XML 42 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Income Statement [Abstract]        
Fee revenue, net    $ 14,946    $ 72,678
Product revenue 2,397 32,385 25,934 62,738
Total revenues 2,397 47,331 25,934 135,416
Cost of revenue 19,375 45,511 39,977 69,880
Gross profit (16,978) 1,820 (14,043) 65,536
Operating Expenses:        
Administrative and management fees (including $9,975 and $3,126,655 of stock based compensation for the three and nine months ended September 30, 2013, respectively) 75,000 76,424 222,181 3,328,285
Professional and consulting fees (including stock compensation expense of $214,000 and $264,000 for the three and nine months ended September 30, 2014, respectively, and $22,208 and $126,542 for the three and nine months ended September 30, 2013, respectively) 234,400 32,158 348,732 185,363
Bad debt expense 16,654    16,654   
Commissions and license fees       8,162 31,200
Rent and other occupancy costs 24,816 5,341 51,886 24,124
Leased property expense 53,252    53,252   
Advertising and promotion 22,032 9,043 50,735 17,914
Property maintenance costs 8,925    17,925   
Travel and entertainment 12,091    50,316   
Other general and administartive expenses 13,407 33,412 74,888 80,492
Total operating expenses 460,578 156,378 894,731 3,667,378
Operating loss (477,555) (154,559) (908,774) (3,601,842)
Other Income (Expense):        
Interest income 4,798 3,375 68,362 3,375
Interest expense (71,180) (53,268) (365,802) (175,828)
Derivative liability (expense) income    22,043 30,347 (8,250)
Total other expense, net (66,382) (27,850) (267,093) (180,703)
Net loss $ (543,937) $ (182,409) $ (1,175,867) $ (3,782,545)
Basic and diluted loss per share $ (0.01) $ 0.00 $ (0.02) $ (0.08)
Weighted average number of common shares outstanding basic and diluted 64,242,466 44,770,005 61,439,927 46,252,805