XML 38 R15.htm IDEA: XBRL DOCUMENT v3.3.0.814
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2015
Accounting Policies [Abstract]  
Schedule of weighted average assumptions to value stock options granted

Management used the following weighted average assumptions to value stock options granted during the three and nine month periods ended September 30, 2015 and 2014:

 

    Three months ended September 30,   Nine months ended September 30,
    2015   2014   2015   2014
             
Expected term   1 year   None   1-5 years   5 years
Exercise price   $0.01   None   $0.01   $0.02
Expected volatility   285% to 322%   None   210% to 322%   187%
Expected dividends   None   None   None   None
Risk-free interest rate   0.26% to 0.33%   None   0.26% to 1.48%   1.64%
Forfeitures   None   None   None   None
Schedule of antidilutive securities excluded from computation of earnings per share

For the nine month periods ended September 30, 2015 and 2014, the following common equivalent shares were excluded from the computation of loss per share since their effects are anti-dilutive.

 

    September 30,     September 30,  
    2015     2014  
                 
Preferred Stock     3,085,000       3,085,000  
Convertible debentures     117,229,747       94,767,062  
Options     38,064,635       35,168,800  
Warrants     108,251,866       109,942,469  
Total     266,631,248       242,963,331  

 

Schedule of earnings per share basic and diluted

The following table sets forth the computation of basic and diluted loss per share for the three and nine month periods ended September 30, 2015 and 2014:

 

    Three Months Ended     Nine Months Ended  
    September 30,     September 30,  
    2015     2014     2015     2014  
                         
Numerator:                                
Net income (loss) for basic earnings per share   $ (209,159 )   $ 958,488     $ (2,662,111 )   $ (3,462,012 )
Net income (loss) for diluted earnings per share   $ (209,159 )   $ 958,488     $ (2,662,111 )   $ (3,462,012 )
                                 
Denominator:                                
Weighted average basic shares outstanding     198,039,192       171,996,818       196,519,704       169,070,461  
Denominator for diluted earnings per share-                                
Adjusted weighted average shares     198,039,192       186,965,778       196,519,704       169,070,461  
                                 
Income (loss) per share                                
Basic   $ (0.00 )   $ 0.01     $ (0.01 )   $ (0.02 )
Diluted   $ (0.00 )   $ 0.01     $ (0.01 )   $ (0.02 )
Schedule of inventory

Inventory consisted of the following at September 30, 2015 and December 31, 2014:

 

    September 30,     December 31,  
    2015     2014  
                 
Raw materials   $ 239,884     $ 238,441  
Finished goods     63,964       45,183  
      303,848       283,624  
Reserve for obsolescence     -       -  
      303,848       283,624  
Less long-term portion     120,000       -  
    $ 183,848     $ 283,624