XML 37 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Changes in Stockholders' Equity (Deficiency) (USD $)
Total
.001 Par Value Common Stock
Additional Paid-In Capital
Accumulated Deficiency
Balance at Dec. 31, 2009 $ (1,191,241) $ 171,204 $ 751,087 $ (2,113,532)
Balance (Shares) at Dec. 31, 2009 0 17,120,408 0 0
Issuance of common stock 160,000 13,130 146,870 0
Issuance of common stock, (Shares) 0 1,313,006 0 0
Repurchase and retirement of common stock (50,000) (3,583) (46,417) 0
Repurchase and retirement of common stock, (Shares) 0 (358,267) 0 0
Stockholder loan conversion 95,000 6,774 88,226 0
Stockholder loan conversion, (Shares) 0 677,395 0 0
Reclassification of derivative conversion options liabilities upon settlement of convertible notes 162,781 0 162,781 0
Shares issued upon settlement of convertible debt 96,600 3,900 92,700 0
Shares issued upon settlement of convertible debt, (Shares) 0 389,978 0 0
Stock-based compensation 83,508 3,564 79,944 0
Stock-based compensation, (Shares) 0 356,369 0 0
Stock issued in private offering, net of warrant liabilities in the amount of $112,349, and closing costs in the amount of $431,450 2,331,201 116,065 2,215,136 0
Stock issued in private offering, net of warrant liabilities in the amount of $112,349, and closing costs in the amount of $431,450 (Shares) 0 11,606,505 0 0
Net loss (1,247,644) 0 0 (1,247,644)
Balance at Dec. 31, 2010 440,205 311,054 3,490,327 (3,361,176)
Balance (Shares) at Dec. 31, 2010 0 31,105,394 0 0
Issuance of common stock 1,200,000 48,444 1,151,556 0
Issuance of common stock, (Shares) 0 4,844,444 0 0
Issuance of common stock for services 25,100 1,009 24,091 0
Issuance of common stock for services (Shares) 0 100,926 0 0
Shares outstanding at time of reverse merger dated November 4, 2011 (189,570) 32,700 (222,270) 0
Shares outstanding at time of reverse merger dated November 4, 2011 (Shares) 0 3,269,992 0 0
Issuance of common stock for services 81,750 4,088 77,662 0
Issuance of common stock for services (Shares) 0 408,750 0 0
Issuance of common stock for settlement of debt 10,000 500 9,500 0
Issuance of common stock for settlement of debt (Shares) 0 50,000 0 0
Stock-based compensation 157,551 0 157,551 0
Net loss (1,909,575) 0 0 (1,909,575)
Balance at Dec. 31, 2011 $ (184,539) $ 397,795 $ 4,688,417 $ (5,270,751)
Balance (Shares) at Dec. 31, 2011 0 39,779,506 0 0