XML 15 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2016
Dec. 31, 2015
Current assets:    
Cash $ 1,409,418 $ 1,687,257
Accounts receivable, net 44,645 22,741
Marketable securities, held in related party 1,200 3,600
Non-marketable securities, held in related party 0 50,000
Prepaid expenses and other current assets 19,560 41,388
Total current assets 1,474,823 1,804,986
Intangible assets, net 2,313,249 2,840,856
Goodwill 700,528 700,528
Total assets 4,488,600 5,346,370
Current liabilities:    
Accounts payable and accrued expenses 245,677 213,620
Notes and loans payable, current 23,800 24,000
Related party payables 32,118 153,474
Derivative liabilities 3,478,626 439,361
Deferred rent 207 0
Deferred revenue 386,485 60,790
Total current liabilities 4,166,913 891,245
Long term liabilities:    
Deferred rent 14,450 0
Convertible notes,-related party net 0 1,365,684
Convertible notes and loans payable, net 0 557,815
Total liabilities 4,181,363 2,814,744
Commitments and contingencies
Stockholders' equity:    
Preferred stock, $0.00001 par value, 10,000,000 shares authorized, 160,000 and 175,000 issued and outstanding as of December 31, 2016 and 2015, respectively 2 2
Common stock, $0.00001 par value, 250,000,000 shares authorized, 111,512,001 and 81,717,154 shares issued and outstanding as of December 31, 2016 and 2015, respectively 1,115 817
Additional paid in capital 34,124,181 26,770,238
Accumulated deficit (33,818,061) (24,239,431)
Total stockholders' equity 307,237 2,531,626
Total liabilities and stockholders' equity $ 4,488,600 $ 5,346,370