XML 14 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
16. Restatement of Prior Period Financials (Details) (USD $)
3 Months Ended 10 Months Ended 12 Months Ended
Mar. 31, 2014
Mar. 31, 2014
Dec. 31, 2013
Balance Sheet      
Total Assets $ 2,526,925 $ 2,526,925 $ 882,433
Derivative liability 1,147,640 1,147,640 0
Accounts payable and accrued expenses 26,813 26,813 42,341
Convertible notes payable (net of debt discount) - current portion 5,927 5,927 5,356
Total current liabilities 1,180,380 1,180,380 48,568
Total long-term liabilities 658,733 658,733 611,200
Total liabilities 1,839,113 1,839,113 659,768
Common stock 2,604,696 2,604,696 933,627
Total Liabilities & Stockholders' Equity 2,526,925 2,526,925 882,433
Statement of Changes in Stockholders’ Equity      
Common stock 2,604,696 2,604,696 933,627
Deficit accumulated during development stage (1,916,884) (1,916,884) (710,962)
Statement of Operations      
General and administrative expense 54,476 107,741  
Operating loss from operations (204,167) (915,421)  
Amortization of debt discount (304,841) (305,635)  
Gain (loss) on derivative liability, net (647,640) (647,640)  
Total other expense (1,001,755) (1,003,420)  
Loss from continuing operations (1,205,922) (1,918,841)  
Net loss per share - basic and diluted $ (0.09)    
Statement of Changes in Cash Flows      
Amortization of debt discount 304,841 305,635  
Amortization of deferred financing costs 6,000 6,000  
(Gain) loss on derivative liability, net 647,640 647,640  
Net cash provided by (used in) operating activities – continuing operations (329,983) (809,183)  
Net cash provided by (used in) operating activities (329,983) (819,054)  
Principal repayment on convertible notes payable 1,737 1,737  
As Previously Reported
     
Balance Sheet      
Deferred financing costs, net 115,000 115,000  
Total Assets 2,532,925 2,532,925  
Derivative liability 0 0  
Accounts payable and accrued expenses 32,813 32,813  
Convertible notes payable (net of debt discount) - current portion     2,930
Total current liabilities 38,740 38,740 46,142
Convertible notes payable (net of debt discount), less current portion 402,595 402,595 341,907
Total long-term liabilities 403,845 403,845 343,157
Total liabilities 442,585 442,585  
Common stock 3,375,165 3,375,165 1,204,096
Accumulated deficit (1,284,825) (1,284,825)  
Total stockholders' equity 2,090,340 2,090,340 493,134
Total Liabilities & Stockholders' Equity 2,532,925 2,532,925  
Statement of Changes in Stockholders’ Equity      
Discount on convertible notes December 27, 2013   289,811 289,811
Warrants sold to Full Circle   500,000  
Net income (loss) for the three months ended March 31, 2014 (573,863)    
Common stock 3,375,165 3,375,165 1,204,096
Total stockholders' equity 2,090,340 2,090,340 493,134
Statement of Operations      
Amortization of debt discount (320,422) (321,216)  
Gain (loss) on derivative liability, net 0 0  
Total other expense (369,696) (371,361)  
Loss from continuing operations   (1,286,782)  
Net loss (573,863)    
Net loss per share - basic and diluted $ (0.04)    
Statement of Changes in Cash Flows      
Net loss (573,863)    
Amortization of debt discount 320,422 321,216  
Amortization of deferred financing costs 0 0  
(Gain) loss on derivative liability, net 0 0  
Increase/ (decrease) in accounts payable and accrued expenses (11,193) 32,019  
Net cash provided by (used in) operating activities – continuing operations (330,777) (809,977)  
Net cash provided by (used in) operating activities (330,777) (819,848)  
Principal repayment on convertible notes payable (943) (943)  
Adjustments
     
Balance Sheet      
Deferred financing costs, net (6,000) (6,000)  
Total Assets (6,000) (6,000)  
Derivative liability 1,147,640 1,147,640  
Accounts payable and accrued expenses (6,000) (6,000)  
Convertible notes payable (net of debt discount) - current portion     2,426
Total current liabilities 1,141,640 1,141,640 2,426
Convertible notes payable (net of debt discount), less current portion 254,888 254,888 268,043
Total long-term liabilities 254,888 254,888 268,043
Total liabilities 1,396,528 1,396,528  
Common stock (770,469) (770,469) (270,469)
Accumulated deficit (632,059) (632,059)  
Total stockholders' equity (1,402,528) (1,402,528) (270,469)
Total Liabilities & Stockholders' Equity (6,000) (6,000)  
Statement of Changes in Stockholders’ Equity      
Discount on convertible notes December 27, 2013   (270,469) (270,469)
Warrants sold to Full Circle   (500,000)  
Net income (loss) for the three months ended March 31, 2014 (632,059)    
Common stock (770,469) (770,469) (270,469)
Total stockholders' equity (1,402,528) (1,402,528) (270,469)
Statement of Operations      
Amortization of debt discount 15,581 15,581  
Gain (loss) on derivative liability, net (647,640) (647,640)  
Total other expense (632,059) (632,059)  
Loss from continuing operations   (632,059)  
Net loss (632,059)    
Net loss per share - basic and diluted $ (0.05)    
Statement of Changes in Cash Flows      
Net loss (632,059)    
Amortization of debt discount (15,581) (15,581)  
Amortization of deferred financing costs 6,000 6,000  
(Gain) loss on derivative liability, net 647,640 647,640  
Increase/ (decrease) in accounts payable and accrued expenses (5,206) (5,206)  
Net cash provided by (used in) operating activities – continuing operations 794 794  
Net cash provided by (used in) operating activities 794 794  
Principal repayment on convertible notes payable (794) (794)  
As Restated
     
Balance Sheet      
Deferred financing costs, net 109,000 109,000  
Total Assets 2,526,925 2,526,925  
Derivative liability 1,147,640 1,147,640  
Accounts payable and accrued expenses 26,813 26,813  
Convertible notes payable (net of debt discount) - current portion     5,356
Total current liabilities 1,180,380 1,180,380 48,568
Convertible notes payable (net of debt discount), less current portion 657,483 657,483 609,950
Total long-term liabilities 658,733 658,733 611,200
Total liabilities 1,839,113 1,839,113  
Common stock 2,604,696 2,604,696 933,627
Accumulated deficit (1,916,884) (1,916,884)  
Total stockholders' equity 687,812 687,812 222,665
Total Liabilities & Stockholders' Equity 2,526,925 2,526,925  
Statement of Changes in Stockholders’ Equity      
Discount on convertible notes December 27, 2013   19,342 19,342
Warrants sold to Full Circle   0  
Net income (loss) for the three months ended March 31, 2014 (1,205,922)    
Common stock 2,604,696 2,604,696 933,627
Total stockholders' equity 687,812 687,812 222,665
Statement of Operations      
Amortization of debt discount (304,841) (305,635)  
Gain (loss) on derivative liability, net (647,640) (647,640)  
Total other expense (1,001,755) (1,003,420)  
Loss from continuing operations   (1,918,841)  
Net loss (1,205,922)    
Net loss per share - basic and diluted $ (0.09)    
Statement of Changes in Cash Flows      
Net loss (1,205,922)    
Amortization of debt discount 304,841 305,635  
Amortization of deferred financing costs 6,000 6,000  
(Gain) loss on derivative liability, net 647,640 647,640  
Increase/ (decrease) in accounts payable and accrued expenses (16,399) 26,813  
Net cash provided by (used in) operating activities – continuing operations (329,983) (809,183)  
Net cash provided by (used in) operating activities (329,983) (819,054)  
Principal repayment on convertible notes payable $ (1,737) $ (1,737)