XML 63 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Stockholders' Equity (USD $)
Preferred Stock ($0.01 Par)
Common Stock ($0.01 Par)
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Total
Beginning balance at Dec. 31, 2011 $ 0 $ 66,802 $ (22,818) $ 221,198 $ 265,182
Beginning balance, shares at Dec. 31, 2011 0 6,680,203      
Net loss       (1,030,638) (1,030,638)
Distributions       (364,406) (364,406)
Merger with and into IZZI, value 225 54,436 3,855,951   3,910,612
Merger with and into IZZI, shares 22,500 5,443,565      
Conversion of note payable   4,933 245,067   250,000
Conversion of note payable, shares   493,252      
Issuance of shares to the Board of Directors, value   57 15,717   15,774
Issuance of shares to the Board of Directors, shares   5,736      
Share based compensation     249,152   249,152
Ending balance at Dec. 31, 2012 225 126,228 4,343,069 (1,173,846) 3,295,676
Ending balance, shares at Dec. 31, 2012 22,500 12,622,756     12,622,756
Net loss       (958,642) (958,642)
Exercise of Warrants/Options, value   2,496 52,239   54,735
Exercise of Warrants/Options, shares   249,508      
Issuance of shares to the Board of Directors, value   73 16,177   73
Issuance of shares to the Board of Directors, shares   7,387      
Share based compensation     320,050   320,050
Ending balance at Dec. 31, 2013 $ 225 $ 128,797 $ 4,731,535 $ (2,132,488) $ 2,728,069
Ending balance, shares at Dec. 31, 2013 22,500 12,879,651     12,879,651