XML 22 R5.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
Total
Common Stock
Additional Paid-in Capital
Retained Earnings
Non-controlling Interest
Series A Preferred Stock
Preferred Stock
Series C Preferred Stock
Preferred Stock
Balance at beginning, shares at Dec. 31, 2014   28,108,105       630,419  
Balance at beginning, value at Dec. 31, 2014 $ 58,619,972 $ 28,109 $ 46,595,472 $ 11,995,761 $ 0 $ 630  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Share based compensation expense, total $ 423,910   423,910        
Exercise of stock options and warrants (shares) 25,000 25,000          
Exercise of stock options and warrants $ 11,250 $ 25 11,225        
Issuance of restricted common stock (shares)   56,180          
Issuance of restricted common stock 200,000 $ 56 199,944        
Conversion of preferred A stock to common, shares   17,476       (17,476)  
Conversion of preferred A stock to common 0 $ 17       $ (17)  
Conversion of preferred B stock to common, (shares)   32,515          
Conversion of preferred B stock to common 100,795 $ 32 100,763        
Beneficial conversion feature on Preferred B 5,682,740   5,682,740        
Dividends declared on Preferred B shares (780,101)     (780,101)      
Non-controlling interest related acquisition (805,742)     (805,742)      
Net loss (22,516,889)     (22,516,889)      
Balance at end, shares at Dec. 31, 2015   28,239,276       612,943  
Balance at end, value at Dec. 31, 2015 $ 40,935,935 $ 28,239 53,014,054 (12,106,971) 0 $ 613  
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercise of stock options and warrants (shares) 100,000 53,271          
Exercise of stock options and warrants $ 0 $ 53 (53)        
Issuance of common stock to pay rent prior to Bango Sale (shares)   244,000          
Issuance of common stock to pay rent prior to Bango Sale 244,000 $ 244 243,756        
Issuance of restricted common stock (shares)   1,108,928          
Issuance of restricted common stock 0 $ 1,109 (1,109)        
Issuance of common stock options and warrants - Compensation Expense 527,869   527,869        
Conversion of preferred A stock to common, shares   120,227       (120,227)  
Conversion of preferred A stock to common 0 $ 120     $ (120)  
Beneficial conversion feature on Preferred B 4,887,252   4,887,252        
Issuance of Series C Preferred stock (shares)             44,000
Issuance of Series C Preferred stock 4,000,000   3,999,956       $ 44
Conversion of Preferred C Stock to Common, Shares   1,243,200         (12,432)
Conversion of Preferred C Stock to Common, Value 0 $ 1,243 (1,231)       $ (12)
Series B Preferred Buy Back (5,408,131)     (5,408,131)      
Series B & B-1 Preferred stock - Dividends declared (3,397,665)     (3,397,665)      
Series B & B-1 Preferred stock - accretion of redemption discount (1,762,378)     (1,762,378)      
Conversion of Series B & B-1 Preferred stock to common (shares)   2,142,489          
Conversion of Series B & B-1 Preferred stock to common 5,104,881 $ 2,143 6,119,138 (1,016,400)      
Reclass Non-controlling interest 51,177   261,492 (314,212) 103,897    
Net loss (3,952,821)     (3,952,821)      
Balance at end, shares at Dec. 31, 2016   33,151,391       492,716 31,568
Balance at end, value at Dec. 31, 2016 $ 41,230,119 $ 33,151 $ 69,051,124 $ (27,958,578) $ 103,897 $ 493 $ 32