outstanding | 506,117,010 | |
Trading Symbol | owoo |
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Common Stock, par or stated value | $ 0.0025 | $ 0.0025 |
Common Stock, shares authorized | 2,000,000,000 | 2,000,000,000 |
Common Stock, shares issued | 487,753,010 | 422,125,005 |
Common Stock, shares outstanding | 487,753,010 | 422,125,005 |
Common Stock, unissued | 0 | 0 |
Preferred Stock, Par Value | $ 0.001 | $ 0.001 |
Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 |
Series AA Preferred Stock | ||
Preferred Stock, Par Value | $ 0.001 | $ 0.001 |
Preferred Stock, shares issued | 60,000 | 80,000 |
Preferred Stock, shares outstanding | 60,000 | 80,000 |
Series BB Preferred Stock | ||
Preferred Stock, Par Value | $ 0.001 | $ 0.001 |
Preferred Stock, shares issued | 186,000 | 186,000 |
Preferred Stock, shares outstanding | 186,000 | 186,000 |
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
Jun. 30, 2016 |
Jun. 30, 2015 |
|
Income Statement | ||||
Sales | $ 3,424 | $ 833 | $ 60,092 | $ 1,572 |
Cost of sales | 6,827 | 836 | 26,669 | 1,904 |
Gross margin (deficit) | (3,403) | (3) | 33,423 | (332) |
Operating expenses: | ||||
Selling, general and administrative | 503,710 | 451,550 | 995,761 | 943,373 |
Research and development | 4,210 | 3,981 | 21,432 | 6,393 |
Depreciation | 4,425 | 3,500 | 8,850 | 7,000 |
Total operating expenses | 512,345 | 459,031 | 1,026,043 | 956,766 |
Loss from operations | (515,748) | (459,034) | (992,620) | (957,098) |
Other income (expense): | ||||
Interest expense | (712,795) | (451,566) | (1,477,282) | (1,118,515) |
Gain (loss) on derivative liability | 2,828,704 | (7,126,383) | 6,694,891 | (17,068,588) |
Gain on debt payable in shares | 222,416 | 577,265 | 0 | |
Gain (loss) on debt settlement | 1,951 | 31,616 | (13,169) | 11,855 |
Total other income (expense) | 2,340,276 | (7,546,333) | 5,781,705 | (18,175,248) |
Income (loss) before income taxes | 1,824,528 | (8,005,367) | 4,789,085 | (19,132,346) |
Provision for income taxes | ||||
Net income (loss) | $ 1,824,528 | $ (8,005,367) | $ 4,789,085 | $ (19,132,346) |
Net income (loss) per common share: | ||||
Basic | $ 0.00 | $ (0.03) | $ 0.01 | $ (0.08) |
Diluted | $ 0.00 | $ (0.03) | $ 0.00 | $ (0.08) |
Weighted average number of common shares outstanding: | ||||
Basic | 460,164,835 | 279,277,078 | 448,365,845 | 253,103,538 |
Diluted | 1,656,720,994 | 279,277,078 | 1,346,154,565 | 253,103,538 |
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) |
6 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
|
Cash flows from operating activities: | ||
Net income (loss) | $ 4,789,085 | $ (19,132,346) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||
Depreciation expense | 8,850 | 7,000 |
Amortization of debt discount to interest expense | 580,171 | 808,293 |
(Gain) loss on derivative liability | (6,694,891) | 17,068,588 |
(Gain) on debt payable in shares | (577,265) | 0 |
(Gain) on debt settlement | (7,831) | (11,855) |
Interest expense added to stockholder advances | 0 | 28,460 |
Common stock issued for services | 0 | 2,400 |
Changes in operating assets and liabilities: | ||
Accounts receivable | (2,990) | 7,949 |
Inventories | 20,785 | (4,852) |
Prepaid expenses and other current assets | 22,500 | (238,600) |
Accounts payable and accrued expenses | 475,366 | 215,532 |
Accrued interest and penalties payable | 880,753 | 165,585 |
Net cash used in operating activities | (505,467) | (1,083,846) |
Cash flows from investing activities: | ||
Increase in note receivable | (70,000) | 0 |
Repayment of note receivable | 70,000 | 0 |
Net cash provided by investing activities | ||
Cash flows from financing activities: | ||
Proceeds from convertible debentures | 375,000 | 853,547 |
Proceeds from notes payable | 128,722 | 468,500 |
Proceeds from stockholder advances | 44,199 | 15,000 |
Payment of debt issuance costs | (2,500) | 0 |
Payments on notes payable | (43,222) | (25,000) |
Payments on convertible debentures | 0 | (214,850) |
Payments on stockholder advances | 0 | (13,955) |
Net cash provided by financing activities | 502,199 | 1,083,242 |
Net decrease in cash | (3,268) | (604) |
Cash, beginning of the period | 5,932 | 604 |
Cash, end of the period | $ 2,664 | $ 0 |
Note 1 - Description of Business and Basis of Financial Statement Presentation |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 1 - Description of Business and Basis of Financial Statement Presentation | NOTE 1 DESCRIPTION OF BUSINESS AND BASIS OF FINANCIAL STATEMENT PRESENTATION
Organization, Nature of Business
Tonner-One World Holdings, Inc. (the "Company"), a Nevada Corporation, is a Houston-based company focused on doll design and marketing. Substantially all of the Company's operations are conducted through its wholly owned subsidiary, The One World Doll Project, Inc. (a Texas Corporation - "OWDPI"). OWDPI began operations on October 1, 2010. On January 20, 2016, the Company created Tonner-One World, Inc. ("TOW"), another wholly owned subsidiary, for the purpose of taking initial steps to begin production of dolls under the combined Tonner-One World name. Effective April 8, 2016, the name of the Company was changed from One World Holdings, Inc. to Tonner-One World Holdings, Inc.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, OWDPI, TOW and National Fuel and Energy, Inc. All significant intercompany accounts and transactions have been eliminated in consolidation.
Interim Financial Information
The interim financial information of the Company as of June 30, 2016 and for the three months and six months ended June 30, 2016 and 2015 is unaudited, and the balance sheet as of December 31, 2015 is derived from audited financial statements. The accompanying condensed consolidated financial statements have been prepared in accordance with U. S. generally accepted accounting principles for interim financial statements. Accordingly, they omit or condense notes and certain other information normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles. The accounting policies followed for quarterly financial reporting conform with the accounting policies disclosed in Note 2 to the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2015. In the opinion of management, all adjustments necessary for a fair presentation of the financial information for the interim periods reported have been made. All such adjustments are of a normal recurring nature. The results of operations for any interim period are not necessarily indicative of the results that can be expected for a full fiscal year. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2015. Certain amounts in the condensed consolidated financial statements for the three months and six months ended June 30, 2015 have been reclassified to conform to the current year presentation. |
Note 2 - Going Concern |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 2 - Going Concern | NOTE 2 GOING CONCERN
The Company has incurred operating losses since inception, has limited financial resources and a working capital deficit of $12,438,272 at June 30, 2016. These factors raise substantial doubt about the Company's ability to continue as a going concern. The Company's condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. In addition, the Company had an accumulated deficit of $25,143,068, and a total stockholders' deficit of $12,605,513 at June 30, 2016. The working capital deficit, accumulated deficit and total stockholders' deficit were negatively impacted by a significant derivative liability and debt recorded through June 30, 2016. The Company's ability to continue as a going concern is dependent upon its ability to develop additional sources of capital and, ultimately, achieve profitable operations. Management's plans to address the Company's continuing existence include obtaining debt or equity funding from private or institutional sources or obtaining loans from financial institutions and individuals, where possible. The accompanying condensed consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. |
Note 3 - Fair Value of Financial Instruments |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||
Note 3 - Fair Value of Financial Instruments | NOTE 3 FAIR VALUE OF FINANCIAL INSTRUMENTS
Disclosures about fair value of financial instruments require disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate that value. As of June 30, 2016 and December 31, 2015, we believe the amounts reported for cash, accounts payable and accrued expenses, accrued interest and penalties payable, notes payable and stockholder advances approximate fair value because of the short-term nature of these financial instruments.
We adopted ASC Topic 820 (originally issued as SFAS 157, "Fair Value Measurements") for financial instruments measured as fair value on a recurring basis. ASC Topic 820 defines fair value, established a framework for measuring fair value in accordance with accounting principles generally accepted in the United States, and expands disclosures about fair value measurements.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
· Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; · Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and · Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Liabilities measured at fair value on a recurring basis were as follows at June 30, 2016:
|
Note 4 - Income (loss) Per Share |
6 Months Ended | |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | ||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||
Note 4 - Income (loss) Per Share | NOTE 4 INCOME (LOSS) PER SHARE The computation of basic income (loss) per common share is based on the weighted average number of shares outstanding during each period.
The computation of diluted earnings per common share is based on the weighted average number of shares outstanding during the period plus the common stock equivalents that would arise from the exercise of stock options and warrants outstanding and conversion of debt, using the treasury stock method and the average market price per share during the period. Common stock equivalents are not included in the diluted loss per share calculation when their effect is anti-dilutive.
The common shares used in the computation of our basic and diluted net income (loss) per share are reconciled as follows:
|
Note 5 - Convertible Debentures |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 5 - Convertible Debentures | NOTE 5 CONVERTIBLE DEBENTURES Through June 30, 2016, we have financed our operations primarily through the issuance of various convertible debentures. For the six months ended June 30, 2016, we received cash proceeds of $375,000 from the issuance of new convertible debentures. Convertible debentures, net of discount, included in current liabilities totaled $2,760,088 and $2,387,981 as of June 30, 2016 and December 31, 2015, respectively.
The following is a schedule of short-term convertible debentures outstanding as of June 30, 2016:
The following is a schedule of long-term convertible debentures outstanding as of June 30, 2016:
The convertible debentures are generally unsecured and bear interest ranging from 5% to 22% per annum, with maturities ranging from six months to two years. The outstanding principal and accrued interest of the debentures are convertible into shares of the Company's common stock at a fixed conversion price ranging from $0.00025 to $30.00 per share or variable discounted pricing based on the market price of the Company's common stock as defined in the debt agreement.
We evaluated the convertible debentures in accordance with ASC Topic 815, "Derivatives and Hedging," and determined that the conversion feature of the convertible promissory notes with variable conversion prices were not afforded the exemption for conventional convertible instruments due to their variable conversion rates. The notes have no explicit limit on the number of shares issuable so they did not meet the conditions set forth in current accounting standards for equity classification. We elected to recognize the notes under paragraph 815-15-25-4, whereby there would be a separation into a host contract and derivative instrument. We elected to initially and subsequently measure the notes in their entirety at fair value, with changes in fair value recognized in earnings. We recorded a derivative liability and debt discount representing the imputed interest associated with the embedded derivative.
For those convertible debentures with fixed conversion prices, we recorded a beneficial conversion feature at the inception of the debt to additional paid-in capital and to debt discount where the conversion price was less that the market price of the stock.
At June 30, 2016, the convertible debentures and related accrued interest payable were convertible into approximately 6,698,670,000 shares of our common stock. Based on the assumptions used to estimate the fair value of the derivative liability at June 30, 2016 and assuming all lenders convert the notes payable at the June 30, 2016 conversion prices, the Company would have insufficient authorized shares of common stock to complete the debt conversions.
As of June 30, 2016, $2,062,129 of the convertible debentures were delinquent. We believe we have good relationships with the holders of the delinquent debentures, and we continue to have discussions with them regarding the extension of maturity dates or settlement of amounts due. Several of the convertible debentures have default interest rates that apply when the debentures are delinquent, and we have accrued default interest where applicable. In addition, we have been unable to complete certain conversions of convertible debentures during the year ended December 31, 2015, pending an increase in the number of authorized shares of our common stock, and have accrued applicable penalties as of June 30, 2016 and December 31, 2015.
Accrued interest payable for the convertible debentures, including accrued default interest and penalties, where applicable, totaled $1,982,955 and $1,141,478 as of June 30, 2016 and December 31, 2015, respectively. |
Note 6 - Derivative Liability |
6 Months Ended | ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||
Note 6 - Derivative Liability | NOTE 6 DERIVATIVE LIABILITY
As discussed in Note 5 above, we have recorded a derivative liability and a debt discount representing the imputed interest associated with the embedded derivative associated with our convertible debentures. In addition, we have recorded a derivative liability for the variable conversion feature of certain outstanding warrants to purchase shares of our common stock.
The debt discount is amortized over the life of the note and recognized as interest expense. For the three months ended June 30, 2016 and 2015, we amortized debt discount of $270,128 and $327,955 to interest expense, respectively. For the six months ended June, 2016 and 2015, we amortized debt discount of $580,171 and $808,293 to interest expense, respectively. The derivative liability is adjusted at each reporting date according to stock price fluctuations and other inputs and was $4,394,475 and $10,852,906 at June 30, 2016 and December 31, 2015, respectively.
At June 30, 2016, the convertible debentures and related accrued interest payable were convertible into approximately 6,698,670,000 shares of our common stock. Based on the assumptions used to estimate the fair value of the derivative liability at June 30, 2016, and assuming all lenders converted the notes payable at the June 30, 2016 conversion prices, the Company would have had insufficient authorized shares of common stock to complete the debt conversions.
During the six months ended June 30, 2016, the Company had the following activity in its derivative liability:
For purpose of determining the fair market value of the derivative liability, we used the Black Scholes option valuation model. The significant assumptions used in the Black Scholes valuation of the derivative liability at June 30, 2016 are as follows:
These assumptions are subject to significant changes and market fluctuations from period to period; therefore, the estimated fair value of the derivative liability will fluctuate from period to period and the fluctuation may be material. |
Note 7 - Notes Payable |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 7 - Notes Payable | NOTE 7 NOTES PAYABLE
We had short-term notes payable to certain individuals and companies totaling $540,328 and $459,801 as of June 30, 2016 and December 31, 2015, respectively. As of June 30, 2016, the notes are unsecured and bear interest at rates ranging from 0% to 18%. As of June 30, 2016, several of the notes payable were delinquent. We believe we have good relationships with the note holders, and we continue to have discussions with them regarding the extension of maturity dates or settlement of amounts due. Several of the convertible debentures have default interest rates that apply when the debentures are delinquent.
Accrued interest payable for the short-term notes payable, including accrued default interest where applicable, was $116,231 and $82,144 as of June 30, 2016 and December 31, 2015, respectively. |
Note 8 - Stockholder Advances |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 8 - Stockholder Advances | NOTE 8 STOCKHOLDER ADVANCES
Since the inception of the Company, we have relied on cash advances from certain stockholders to fund our operations. These advances generally have no specified repayment terms and no stated rate of interest. All advances are considered by us to be due on demand until such time as the advances are converted into notes payable, issuances of shares of our common stock or other formal repayment arrangements. At June 30, 2016 and December 31, 2015, stockholder advances totalled $505,548 and $456,376, respectively. |
Note 9 - Long-term Debt |
6 Months Ended | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||
Notes | |||||||||||||||||
Note 9 - Long-term Debt | NOTE 9 LONG-TERM DEBT
Our long-term debt consisted of the following at June 30, 2016:
The long-term note payable is an unsecured note payable of $30,000 to an individual due July 30, 2016, with interest at 14% per annum. Payment terms for the note payable are $350 per month for six months and $698 per month for sixty months, including interest. We are in default on the note payable at June 30, 2016 due to our failure to make timely payments in accordance with the terms of the note agreement.
Accrued interest payable for long-term debt was $43,742 and $41,648 as of June 30, 2016 and December 31, 2015, respectively. |
Note 10 - Stockholders' Deficit |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 10 - Stockholders' Deficit | NOTE 10 STOCKHOLDERS' DEFICIT
As of June 30, 2016, we had 10,000,000 shares of $0.001 par value preferred stock authorized and 2,000,000,000 shares of $0.0025 par value common stock authorized, retroactively restated for the increase in authorized shares.
On March 3, 2016, the holders with the power to vote more than a majority of the outstanding common stock of the Company approved an amendment to the Company's Articles of Incorporation to effect an authorized share increase in our common stock from 500,000,000 shares to 2,000,000,000 shares of common stock. The amendment became effective on April 8, 2016.
We have authorized the issuance of up to 1,000,000 shares of Series AA Preferred Stock. Among other things, the Series AA Preferred Stock allows holders thereof enhanced voting rights based on ten thousand (10,000) votes per share of the Company's common stock held by such holders of Series AA Preferred Stock. The Series AA Preferred Stock is not convertible into common stock, does not pay dividends, and does not include a liquidation preference. In June 2014, 20,000 shares of Series AA Preferred Stock were issued to each of the four members of the Company's Board of Directors and valued at par value of $80. On January 29, 2016, Robert Hines resigned from the Board of Directors, effective December 31, 2015, at which time he returned the 20,000 shares of Series AA Preferred Stock, which were valued at par value of $20 and then canceled.
We have also authorized the issuance of up to 1,000,000 shares of Series BB Preferred Stock. Among other things, the Series BB Preferred Stock allows holders thereof voting rights equal to holders of common stock as a single class with respect to all matters submitted to holders of common stock, quarterly dividends payable in arrears in either cash or in kind, liquidation preferences, and is convertible at the option of the holder into 50 shares of common stock of the Company. As of June 30, 2016, 186,000 shares of Series BB Preferred Stock were issued and outstanding.
During the six months ended June 30, 2016, we issued a total of 65,628,005 shares of our common stock with a total value of $182,917 for conversion of debt.
During the six months ended June 30, 2015, we issued a total of 167,395,050 shares of our common stock with a total value of $711,522 for conversion of debt.
As of June 30, 2016, we had several convertible debentures and related accrued interest payable that were convertible into approximately 6,698,670,000 shares of our common stock. We have 2,000,000,000 common shares authorized and we will be required to again increase the number of authorized shares of common stock in the event all convertible debt is converted into shares of our common stock.
As of June 30, 2016, we had certain penalties on delinquent convertible debentures and pending debenture conversions that are payable in shares of our common stock. We record these obligations at the current market value of our common stock, marking the obligations to market at each reporting date. We recognize the change in the market value as gain or loss on debt payable in shares in other income (expense) in our consolidated statements of operations. For the three months and six months ended June 30, 2016, we recognized a gain on debt payable in shares of $222,416 and $577,265, respectively. |
Note 11 - Stock Options and Warrants |
6 Months Ended | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||
Note 11 - Stock Options and Warrants | NOTE 11 STOCK OPTIONS AND WARRANTS
During the six months ended June 30, 2016, we did not issue any new stock options or warrants.
The following table summarizes the stock option and warrant activity during the six months ended June 30, 2016:
In May 2014, the Board of Directors of the Company adopted and approved the One World Holdings Inc. 2014 Stock Option and Stock Award Plan (the "Plan"). Also, the holders of a majority of the Company's outstanding common stock voted to approve and authorize adoption of the Plan. A total of 2,000,000 shares of our common stock are available for issuance under the Plan. Under the Plan, we may issue options, including incentive stock options and non-statutory stock options, restricted stock grants, or stock appreciation rights. Awards under the Plan may be granted to employees, consultants, directors and individuals who meet the requirements defined in the Plan. |
Note 12 - Consulting Agreements |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 12 - Consulting Agreements | NOTE 12 CONSULTING AGREEMENTS
We have entered into various consulting agreements for financial and business development services to the Company. Certain of these consulting agreements provide for cash compensation to the consultants; however, several are based on issuances of shares of our common stock in exchange for services.
Under the consulting agreements that provide for share issuances, shares were generally issued at the inception of the agreements for services provided. There generally are no specified performance requirements and no provision in the agreements for return of the shares. Compensation expense is calculated based on the market price of the stock on the effective date of agreement and amortized over the period over which the services are provided to the Company. During the three months ended June 30, 2016 and 2015, total compensation expense included in selling, general and administrative expense was $0 and $22,500, respectively. During the six months ended June 30, 2016 and 2015, total compensation expense included in selling, general and administrative expense was $22,500 and $48,442, respectively. As of June 30, 2016, we had no unamortized compensation paid in common shares. |
Note 13- Related Party Transactions |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 13- Related Party Transactions | NOTE 13 RELATED PARTY TRANSACTIONS
Certain of the consulting agreements discussed in Note 12 are with related parties. Related parties consist primarily of our executive officers, directors, significant shareholders and individuals affiliated through family relationships with these individuals. There was no compensation expense paid in common shares to related parties during the three months and six months ended June 30, 2016 and 2015.
We paid consulting and other fees to related parties totaling $45,902 and $38,672 during the three months ended June 30, 2016 and 2015, respectively, and $125,178 and $134,847 during the six months ended June 30, 2016 and 2015, respectively.
As of June 30, 2016 and December 31, 2015, we had convertible debentures of $5,000 and $46,600 payable to related parties. The outstanding principal and interest are convertible into shares of our common stock at a conversion prices ranging from $0.06 to $30 per share.
Accrued interest payable to these related parties totaled $30,766 and $24,341 at June 30, 2016 and December 31, 2015, respectively.
As of June 30, 2016 and December 31, 2015, we had stockholder advances payable to related parties totaling $83,023. |
Note 14 - Supplemental Statement of Cash Flows Information |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 14 - Supplemental Statement of Cash Flows Information | NOTE 14 SUPPLEMENTAL STATEMENT OF CASH FLOWS INFORMATION
During the six months ended June 30, 2016 and 2015, we made no cash payments for income taxes.
During the six months ended June 30, 2016 and 2015, we made cash payments for interest totaling $17,480 and $78,552.
During the six months ended June 30, 2016, we had the following non-cash financing and investing activities:
· Increased debt discount and derivative liability by $375,000.
· Decreased accrued interest payable by $3,095, decreased convertible debentures by $68,289, decreased debt discount by $19,176, decreased derivative liability by $138,540, increased common stock by $164,070 and increased additional paid-in capital by $18,847 for common shares issued in conversion of debt.
· Increased stockholder advances and decreased notes payable by $4,973.
· Decreased Series AA preferred stock and increased additional paid-in capital by $20.
· Decreased prepaid expenses and other current assets and increased debt discount by $13,666.
During the six months ended June 30, 2015, we had the following non-cash financing and investing activities:
· Increased additional paid-in capital and debt discount by $71,760 for beneficial conversion feature of convertible notes payable.
· Increased debt discount and derivative liability by $812,321.
· Decreased stockholder advances and increased convertible debentures by $128,460.
· Decreased accrued interest payable by $11,547, decreased convertible debentures by $127,085, decreased debt discount by $47,839, decreased derivative liability by $630,184, increased common stock by $418,487 and increased additional paid-in capital by $293,035 for common shares issued in conversion of debt.
· Decreased accrued interest payable by $1,947 and increased convertible debentures by $1,947. |
Note 15 - Recent Accounting Pronouncements |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 15 - Recent Accounting Pronouncements | NOTE 15 RECENT ACCOUNTING PRONOUNCEMENTS In February 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-02, "Leases (Topic 842)". The amendments in this ASU revise the accounting related to lessee accounting. Under the new guidance, lessees will be required to recognize a lease liability and a right-of-use asset for all leases. The new lease guidance also simplifies the accounting for sale and leaseback transactions primarily because lessees must recognize lease assets and lease liabilities. The amendments in this ASU are effective for public companies for fiscal years beginning after December 15, 2018 and are to be applied through a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. Early adoption is permitted. We are currently unable to determine the impact on our consolidated financial statements of the adoption of this new accounting pronouncement.
In March 2016, the FASB issued ASU No. 2016-09, "Stock Compensation (Topic 718)", which is intended to simplify several aspects of the accounting for share-based payment award transactions, including the income tax impacts, the classification on the statement of cash flows, and forfeitures. The amendments in this ASU are effective for fiscal years beginning after December 15, 2016, including interim periods. We are currently unable to determine the impact on our consolidated financial statements of the adoption of this new accounting pronouncement.
In April 2015, the FASB issued ASU No. 2015-03, "Interest Imputation of Interest (Subtopic 835-30), Simplifying the Presentation of Debt Issuance Costs." To simplify presentation of debt issuance costs, the amendments in this Update require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this Update. For public companies, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2015 and interim periods within those fiscal years. We adopted the new guidance effective January 1, 2016. Our prior period consolidated financial statements were not impacted by the adoption of this Update.
Although there are several other new accounting pronouncements issued or proposed by the FASB, which the Company has adopted or will adopt, as applicable, we do not believe any of these accounting pronouncements has had or will have a material impact on our consolidated financial position or results of operations. |
Note 16 - Contingencies |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 16 - Contingencies | NOTE 16 CONTINGENCIES
From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. Management, along with the assistance of counsel, will determine the ultimate disposition and potential impact of these matters on our financial condition, liquidity or results of operations.
On November 4, 2014, we were named as a defendant in a civil lawsuit filed by Darling Capital, LLC, ("Darling") a creditor of the Company, in the New York Supreme Court, County of New York. The plaintiff filed a Motion For Summary Judgment in Lieu of Complaint the same day. The plaintiff alleges, among other things, that we defaulted on our obligations under a Convertible Promissory Note held by Darling. The complaint sought, among other relief, judgment against us in the amount of $57,627. A settlement was reached on September 3, 2015 for the sum of $70,000 consisting of four payments with the final payment due on November 20, 2015. The first payment of $10,000 was made on September 9, 2015. No other payments have been made.
On December 3, 2014, WHC Capital, LLC filed a complaint against the Company, demanding $416,000 and alleging the Company's breach of contract and failure to deliver 22,545,900 shares of common stock pursuant to requested conversions of two promissory notes totaling $65,403. On September 9, 2015, both parties agreed to a settlement of $130,000 in the form of seven payments. There are currently two remaining payments due under the agreement. |
Note 17 - Subsequent Events |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 17 - Subsequent Events | NOTE 17 SUBSEQUENT EVENTS
To fund our operations subsequent to June 30, 2016, we incurred additional indebtedness totaling $6,500, consisting of proceeds from short-term notes payable
Subsequent to June 30, 2016, we issued a total of 18,364,000 shares of our common stock for conversion of debt principal of $6,000 and accrued interest payable of $427. |
Note 1 - Description of Business and Basis of Financial Statement Presentation (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Principles of Consolidation | Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, OWDPI, TOW and National Fuel and Energy, Inc. All significant intercompany accounts and transactions have been eliminated in consolidation. |
Note 3 - Fair Value of Financial Instruments (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||
Schedule of Fair Value of Liabilities Measured on Recurring Basis | Liabilities measured at fair value on a recurring basis were as follows at June 30, 2016:
|
Note 4 - Income (loss) Per Share (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | ||||||||||||||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||||||||||||||
Schedule of Earnings Per Share, Basic and Diluted | The common shares used in the computation of our basic and diluted net income (loss) per share are reconciled as follows:
|
Note 5 - Convertible Debentures (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Convertible Debentures Outstanding | The following is a schedule of short-term convertible debentures outstanding as of June 30, 2016:
The following is a schedule of long-term convertible debentures outstanding as of June 30, 2016:
|
Note 6 - Derivative Liability (Tables) |
6 Months Ended | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||
Tables/Schedules | |||||||||||||||
Schedule of Derivative Liabilities at Fair Value | During the six months ended June 30, 2016, the Company had the following activity in its derivative liability:
|
||||||||||||||
Schedule of Fair Value Assumptions | The significant assumptions used in the Black Scholes valuation of the derivative liability at June 30, 2016 are as follows:
|
Note 9 - Long-term Debt (Tables) |
6 Months Ended | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||
Tables/Schedules | |||||||||||||||||
Schedule of Long-term Debt | Our long-term debt consisted of the following at June 30, 2016:
|
Note 11 - Stock Options and Warrants (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||
Schedule of Stock Option and Warrant, Activity | The following table summarizes the stock option and warrant activity during the six months ended June 30, 2016:
|
Note 2 - Going Concern (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Details | ||
Working Capital Deficit | $ (12,438,272) | |
Accumulated deficit | (25,143,068) | $ (29,932,153) |
Total stockholders' deficit | $ (12,605,513) | $ (17,577,515) |
Note 3 - Fair Value of Financial Instruments: Schedule of Fair Value of Liabilities Measured on Recurring Basis (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Derivative liability | $ 4,394,475 | $ 10,852,906 |
Convertible debentures | 2,748,116 | 2,387,981 |
Current portion of long-term debt | 29,977 | 29,409 |
Long-term debt, net of current portion | 216,550 | $ 62,361 |
Total liabilities measured at fair value | 7,389,118 | |
Fair Value, Inputs, Level 1 | ||
Derivative liability | 0 | |
Convertible debentures | 0 | |
Current portion of long-term debt | 0 | |
Long-term debt, net of current portion | 0 | |
Total liabilities measured at fair value | 0 | |
Fair Value, Inputs, Level 2 | ||
Derivative liability | 0 | |
Convertible debentures | 0 | |
Current portion of long-term debt | 0 | |
Long-term debt, net of current portion | 0 | |
Total liabilities measured at fair value | 0 | |
Fair Value, Inputs, Level 3 | ||
Derivative liability | 4,394,475 | |
Convertible debentures | 2,748,116 | |
Current portion of long-term debt | 29,977 | |
Long-term debt, net of current portion | 216,550 | |
Total liabilities measured at fair value | $ 7,389,118 |
Note 4 - Income (loss) Per Share: Schedule of Earnings Per Share, Basic and Diluted (Details) - shares |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
Jun. 30, 2016 |
Jun. 30, 2015 |
|
Details | ||||
Weighted average number of shares outstanding - basic | 460,164,835 | 279,277,078 | 448,365,845 | 253,103,538 |
Dilutive effect of shares issuable for convertible debt | 1,196,556,159 | 0 | 897,788,720 | 0 |
Weighted Average Number of Shares Outstanding, Diluted, Total | 1,656,720,994 | 279,277,078 | 1,346,154,565 | 253,103,538 |
Note 5 - Convertible Debentures (Details) |
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2016
USD ($)
$ / shares
|
Jun. 30, 2015
USD ($)
|
Dec. 31, 2015
USD ($)
|
|
Proceeds from convertible debentures | $ 375,000 | $ 853,547 | |
Convertible debentures, net of discount | 2,748,116 | $ 2,387,981 | |
Accrued interest and penalties payable | $ 2,142,928 | 1,265,270 | |
Common Stock | |||
Debt Instrument, Convertible, Number of Equity Instruments | 6,698,670,000 | ||
Convertible debentures | |||
Convertible debentures, net of discount | $ 2,760,088 | 2,387,981 | |
Convertible debentures amount that is delinquent | 2,062,129 | ||
Accrued interest and penalties payable | $ 1,982,955 | $ 1,141,478 | |
Convertible debentures | Minimum | |||
Interest Rate | 5.00% | ||
Debt Instrument, Term | 6 months | ||
Conversion Price | $ / shares | $ 0.00025 | ||
Convertible debentures | Maximum | |||
Interest Rate | 22.00% | ||
Debt Instrument, Term | 2 years | ||
Conversion Price | $ / shares | $ 30.00 |
Note 5 - Convertible Debentures: Schedule of Convertible Debentures Outstanding (Details) - USD ($) |
6 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Dec. 31, 2015 |
|
Convertible debentures, net of discount | $ 2,748,116 | $ 2,387,981 |
Long-term debt, net of current portion and discount | $ 216,550 | $ 62,361 |
Debenture 1 | ||
Date | Oct. 10, 2011 | |
Original Principal Amount | $ 25,000 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 3 | ||
Date | Feb. 17, 2012 | |
Original Principal Amount | $ 10,000 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 4 | ||
Date | Mar. 09, 2012 | |
Original Principal Amount | $ 5,000 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 5 | ||
Date | Mar. 19, 2012 | |
Original Principal Amount | $ 5,000 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 6 | ||
Date | Apr. 29, 2012 | |
Original Principal Amount | $ 5,000 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 7 | ||
Date | Apr. 25, 2012 | |
Original Principal Amount | $ 10,000 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 8 | ||
Date | Oct. 09, 2012 | |
Original Principal Amount | $ 5,000 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 10 | ||
Date | Nov. 15, 2012 | |
Original Principal Amount | $ 5,000 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 11 | ||
Date | Nov. 20, 2012 | |
Original Principal Amount | $ 2,000 | |
Unpaid Principal Balance | $ 2,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 12 | ||
Date | Dec. 11, 2012 | |
Original Principal Amount | $ 2,500 | |
Unpaid Principal Balance | $ 2,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 14 | ||
Date | Jan. 05, 2013 | |
Original Principal Amount | $ 2,500 | |
Unpaid Principal Balance | $ 2,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 15 | ||
Date | Feb. 05, 2013 | |
Original Principal Amount | $ 2,500 | |
Unpaid Principal Balance | $ 2,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 17 | ||
Date | Jul. 23, 2013 | |
Original Principal Amount | $ 62,000 | |
Unpaid Principal Balance | $ 62,000 | |
Term | 9 months | |
Interest Rate | 8.00% | |
Debenture 19 | ||
Date | Jul. 29, 2013 | |
Original Principal Amount | $ 10,000 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 30.00 | |
Debenture 22 | ||
Date | Sep. 04, 2013 | |
Original Principal Amount | $ 50,000 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 31 | ||
Date | Oct. 03, 2013 | |
Original Principal Amount | $ 3,750 | |
Unpaid Principal Balance | $ 3,750 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 33 | ||
Date | Oct. 25, 2013 | |
Original Principal Amount | $ 52,000 | |
Unpaid Principal Balance | $ 52,000 | |
Term | 9 months | |
Interest Rate | 8.00% | |
Debenture 34 | ||
Date | Oct. 25, 2013 | |
Original Principal Amount | $ 30,000 | |
Unpaid Principal Balance | $ 47,455 | |
Term | 9 months | |
Interest Rate | 8.00% | |
Debenture 36 | ||
Date | Nov. 29, 2013 | |
Original Principal Amount | $ 30,000 | |
Unpaid Principal Balance | $ 22,800 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 37 | ||
Date | Nov. 29, 2013 | |
Original Principal Amount | $ 25,000 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 39 | ||
Date | Dec. 02, 2013 | |
Original Principal Amount | $ 25,000 | |
Unpaid Principal Balance | $ 15,000 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 47 | ||
Date | Jun. 23, 2013 | |
Original Principal Amount | $ 35,000 | |
Unpaid Principal Balance | $ 17,500 | |
Term | 7 months | |
Interest Rate | 10.00% | |
Debenture 48 | ||
Date | Jun. 23, 2013 | |
Original Principal Amount | $ 12,500 | |
Unpaid Principal Balance | $ 12,500 | |
Term | 7 months | |
Interest Rate | 10.00% | |
Debenture 49 | ||
Date | Jan. 12, 2014 | |
Original Principal Amount | $ 26,000 | |
Unpaid Principal Balance | $ 26,000 | |
Term | 12 months | |
Interest Rate | 22.00% | |
Debenture 50 | ||
Date | Jan. 12, 2014 | |
Original Principal Amount | $ 60,000 | |
Unpaid Principal Balance | $ 60,000 | |
Term | 12 months | |
Interest Rate | 12.00% | |
Debenture 51 | ||
Date | Feb. 03, 2014 | |
Original Principal Amount | $ 50,000 | |
Unpaid Principal Balance | $ 46,600 | |
Term | 2 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.06 | |
Debenture 52 | ||
Date | Feb. 18, 2014 | |
Original Principal Amount | $ 5,000 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.06 | |
Debenture 53 | ||
Date | Mar. 17, 2014 | |
Original Principal Amount | $ 25,000 | |
Unpaid Principal Balance | $ 23,500 | |
Term | 12 months | |
Interest Rate | 18.00% | |
Debenture 54 | ||
Date | Mar. 20, 2014 | |
Original Principal Amount | $ 10,000 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 18.00% | |
Debenture 55 | ||
Date | Mar. 25, 2014 | |
Original Principal Amount | $ 10,000 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 18.00% | |
Debenture 56 | ||
Date | Mar. 28, 2014 | |
Original Principal Amount | $ 55,000 | |
Unpaid Principal Balance | $ 55,000 | |
Term | 12 months | |
Interest Rate | 18.00% | |
Debenture 57 | ||
Date | Apr. 01, 2014 | |
Original Principal Amount | $ 50,000 | |
Unpaid Principal Balance | $ 800 | |
Term | 6 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 58 | ||
Date | Apr. 09, 2014 | |
Original Principal Amount | $ 75,000 | |
Unpaid Principal Balance | $ 75,000 | |
Term | 11 months | |
Interest Rate | 18.00% | |
Debenture 59 | ||
Date | Apr. 10, 2014 | |
Original Principal Amount | $ 60,000 | |
Unpaid Principal Balance | $ 60,000 | |
Term | 11 months | |
Interest Rate | 18.00% | |
Debenture 60 | ||
Date | Apr. 11, 2014 | |
Original Principal Amount | $ 2,272 | |
Unpaid Principal Balance | $ 2,272 | |
Term | 11 months | |
Interest Rate | 18.00% | |
Debenture 61 | ||
Date | Apr. 11, 2014 | |
Original Principal Amount | $ 40,000 | |
Unpaid Principal Balance | $ 19,475 | |
Term | 12 months | |
Interest Rate | 15.00% | |
Debenture 62 | ||
Date | Apr. 16, 2014 | |
Original Principal Amount | $ 30,000 | |
Unpaid Principal Balance | $ 8,503 | |
Term | 24 months | |
Interest Rate | 12.00% | |
Debenture 63 | ||
Date | Apr. 23, 2014 | |
Original Principal Amount | $ 10,500 | |
Unpaid Principal Balance | $ 10,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.04 | |
Debenture 64 | ||
Date | May 08, 2014 | |
Original Principal Amount | $ 4,000 | |
Unpaid Principal Balance | $ 4,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.06 | |
Debenture 65 | ||
Date | May 21, 2014 | |
Original Principal Amount | $ 50,000 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 12 months | |
Interest Rate | 15.00% | |
Debenture 68 | ||
Date | Jul. 11, 2014 | |
Original Principal Amount | $ 25,000 | |
Unpaid Principal Balance | $ 7,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 70 | ||
Date | Jul. 24, 2014 | |
Original Principal Amount | $ 48,360 | |
Unpaid Principal Balance | $ 48,360 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.06 | |
Debenture 73 | ||
Date | Aug. 29, 2014 | |
Unpaid Principal Balance | $ 19,966 | |
Term | 6 months | |
Interest Rate | 5.00% | |
Debenture 74 | ||
Date | Sep. 03, 2014 | |
Unpaid Principal Balance | $ 37,520 | |
Term | 24 months | |
Interest Rate | 12.00% | |
Debenture 75 | ||
Date | Sep. 08, 2014 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 76 | ||
Date | Sep. 09, 2014 | |
Unpaid Principal Balance | $ 36,359 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 77 | ||
Date | Sep. 09, 2014 | |
Unpaid Principal Balance | $ 811 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 78 | ||
Date | Sep. 09, 2014 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 79 | ||
Date | Sep. 09, 2014 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 80 | ||
Date | Sep. 09, 2014 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 81 | ||
Date | Sep. 09, 2014 | |
Unpaid Principal Balance | $ 73,845 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 82 | ||
Date | Sep. 10, 2014 | |
Unpaid Principal Balance | $ 8,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 83 | ||
Date | Sep. 10, 2014 | |
Unpaid Principal Balance | $ 15,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 85 | ||
Date | Sep. 17, 2014 | |
Unpaid Principal Balance | $ 5,000 | |
Term | 6 months | |
Interest Rate | 5.00% | |
Debenture 87 | ||
Date | Sep. 24, 2014 | |
Unpaid Principal Balance | $ 140,995 | |
Term | 6 months | |
Interest Rate | 5.00% | |
Debenture 88 | ||
Date | Oct. 01, 2014 | |
Unpaid Principal Balance | $ 13,878 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.00025 | |
Debenture 90 | ||
Date | Oct. 27, 2014 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 92 | ||
Date | Oct. 31, 2014 | |
Unpaid Principal Balance | $ 63,097 | |
Term | 12 months | |
Interest Rate | 16.00% | |
Conversion Price | $ 0.0025 | |
Debenture 97 | ||
Date | Mar. 27, 2015 | |
Unpaid Principal Balance | $ 111,670 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 97 | ||
Date | Jan. 18, 2015 | |
Unpaid Principal Balance | $ 7,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Debenture 98 | ||
Date | Feb. 12, 2015 | |
Unpaid Principal Balance | $ 12,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0145 | |
Debenture 99 | ||
Date | Mar. 31, 2015 | |
Unpaid Principal Balance | $ 112,972 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.01 | |
Debenture 100 | ||
Date | Feb. 02, 2015 | |
Unpaid Principal Balance | $ 79,115 | |
Term | 12 months | |
Interest Rate | 12.00% | |
Debenture 101 | ||
Date | Feb. 02, 2015 | |
Unpaid Principal Balance | $ 45,000 | |
Term | 12 months | |
Interest Rate | 12.00% | |
Debenture 102 | ||
Date | Feb. 24, 2015 | |
Unpaid Principal Balance | $ 9,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 104 | ||
Date | Mar. 12, 2015 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Debenture 105 | ||
Date | Mar. 21, 2015 | |
Unpaid Principal Balance | $ 30,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 106 | ||
Date | Jan. 05, 2015 | |
Unpaid Principal Balance | $ 15,000 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 107 | ||
Date | Jan. 05, 2015 | |
Unpaid Principal Balance | $ 5,300 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 109 | ||
Date | Feb. 11, 2015 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 110 | ||
Date | Feb. 26, 2015 | |
Unpaid Principal Balance | $ 16,000 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 111 | ||
Date | Mar. 04, 2015 | |
Unpaid Principal Balance | $ 27,500 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 112 | ||
Date | Mar. 01, 2015 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0015 | |
Debenture 114 | ||
Date | Apr. 02, 2015 | |
Unpaid Principal Balance | $ 24,447 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 115 | ||
Date | Apr. 02, 2015 | |
Unpaid Principal Balance | $ 23,660 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.001 | |
Debenture 116 | ||
Date | Mar. 31, 2015 | |
Unpaid Principal Balance | $ 14,000 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 117 | ||
Date | Apr. 14, 2015 | |
Unpaid Principal Balance | $ 20,000 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 118 | ||
Date | Apr. 27, 2015 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Debenture 119 | ||
Date | Mar. 31, 2015 | |
Unpaid Principal Balance | $ 14,000 | |
Term | 6 months | |
Interest Rate | 15.00% | |
Debenture 120 | ||
Date | May 27, 2015 | |
Unpaid Principal Balance | $ 7,500 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 121 | ||
Date | Jul. 02, 2015 | |
Unpaid Principal Balance | $ 175,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 122 | ||
Date | Jul. 03, 2015 | |
Unpaid Principal Balance | $ 221,894 | |
Term | 12 months | |
Interest Rate | 8.00% | |
Debenture 126 | ||
Date | Sep. 08, 2015 | |
Unpaid Principal Balance | $ 112,663 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 128 | ||
Date | Sep. 15, 2015 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 129 | ||
Date | Sep. 08, 2015 | |
Unpaid Principal Balance | $ 2,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0050 | |
Debenture 130 | ||
Date | Oct. 12, 2015 | |
Unpaid Principal Balance | $ 15,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0050 | |
Debenture 131 | ||
Date | Oct. 12, 2015 | |
Unpaid Principal Balance | $ 20,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0050 | |
Debenture 132 | ||
Date | Oct. 15, 2015 | |
Unpaid Principal Balance | $ 10,750 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0025 | |
Debenture 134 | ||
Date | Oct. 20, 2015 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0050 | |
Debenture 135 | ||
Date | Dec. 05, 2015 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0050 | |
Debenture 137 | ||
Date | Dec. 18, 2015 | |
Unpaid Principal Balance | $ 20,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Conversion Price | $ 0.0050 | |
Debenture 138 | ||
Date | Jan. 07, 2016 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Debenture 139 | ||
Date | Jan. 11, 2016 | |
Unpaid Principal Balance | $ 25,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Debenture 140 | ||
Date | Jan. 25, 2016 | |
Unpaid Principal Balance | $ 10,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Debenture 141 | ||
Date | Jan. 29, 2016 | |
Unpaid Principal Balance | $ 125,000 | |
Term | 12 months | |
Interest Rate | 16.00% | |
Debenture 146 | ||
Date | May 10, 2016 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 12 months | |
Interest Rate | 14.00% | |
Convertible debentures | ||
Original Principal Amount | $ 3,206,523 | |
Unpaid Principal Balance | 2,966,957 | |
Debt Instrument, Unamortized Discount | (218,841) | |
Debt Instrument, Unamortized Discount | $ 218,841 | |
Debenture 123 | ||
Date | Aug. 24, 2015 | |
Original Principal Amount | $ 34,650 | |
Unpaid Principal Balance | $ 24,650 | |
Term | 24 months | |
Interest Rate | 8.00% | |
Debenture 125 | ||
Date | Sep. 04, 2015 | |
Original Principal Amount | $ 105,000 | |
Unpaid Principal Balance | $ 105,000 | |
Term | 24 months | |
Interest Rate | 8.00% | |
Debenture 127 | ||
Date | Sep. 25, 2015 | |
Original Principal Amount | $ 50,000 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 24 months | |
Interest Rate | 8.00% | |
Debenture 133 | ||
Date | Oct. 20, 2015 | |
Original Principal Amount | $ 100,000 | |
Unpaid Principal Balance | $ 100,000 | |
Term | 24 months | |
Interest Rate | 8.00% | |
Debenture 136 | ||
Date | Dec. 04, 2015 | |
Original Principal Amount | $ 160,000 | |
Unpaid Principal Balance | $ 160,000 | |
Term | 24 months | |
Interest Rate | 8.00% | |
Debenture 142 | ||
Date | Jan. 29, 2016 | |
Original Principal Amount | $ 20,000 | |
Unpaid Principal Balance | $ 20,000 | |
Term | 20 months | |
Interest Rate | 8.00% | |
Debenture 143 | ||
Date | Mar. 03, 2016 | |
Original Principal Amount | $ 30,000 | |
Unpaid Principal Balance | $ 30,000 | |
Term | 18 months | |
Interest Rate | 8.00% | |
Debenture 144 | ||
Date | Apr. 15, 2016 | |
Original Principal Amount | $ 15,000 | |
Unpaid Principal Balance | $ 15,000 | |
Term | 17 months | |
Interest Rate | 8.00% | |
Debenture 145 | ||
Date | Apr. 18, 2016 | |
Original Principal Amount | $ 50,000 | |
Unpaid Principal Balance | $ 50,000 | |
Term | 17 months | |
Interest Rate | 8.00% | |
Long-term Convertible Debentures | ||
Original Principal Amount | $ 564,650 | |
Unpaid Principal Balance | 554,650 | |
Debt Instrument, Unamortized Discount | 338,100 | |
Debt Instrument, Unamortized Discount | (338,100) | |
Long-term debt, net of current portion and discount | $ 216,550 |
Note 6 - Derivative Liability (Details) |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2016
USD ($)
|
Jun. 30, 2015
USD ($)
|
Jun. 30, 2016
USD ($)
|
Jun. 30, 2015
USD ($)
|
Dec. 31, 2015
USD ($)
|
|
Amortization of debt discount to interest expense | $ 270,128 | $ 327,955 | $ 580,171 | $ 808,293 | |
Derivative liability | $ 4,394,475 | $ 4,394,475 | $ 10,852,906 | ||
Common Stock | |||||
Debt Instrument, Convertible, Number of Equity Instruments | 6,698,670,000 |
Note 6 - Derivative Liability: Schedule of Derivative Liabilities at Fair Value (Details) |
6 Months Ended |
---|---|
Jun. 30, 2016
USD ($)
| |
Details | |
Derivative liability, beginning balance | $ 10,852,906 |
Addition to liability for new debt issued | 375,000 |
Elimination of liability on conversion | (138,540) |
Change in fair value | (6,694,891) |
Derivative liability, ending balance | $ 4,394,475 |
Note 6 - Derivative Liability: Schedule of Fair Value Assumptions (Details) |
6 Months Ended |
---|---|
Jun. 30, 2016
$ / shares
| |
Stock price on the valuation date | $ 0.0009 |
Dividend yield | 0.00% |
Minimum | |
Conversion price for the debt | $ 0.00025 |
Years to maturity | 2 months 7 days |
Risk free rate | 0.36% |
Expected volatility | 165.21% |
Maximum | |
Conversion price for the debt | $ 0.00068 |
Years to maturity | 1 year 5 months 5 days |
Risk free rate | 0.52% |
Expected volatility | 259.99% |
Note 7 - Notes Payable (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Notes payable | $ 540,328 | $ 459,801 |
Accrued interest and penalties payable | 2,142,928 | 1,265,270 |
Note Payable | ||
Accrued interest and penalties payable | $ 116,231 | $ 82,144 |
Note Payable | Minimum | ||
Interest Rate | 0.00% | |
Note Payable | Maximum | ||
Interest Rate | 18.00% |
Note 8 - Stockholder Advances (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Details | ||
Stockholder advances | $ 505,548 | $ 456,376 |
Note 9 - Long-term Debt: Schedule of Long-term Debt (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Long-term convertible debentures, net of discount of $364,757 (see Note 5) | $ 216,550 | |
Long-term note payable, net of discount of $223 | 29,977 | |
Total | 246,527 | |
Current portion | 29,977 | $ 29,409 |
Long-term debt | 216,550 | $ 62,361 |
Long-term Convertible Debentures | ||
Debt Instrument, Unamortized Discount | 338,100 | |
Long-term debt | 216,550 | |
Long Term Note Payable | ||
Debt Instrument, Unamortized Discount | $ 23 |
Note 9 - Long-term Debt (Details) - USD ($) |
6 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Dec. 31, 2015 |
|
Convertible debentures | ||
Interest Payable | $ 43,742 | |
Long Term Note Payable | ||
Original Principal Amount | $ 30,000 | |
Debt Instrument, Maturity Date | Jul. 30, 2016 | |
Interest Rate | 14.00% | |
Debt Instrument, Payment Terms | Payment terms for the note payable are $350 per month for six months and $698 per month for sixty months, including interest. | |
Interest Payable | $ 41,648 |
Note 10 - Stockholders' Deficit (Details) |
1 Months Ended | 3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|---|
Dec. 31, 2015
$ / shares
shares
|
Jun. 30, 2014
shares
|
Jun. 30, 2016
USD ($)
$ / shares
shares
|
Jun. 30, 2016
USD ($)
$ / shares
shares
|
Jun. 30, 2015
USD ($)
shares
|
|
Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 | 10,000,000 | ||
Preferred Stock, Par Value | $ / shares | $ 0.001 | $ 0.001 | $ 0.001 | ||
Common Stock, shares authorized | 2,000,000,000 | 2,000,000,000 | 2,000,000,000 | ||
Common Stock, par or stated value | $ / shares | $ 0.0025 | $ 0.0025 | $ 0.0025 | ||
Amendment date | Apr. 08, 2016 | ||||
Debt Conversion, Original Debt, Amount | $ | $ 182,917 | $ 711,522 | |||
Gain on debt payable in shares | $ | $ 222,416 | $ 577,265 | $ 0 | ||
Series AA Preferred Stock | |||||
Preferred Stock, Par Value | $ / shares | $ 0.001 | $ 0.001 | $ 0.001 | ||
Preferred Stock, shares outstanding | 80,000 | 60,000 | 60,000 | ||
Series BB Preferred Stock | |||||
Preferred Stock, Par Value | $ / shares | $ 0.001 | $ 0.001 | $ 0.001 | ||
Preferred Stock, shares outstanding | 186,000 | 186,000 | 186,000 | ||
Preferred Stock | Series AA Preferred Stock | |||||
Preferred Stock, Shares Authorized | 1,000,000 | 1,000,000 | |||
Preferred Stock, Terms | the Series AA Preferred Stock allows holders thereof enhanced voting rights based on ten thousand (10,000) votes per share of the Company's common stock held by such holders of Series AA Preferred Stock. The Series AA Preferred Stock is not convertible into common stock, does not pay dividends, and does not include a liquidation preference. | ||||
Stock Issued During Period, Shares, New Issues | 20,000 | ||||
Represents the PreferredStockCancelled (number of shares), during the indicated time period. | 20,000 | ||||
Preferred Stock | Series BB Preferred Stock | |||||
Preferred Stock, Shares Authorized | 1,000,000 | 1,000,000 | |||
Preferred Stock, Terms | convertible at the option of the holder into 50 shares of common stock of the Company. | ||||
Preferred Stock, shares outstanding | 186,000 | 186,000 | |||
Common Stock | |||||
Debt Conversion, Converted Instrument, Shares Issued | 65,628,005 | 167,395,050 | |||
Debt Instrument, Convertible, Number of Equity Instruments | 6,698,670,000 | ||||
Pre-amendment | |||||
Common Stock, shares authorized | 500,000,000 | 500,000,000 |
Note 11 - Stock Options and Warrants: Schedule of Stock Option and Warrant, Activity (Details) - Stock Options and Warrants - $ / shares |
6 Months Ended | 12 Months Ended |
---|---|---|
Jun. 30, 2016 |
Dec. 31, 2015 |
|
Outstanding, Beginning Balance | 4,977,267 | |
Outstanding, Vested and Exercisable, Weighted Average Exercise Price, Ending Balance | $ 0.03 | |
Outstanding, Vested and Exercisable, Weighted Average Remaining Term in Years | 2 years 9 months | 3 years 3 months |
Granted | 0 | |
Exercised | 0 | |
Expired or cancelled | 0 | |
Outstanding, Vested and Exercisable, Ending Balance | 4,977,267 | 4,977,267 |
Outstanding, Vested and Exercisable, Weighted Average Exercise Price, Ending Balance | $ 0.03 | $ 0.03 |
Note 11 - Stock Options and Warrants (Details) |
Jun. 30, 2016
shares
|
---|---|
Stock Options and Warrants | |
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized | 2,000,000 |
Note 12 - Consulting Agreements (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
Jun. 30, 2016 |
Jun. 30, 2015 |
|
Selling, general and administrative | $ 503,710 | $ 451,550 | $ 995,761 | $ 943,373 |
Consulting Agreements | ||||
Selling, general and administrative | $ 0 | $ 22,500 | $ 22,500 | $ 48,442 |
Note 13- Related Party Transactions (Details) - USD ($) |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
Jun. 30, 2016 |
Jun. 30, 2015 |
Dec. 31, 2015 |
|
Accrued interest and penalties payable | $ 2,142,928 | $ 2,142,928 | $ 1,265,270 | ||
Stockholder advances | 505,548 | 505,548 | 456,376 | ||
Convertible debentures | |||||
Accrued interest and penalties payable | $ 1,982,955 | $ 1,982,955 | 1,141,478 | ||
Minimum | Convertible debentures | |||||
Conversion Price | $ 0.00025 | $ 0.00025 | |||
Maximum | Convertible debentures | |||||
Conversion Price | $ 30.00 | $ 30.00 | |||
Total related parties | |||||
Consulting fees | $ 45,902 | $ 38,672 | $ 125,178 | $ 134,847 | |
Original Principal Amount | 5,000 | 5,000 | 46,600 | ||
Stockholder advances | 83,023 | 83,023 | 83,023 | ||
Total related parties | Convertible debentures | |||||
Accrued interest and penalties payable | $ 30,766 | $ 30,766 | $ 24,341 | ||
Total related parties | Minimum | Convertible debentures | |||||
Conversion Price | $ 0.06 | $ 0.06 | |||
Total related parties | Maximum | Convertible debentures | |||||
Conversion Price | $ 30 | $ 30 |
Note 14 - Supplemental Statement of Cash Flows Information (Details) - USD ($) |
6 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
|
Income Taxes Paid | $ 0 | $ 0 |
Interest Paid | 17,480 | 78,552 |
Accrued interest and penalties payable | 880,753 | 165,585 |
Prepaid expenses and other current assets | (22,500) | 238,600 |
Transaction 1 | ||
Increase (decrease) in debt discount | 375,000 | 71,760 |
Increase (Decrease) in Derivative Liabilities | 375,000 | |
Transaction 1 | Additional Paid-In Capital | ||
Adjustments to Additional Paid in Capital, Convertible Debt with Conversion Feature | 71,760 | |
Transaction 2 | ||
Increase (decrease) in debt discount | (19,176) | 812,321 |
Increase (Decrease) in Derivative Liabilities | (138,540) | 812,321 |
Debt Instrument, Increase (Decrease), Net | (68,289) | |
Transaction 2 | Common Stock | ||
Common stock issued for conversion of debt, Value | 164,070 | |
Transaction 2 | Additional Paid-In Capital | ||
Common stock issued for conversion of debt, Value | 18,847 | |
Transaction 2 | Convertible debentures | ||
Accrued interest and penalties payable | (3,095) | |
Transaction 3 | Convertible debentures | ||
Debt Instrument, Increase (Decrease), Net | 128,460 | |
Increase (decrease) in stockholder advances | (128,460) | |
Transaction 3 | Note Payable | ||
Debt Instrument, Increase (Decrease), Net | (4,973) | |
Increase (decrease) in stockholder advances | 4,973 | |
Transaction 4 | ||
Increase (decrease) in debt discount | (47,839) | |
Increase (Decrease) in Derivative Liabilities | (630,184) | |
Transaction 4 | Common Stock | ||
Common stock issued for conversion of debt, Value | 418,487 | |
Transaction 4 | Additional Paid-In Capital | ||
Common stock issued for conversion of debt, Value | 20 | 293,035 |
Transaction 4 | Preferred Stock | Series AA Preferred Stock | ||
Debt Instrument, Increase (Decrease), Net | (20) | |
Transaction 4 | Convertible debentures | ||
Accrued interest and penalties payable | (11,547) | |
Debt Instrument, Increase (Decrease), Net | (127,085) | |
Transaction 5 | ||
Increase (decrease) in debt discount | 13,666 | |
Prepaid expenses and other current assets | $ (13,666) | |
Transaction 5 | Convertible debentures | ||
Accrued interest and penalties payable | (1,947) | |
Debt Instrument, Increase (Decrease), Net | $ (1,947) |
Note 16 - Contingencies (Details) - USD ($) |
1 Months Ended | 6 Months Ended | |
---|---|---|---|
Dec. 31, 2014 |
Nov. 30, 2014 |
Jun. 30, 2016 |
|
Darling Capital LLC | |||
Loss Contingency, Damages Sought, Value | $ 57,627 | ||
Litigation Settlement, Amount | $ 70,000 | ||
Payments for Legal Settlements | 10,000 | ||
WHC Capital LLC | |||
Loss Contingency, Damages Sought, Value | $ 416,000 | ||
Litigation Settlement, Amount | $ 130,000 | ||
Loss Contingency, Allegations | alleging the Company's breach of contract and failure to deliver 22,545,900 shares of common stock pursuant to requested conversions of two promissory notes totaling $65,403. |
Note 17 - Subsequent Events (Details) - USD ($) |
2 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Aug. 19, 2016 |
Jun. 30, 2016 |
Jun. 30, 2015 |
Aug. 01, 2016 |
|
Debt Conversion, Original Debt, Amount | $ 182,917 | $ 711,522 | ||
Common Stock | ||||
Debt Conversion, Converted Instrument, Shares Issued | 65,628,005 | 167,395,050 | ||
Subsequent Event | Principal | ||||
Debt Conversion, Original Debt, Amount | $ 6,000 | |||
Subsequent Event | Interest | ||||
Debt Conversion, Original Debt, Amount | $ 427 | |||
Subsequent Event | Common Stock | ||||
Debt Conversion, Converted Instrument, Shares Issued | 18,364,000 | |||
Subsequent Event | Note Payable | ||||
Original Principal Amount | $ 6,500 |
)^;=YE=7X*8?=
MA7]+9FP9FA^6?ZPH]__X+#LO<6W[JZ"?S([!^F!C*N?::C/L&]63"ZM?SJV^
M #1$C=K+>S?/2A<=G1#SXXG.8P^.EA3LY7720W&233$0K^C=YOMOHJ(
M!/@M87$79Q)S/R ^1^-GMZ-%3 $4M#XJB+ =X1Z4BD(A\,M)\RUD)%Z>S^H/
MJ=J0_4$XN$?U1W9^#,D6E'30BUGY)UQ^P*F$VRC8HG)I)>WL/.HSA1(M7O,N
M3=J7?%,6)]K'!'XB\)7P+1%8#I32_"Z\:&J+"[&YM9.($]QL>6A$2T)NCL:K
M5'U$-/6QV52\9L B\*Z?M284_0AKI73EM3RHXY[2/G:\ISM$J2/$Y
MEQK9196AEMA.V3E?I3@/C>Q8Z8'2<[Y*<9Y4\".D<;Y*<9[:V*&-A-XYZVN*
M<_@J-,ZE2V>3"J[ME)[S58KS<.DL6]LI/^>K%.>K%N>TCYVO4IRO6ISO4W;;
MG(\8YZ@QFE. SH<4YR/&.0CP1XID $^VIV9GVZQL6N"P8'0$S/V/ ZI_#72Q/K@+2&1ZH)7U<"E$6
MCS(JPH
W0VD:_L0;S@SO%"(H].$T5&
MDW$A9_J3].>ZX\&>"=FO#!W'B3%!I3?P(L]7R3YRFC3T)-0PD^->=U9Z(MCE
MT2A.W6KY#U!+ P04 " #3AA-)1)O?]>($ #U%@ & 'AL+W=O
OXSI]O3?\M9D=?'?<=L=>K;1(MB:77XNNA_UY:N97W.NWRU;.I+T$R3<