XML 12 R2.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash $ 1,494,513 $ 1,687,257
Accounts receivable, net 20,499 22,741
Marketable securities, held in related party 3,600 3,600
Non-marketable securities, held in related party 50,000 50,000
Prepaid expenses and other current assets 57,828 41,388
Total current assets 1,626,440 1,804,986
Intangible assets, net 2,454,162 2,840,856
Goodwill 700,528 700,528
Total assets 4,781,130 5,346,370
Current liabilities:    
Accounts payable and accrued expenses 267,377 213,620
Notes and loans payable, current 24,000 24,000
Related party payables 14,744 153,474
Derivative liabilities 3,648,243 439,361
Deferred revenue 414,082 60,790
Total current liabilities 4,368,446 891,245
Long term liabilities:    
Convertible notes and loans payable, net 5,800 1,923,499
Total liabilities 4,374,246 2,814,744
Stockholders' equity:    
Preferred stock, $0.00001 par value, 10,000,000 shares authorized, 160,000 and 175,000 issued and outstanding as of September 30, 2016 and December 31, 2015, respectively 2 2
Common stock, $0.00001 par value, 250,000,000 shares authorized, 107,458,430 and 81,717,154 shares issued and outstanding as of September 30, 2016 and December 31, 2015, respectively 1,074 817
Treasury stock (623,000) (623,000)
Additional paid in capital 33,997,819 27,393,238
Accumulated deficit (32,969,011) (24,239,431)
Total stockholders' equity 406,884 2,531,626
Total liabilities and stockholders' equity $ 4,781,130 $ 5,346,370