XML 62 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Changes in Stockholders’ Equity (USD $)
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Balance at Dec. 31, 2011 $ 2,370,000 $ 217,000 $ 19,386,000 $ (17,233,000)
Balance (in shares) at Dec. 31, 2011   21,744,768    
Shares issued in connection with bridge loan 1,000 1,000    
Shares issued in connection with bridge loan (in shares)   88,235    
Share based payment expense 104,000   104,000  
Net loss (1,111,000)     (1,111,000)
Balance at Dec. 31, 2012 1,364,000 218,000 19,490,000 (18,344,000)
Balance (in shares) at Dec. 31, 2012   21,833,003    
Shares issued in connection with Monarch consulting agreement 86,000 3,000 83,000  
Shares issued in connection with Monarch consulting agreement (in shares)   333,333    
Shares issued in connection with Series A Debenture extension 102,000 8,000 94,000  
Shares issued in connection with Series A Debenture extension (in shares)   793,486    
Warrants issued in connection with Imperium line of credit 299,000   299,000  
Warrants issued in connection with Series A Debenture extension 121,000   121,000  
Share based payment expense 154,000   154,000  
Net loss (788,000)     (788,000)
Balance at Dec. 31, 2013 $ 1,338,000 $ 229,000 $ 20,241,000 $ (19,132,000)
Balance (in shares) at Dec. 31, 2013   22,959,822