XML 32 R21.htm IDEA: XBRL DOCUMENT v3.4.0.3
Preferred Stock and Warrants (Tables)
3 Months Ended
Mar. 31, 2016
Equity [Abstract]  
Summary of Company's Preferred Stock

A summary of the Company’s preferred stock as of March 31, 2016 and December 31, 2015 is as follows.

 

    March 31,     December 31,  
    2016     2015  
    (unaudited)        
    Shares Issued &     Shares Issued &  
Offering   Outstanding     Outstanding  
Series A convertible     47,250       47,250  
Series B convertible, 10% cumulative dividend     93,750       93,750  
Series C convertible, 10% cumulative dividend     38,333       38,333  
Series E convertible, 10% cumulative dividend     19,022       19,022  
Total Preferred Stock     198,355       198,355  

 

Summary of Preferred Stock Terms

Summary of Preferred Stock Terms

Series A Convertible Preferred Stock

Liquidation Value: $4.50 per share, $212,625
Conversion Price: $10,303 per share
Conversion Rate: 0.00044—Liquidation Value divided by Conversion Price ($4.50/$10,303)
Voting Rights: None
Dividends: None
Conversion Period: Any time

 

Series B Convertible Preferred Stock

Liquidation Value: $4.00 per share, $375,000
Conversion Price: $1,000 per share
Conversion Rate: 0.0040—Liquidation Value divided by Conversion Price ($4.00/$1,000)
Voting Rights: None
Dividends: 10%—Quarterly—Commencing March 31, 2001
Conversion Period: Any time
Cumulative dividends in arrears at March 31, 2016 were $567,538

   

Series C Convertible Preferred Stock

Liquidation Value: $3.00 per share, $115,000
Conversion Price: $600 per share
Conversion Rate: 0.0050—Liquidation Value divided by Conversion Price ($3.00/$600)
Voting Rights: None
Dividends: 10%—Quarterly—Commencing March 31, 2002
Conversion Period: Any time
Cumulative dividends in arrears at March 31, 2016 were $165,788

 

Series D Convertible Preferred Stock

Liquidation Value: $10.00 per share, $525,000
Conversion Price: $1,000 per share
Conversion Rate: .01—Liquidation Value divided by Conversion Price ($10.00/$1,000)
Voting Rights: None
Dividends: 10%—Quarterly—Commencing April 30, 2002
Conversion Period: Any time
Cumulative dividends in arrears at March 31, 2016 were $0

 

Series E Convertible Preferred Stock

Liquidation Value: $22.00 per share, $418,488
Conversion Price: $800.00 per share
Conversion Rate: .0275—Liquidation Value divided by Conversion Price ($22.00/$800)
Voting Rights: Equal in all respects to holders of common shares
Dividends: 10%—Quarterly—Commencing May 31, 2002
Conversion Period: Any time
Cumulative dividends in arrears at March 31, 2016 were $610,484
Warrants Outstanding

Warrants outstanding

 

                      Weighted  
          Weighted           Average  
          Average     Aggregate     Remaining  
    Options and     Exercise     Intrinsic     Contractual  
    Warrants     Price     Value     Life (Years)  
Outstanding at December 31, 2015     400,808     $ 2.29             5.18  
Granted     250,000     $ 0.80             5.00  
Exercised                        
Expired                        
Outstanding at March 31, 2016     650,808     $ 1.72             4.96