XML 74 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Stockholders' Equity (USD $)
Preferred Stock ($0.01 Par)
Common Stock ($0.01 Par)
Additional Paid-In Capital
Retained Earnings
Member's Equity
Total
Beginning balance at Dec. 31, 2010 $ 0 $ 0 $ 0 $ 0 $ (145,539) $ (145,539)
Beginning balance, shares at Dec. 31, 2010 0 0        
Net income attributable to LLC         298,418 298,418
Distributions         (119,471) (119,471)
Issuance of shares upon incorporation   66,802 (33,394)   (33,408) 0
Issuance of shares upon incorporation, shares   6,680,203        
Share based compensation     10,576     10,576
Net income (loss) attributable to corporation       304,816   304,816
Shareholder distributions       (83,618)   (83,618)
Ending balance at Dec. 31, 2011 0 66,802 (22,818) 221,198 0 265,182
Ending balance, shares at Dec. 31, 2011 0 6,680,203        
Distributions           0
Share based compensation     249,152     249,152
Merger with and into IZZI 225 54,436 3,855,951     3,910,612
Merger with with and into IZZI 22,550 5,443,565        
Conversion of note payable   4,933 245,067     250,000
Conversion of note payable, shares   493,252        
Issuance of BOD shares   57 15,717     15,774
Issuance of BOD shares, shares   5,736        
Net income (loss) attributable to corporation       (1,030,638)   (1,030,638)
Shareholder distributions       (364,406)   (364,406)
Ending balance at Dec. 31, 2012 $ 225 $ 126,228 $ 4,343,069 $ (1,173,846) $ 0 $ 3,295,676
Ending balance, shares at Dec. 31, 2012 22,550 12,622,756