Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2016 | Aug. 08, 2016 | |
Document And Entity Information | ||
Entity Registrant Name | MEDICAL IMAGING CORP. | |
Entity Central Index Key | 1,370,804 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2016 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Is Entity a Well-known Seasoned Issuer? | No | |
Is Entity a Voluntary Filer? | No | |
Is Entity's Reporting Status Current? | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 25,641,481 | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2,016 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) | Jun. 30, 2016 | Dec. 31, 2015 |
Current Assets | ||
Cash and Cash Equivalents | $ 136,279 | $ 109,914 |
Accounts Receivable | ||
Accounts Receivable - Direct Billings | 1,138,705 | 708,479 |
Accounts Receivable - Third Party Billings (Florida Operations) | 424,310 | 503,206 |
Allowance for Doubtful Accounts - Direct Billings | (56,475) | (56,475) |
Allowance for Doubtful Accounts - Third Party Billings (Florida Operations) | (275,000) | (275,000) |
Accounts Receivable, net | 1,231,540 | 880,210 |
Prepaid Expenses | 30,172 | 19,204 |
Total Current Assets | 1,397,991 | 1,009,328 |
Property and Equipment | ||
Property and Equipment | 3,523,430 | 3,454,718 |
Less: Accumulated Depreciation | (1,280,235) | (998,224) |
Total Property and Equipment, net | 2,243,195 | 2,456,494 |
Goodwill | 1,977,670 | 1,977,670 |
Other Assets | ||
Deposits | 21,687 | 11,764 |
Total Other Assets | 21,687 | 11,764 |
TOTAL ASSETS | 5,640,543 | 5,455,256 |
Current Liabilities | ||
Accounts Payable | 1,482,472 | 1,212,430 |
Accrued Liabilities | 643,206 | 580,336 |
Obligations Under Capital Lease, short term portion | 167,246 | 205,740 |
Promissory Notes, short term portion | 224,597 | 409,789 |
Royalty Financing, short term portion | 131,816 | 106,141 |
Convertible Notes, net short term portion | 2,189,793 | 156,425 |
Total Current Liabilities | 4,839,130 | 2,670,861 |
Long Term Liabilities | ||
Obligations Under Capital Lease, long term portion | 225,635 | 267,146 |
Prommisory Notes, long term portion | 500,000 | 0 |
Royalty Financing, long term portion | 1,775,761 | 1,828,960 |
Convertible Notes, net, long term portion | 215,854 | 2,267,575 |
Total Long Term Liabilities | 2,717,250 | 4,363,681 |
Total Liabilities | 7,556,380 | 7,034,542 |
Commitments and Contingencies | ||
Stockholders' Deficit | ||
Preferred Stock | 0 | 0 |
Common Stock | 25,642 | 25,392 |
Additional Paid-In Capital | 2,048,823 | 2,034,758 |
Accumulated Other Comprehensive Income | 208,849 | 140,670 |
Accumulated Deficit | (4,199,151) | (3,780,106) |
Total Stockholders' Deficit | (1,915,837) | (1,579,286) |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $ 5,640,543 | $ 5,455,256 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - $ / shares | Jun. 30, 2016 | Dec. 31, 2015 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value in dollars | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value in dollars | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 25,641,481 | 25,391,481 |
Common stock, shares outstanding | 25,641,481 | 25,391,481 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Revenue: | ||||
Sales | $ 1,910,038 | $ 2,004,301 | $ 3,832,523 | $ 3,824,818 |
Less: Cost of Sales | 930,936 | 976,238 | 1,886,116 | 1,927,704 |
Gross Margin | 979,102 | 1,028,063 | 1,946,407 | 1,897,114 |
Operating Expenses: | ||||
Labor | 330,170 | 307,722 | 648,172 | 639,493 |
General and Administrative | 193,152 | 163,623 | 410,242 | 352,425 |
Rent Office Space and Servers | 140,908 | 132,759 | 278,935 | 265,452 |
Depreciation | 140,166 | 137,014 | 277,748 | 272,738 |
Legal and Professional | 65,595 | 79,300 | 172,471 | 222,195 |
Insurance | 23,853 | 24,212 | 45,445 | 49,162 |
Advertising | 21,541 | 8,066 | 27,892 | 17,582 |
Travel | 10,534 | 12,596 | 19,396 | 21,111 |
Increase in Allowance for Doubtful Accounts - Direct Billings | 0 | 6,379 | 0 | 6,379 |
Management Fees | 5,100 | 5,100 | 10,200 | 23,413 |
Total Operating Expenses | 931,019 | 876,771 | 1,890,501 | 1,869,950 |
Income from Operations | 48,083 | 151,292 | 55,906 | 27,164 |
Other Income and (Expenses): | ||||
Other Income | 50,082 | 47,677 | 56,092 | 53,701 |
Foreign Currency Gains (Losses) | (927) | (19,755) | (39,251) | (17,519) |
Amortization of Debt Discount | (96,458) | (177,607) | (257,792) | (289,898) |
Interest & Penalties Expense | (128,853) | (15,397) | (234,000) | (173,209) |
Total Other Income (Expenses) | (176,156) | (165,082) | (474,951) | (426,925) |
Loss Before Provision for Income Taxes | (128,073) | (13,790) | (419,045) | (399,761) |
Provision for Income (Taxes) Credit | 0 | 0 | 0 | 0 |
Net Loss | (128,073) | (13,790) | (419,045) | (399,761) |
Comprehensive Income | 27,715 | 37,654 | 68,179 | 57,051 |
Total Comprehensive Loss | $ (100,358) | $ 23,864 | $ (350,866) | $ (342,710) |
Basic and Diluted Loss per Share | $ (0.004) | $ 0.001 | $ (0.014) | $ (0.014) |
Weighted Average Shares Outstanding - Basic and Diluted | 25,578,732 | 24,166,481 | 25,511,642 | 24,131,342 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net Income (Loss) | $ (419,045) | $ (399,761) |
Adjustments to Reconcile Net Loss to Net Cash provided by Operating Activities: | ||
Depreciation | 277,748 | 272,738 |
Amortization of Debt Discount | 257,792 | 289,898 |
Stock-based compensation | 5,000 | 92,919 |
Foreign currency transaction (Gain) Loss | (1,181) | 429 |
Changes in operating assets and liabilities: | ||
Accounts Receivable | (351,330) | (464,997) |
Allowance for Doubtful Accounts - Direct Billings | 0 | 6,379 |
Change in allowance for Doubtful Accounts - Third Party Billings (Florida Operations) | 0 | 0 |
Prepaid Expenses | (15,660) | (17,079) |
Loans Receivable | 0 | 1,497 |
Accounts Payable and Accrued Liabilities | 316,999 | 156,516 |
NET CASH AND CASH EQUIVALENTS PROVIDED BY (USED IN) OPERATING ACTIVITIES | 70,323 | (61,461) |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Deposit on Equipment | (5,000) | 0 |
Equipment Purchase | (46,613) | (42,806) |
NET CASH USED IN INVESTING ACTIVITIES | (51,613) | (42,806) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Proceeds from Promissory Notes | 670,000 | 854,044 |
Proceeds from Convertible Debt | 0 | 20,000 |
Royalty Fee Payment | (182,933) | (205,172) |
Principal Payments on Promissory Notes | (420,700) | (662,354) |
Principal Payments on Convertible Debt | (30,000) | (30,000) |
Principal Payments on Capital Lease Obligations | (96,891) | (82,770) |
NET CASH AND CASH EQUIVALENTS USED IN FINANCING ACTIVITIES | (60,524) | (106,252) |
Gain (Loss) Due to Foreign Currency Translation | 68,179 | 57,051 |
NET CHANGE IN CASH AND CASH EQUIVALENTS | 26,365 | (153,468) |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 109,914 | 188,206 |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | 136,279 | 34,738 |
Cash paid during the year for: | ||
Interest | 269,102 | 173,209 |
Income Taxes | 51,187 | 28,813 |
Non-cash financing and investing activities: | ||
Shares Issued for Convertible Note | 9,030 | 1,040 |
Warrants Issued for Converted Notes | 285 | 0 |
Equipment purchase under Capital Lease | 16,618 | 20,399 |
Accrued Interest converted to Note | $ 30,000 | $ 75,039 |
Organization and Summary of Sig
Organization and Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Summary of Significant Accounting Policies | Note 1. Organization and Summary of Significant Accounting Policies Organization and Basis of Presentation Medical Imaging Corp., (MIC or the Company), a Nevada Corporation was incorporated in 2000. In 2005, the Company developed a business plan for private healthcare opportunities in Canada with the objective of owning and operating private diagnostic imaging clinics. In 2009, the Company purchased Canadian Teleradiology Services Inc., which operates as: Custom Teleradiology Services (CTS). CTS provides remote reading of medical diagnostic imaging scans for rural hospitals and clinics in Canada. In early 2010, the Company modified its business plan to grow its CTS subsidiary while commencing the acquisition of existing full service imaging clinics located in the United States and exploring the development of new diagnostic imaging technology. In 2012, the Company purchased Schuylkill Open MRI Inc., which operates as: Schuylkill Medical Imaging (SMI), an independent diagnostic imaging facility located in Pottsville, Pennsylvania. In 2014, the company purchased Partners Imaging Center of Venice, LLC (PIV) located in Venice, Florida; Partners Imaging Center of Naples, LLC (PIN) located in Naples, Florida; and Partners Imaging Center of Charlotte, LLC (PIC) located in Port Charlotte, Florida. Basis of Presentation These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in U.S. dollars. The Companys fiscal year-end is December 31. Principle of Consolidation The consolidated financial statements include the accounts of Medical Imaging, Corp., and its wholly-owned subsidiaries, CTS, SMI, PIV, PIN, and PIC. Intercompany accounts and transactions have been eliminated in the consolidated financial statements. CTS, SMIs, PIVs, PINs, and PICs accumulated earnings prior to their acquisitions are not included in the consolidated balance sheet. Use of Estimates and Assumptions The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities, (ii) the disclosure of contingent assets and liabilities known to exist as of the date the consolidated financial statements are published, and (iii) the reported amount of net sales, expenses and costs recognized during the periods presented. Adjustments made with respect to the use of estimates often relate to improved information not previously available. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of consolidated financial statements; accordingly, actual results could differ from these estimates. Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. At June 30, 2016, and December 31, 2015, cash includes cash on hand and cash in the bank. Accounts Receivable Credit Risk The allowance for doubtful accounts is maintained at a level sufficient to provide for estimated credit losses based on evaluating known and inherent risks in the receivables portfolio. Management evaluates various factors including expected losses and economic conditions to predict the estimated realization on outstanding receivables. As of June 30, 2016 and December 31, 2015, the allowance for doubtful accounts from direct billings was $56,475. For the six months ended June 30, 2016 and 2015 there was change in allowance from direct billings of $0 and $6,379, respectively. As of June 30, 2016 and December 31, 2015, the allowance for doubtful accounts from third party billings (Florida operations) was $275,000. There was no change in the allowance for doubtful accounts from third party billings (Florida operations) for the six months ended June 30, 2016 and 2015. In connection with the acquisition of the three facilities located in Venice, Port Charlotte and Naples, Florida, the Company, in October 2014, entered into professional services agreements whereby the seller of those three facilities continued to handle the billing and collection for the imaging centers (the third party billing). The seller must still provide a full set of verification data to the Company with respect to its account receivable processing and collections so that the Company can determine the extent to which accounts submitted by the seller in connection with the third party billing have been collected or denied. Final verification will only be able to be completed after the conclusion of the services performed pursuant to the third party billing contract, which is expected during the 2016 fiscal year. Goodwill and Indefinite - Lived Intangible Assets The Company follows the provisions of Financial Accounting Standard (FASB) Accounting Standards Codification (ASC) Topic 350, Goodwill and Other Intangible Assets No goodwill impairment was recognized during 2016 or 2015. Revenue Recognition The Company holds contracts with several hospitals and groups of health care facilities to provide Teleradiology services for a specific period of time. The Company bills for services rendered on a monthly basis. For the six months ended June 30, 2016, CTS held six contracts; four contracts that are renewable on a year-to-year basis and two contracts that are renewable in 2016 and 2018. In accordance with the requirement of Staff Accounting Bulletin (SAB) 104, the Company recognizes revenue when: (1) persuasive evidence of an arrangement exists (contracts); (2) delivery has occurred (monthly); (3) the sellers price is fixed or determinable (per the customers contract, and services performed); and (4) collectability is reasonably assured (based upon our credit policy). Revenue is accounted for under the guidelines established by SAB 101, Revenue Recognition in Financial Statements, Revenue Recognition Principal Agent Considerations For SMI, PIV, PIN, and PIC, revenue is recognized on the date of service and recorded on an aggregate monthly basis. Cost of Sales Cost of sales includes fees paid to radiologists for reading services, transcription fees, equipment repairs, system license and usage costs. Impairment of Long-Lived Assets In accordance with ASC Topic 360, Property, Plant and Equipment, Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Amortization and Depreciation Depreciation and amortization are calculated using the straight-line method over the following useful lives: 3 - 7 years Equipment 5 7 years Furniture and Fixtures 3 - 5 years Non-compete Contract 5 - 15 years Leasehold Improvements Stock Based Compensation The Company follows ASC 718, Stock Compensation The Company measures all share-based payments to employees (which includes non-employee Board of Directors), including employee stock options, warrants and restricted stock, at the fair value of the award and expenses it over the requisite service period (generally the vesting period). The fair value of common stock options or warrants granted to employees is estimated at the date of grant using the binomial option pricing model (BOPM). The calculation also takes into account the common stock fair market value at the grant date, the exercise price, the expected life of the common stock option or warrant, the dividend yield and the risk-free interest rate. The Company from time to time may issue stock options, warrants and restricted stock to acquire goods or services from third parties. Restricted stock, options or warrants issued to other than employees or directors are recorded on the basis of their fair value. The options or warrants are valued using the BOPM on the basis of the market price of the underlying equity instrument on the valuation date, which for options and warrants related to contracts that have substantial disincentives to non-performance, is the date of the contract, and for all other contracts is the vesting date. Expenses related to the options and warrants are recognized on a straight-line basis over the period which services are to be received. There was no stock-based compensation expense to non-employees for the three months ended June 30, 2016 and 2015. For the three months ended June 30, 2016, the Company recognized stock based compensation expenses from stock granted to employees of $5,000. There was no stock-based compensation expense to employees for the three months ended June 30, 2015. There was no stock-based compensation expense to non-employees for the six months ended June 30, 2016, and 2015. For the six months ended June 30, 2016, the Company recognized stock based compensation expenses from stock granted to employees of $5,000. There was no stock-based compensation expense to employees for the six months ended June 30, 2015. Fair Value of Financial Instruments The fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties other than in a forced sale or liquidation. The carrying amounts of the Companys financial instruments, including cash, accounts receivable, prepaid expenses, accounts payable, accrued liabilities and notes and loans payable approximate fair value due to their maturities. Fair Value Measurements The Company follows paragraph 825-10-50-10 of the FASB AS for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB ASC (Paragraph 820-10-35-37) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in U.S. GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below: Level 1 Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. Level 2 pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 3 pricing inputs that are generally observable inputs and not corroborated by market data. The carrying amounts of the Companys financial assets and liabilities, such as cash and accounts payable approximate their fair values because of the short maturity of these instruments. The Company does not have assets and liabilities that are carried at fair value on a recurring basis. Foreign Currency Translation The Companys functional currency for its wholly-owned subsidiary, CTS, is the Canadian dollar, and their financial statements have been translated into U.S. dollars. The Canadian dollar based accounts of the Companys foreign operations have been translated into United States dollars using the current rate method. Assets and liabilities of those operations are translated into U.S. dollars using exchange rates as of the balance sheet date; income and expenses are translated using the weighted average exchange rates for the reporting period. Translation adjustments are recorded as accumulated other comprehensive income (loss), a separate component of stockholders equity. The Company recognized a foreign currency loss on transactions from operations of $927, and $19,755 for the three months ended June 30, 2016 and 2015, respectively. The Company recognized a foreign currency loss on transactions from operations of $39,251 and $17,519 for the six months ended June 30, 2016 and 2015, respectively. The Company recognized other comprehensive income of $27,715 and $37,654 for the three months ended June 30, 2016 and 2015, respectively. The Company recognized other comprehensive income of $68,179 and $57,051 for the six months ended June 30, 2016 and 2015, respectively. Income Taxes The Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes Net Income (Loss) Per Share The Company follows the provisions of ASC Topic 260, Earnings per Share Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock or conversion of notes into shares of the Companys common stock that could increase the number of shares outstanding and lower the earnings per share of the Companys common stock. This calculation is not done for periods in a loss position as this would be antidilutive. The information related to basic and diluted earnings per share is as follows: Three Months Ended Six Months Ended June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015 Numerator: Total Comprehensive Income (Loss) $ (100,358) $ 23,864 $ (350,866) $ (342,710) Denominator: Weighted average number of shares outstanding basic and diluted 25,578,732 24,166,481 25,511,642 24,131,342 EPS: Basic and Diluted: $ (0.004) $ 0.001 $ (0.014) $ (0.014) Recent Accounting Updates The Company does not expect the adoption of any other recently issued accounting pronouncements to have a significant impact on its results of operations, financial position or cash flow. Updates issued but not yet adopted The Company does not expect the adoption of any other recently issued accounting pronouncements to have a significant impact on its results of operations, financial position or cash flow. |
Interim Financial Statements
Interim Financial Statements | 6 Months Ended |
Jun. 30, 2016 | |
Quarterly Financial Information Disclosure [Abstract] | |
Interim Financial Statements | Note 2. Interim Financial Statements The accompanying interim unaudited condensed financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six month period ended June 30, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016. For further information, refer to the financial statements and footnotes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015. |
Property and Equipment
Property and Equipment | 6 Months Ended |
Jun. 30, 2016 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment | Note 3. Property and Equipment Property and equipment are stated at cost. Depreciation is calculated using the straight - line method over the estimated useful life of the assets. At June 30, 2016 and December 31, 2015, the major class of property and equipment were as follows: June 30, 2016 December 31, 2015 Estimated useful lives Computer/Office Equipment $ 476,217 $ 454,117 3-7 years Medical Equipment 2,194,827 2,156,820 3-7 years Leasehold Improvements 852,386 843,781 5-15 years Less: Accumulated Depreciation (1,280,235) (998,224) Net Book Value $ 2,243,195 $ 2,456,494 Depreciation expense was $140,166 and $137,014 for the three months ended June 30, 2016 and 2015, respectively. Depreciation expense was $277,748 and $272,738 for the six months ended June 30, 2016 and 2015, respectively. |
Goodwill
Goodwill | 6 Months Ended |
Jun. 30, 2016 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill | Note 4. Goodwill |
Operating Lease Commitments
Operating Lease Commitments | 6 Months Ended |
Jun. 30, 2016 | |
Leases, Operating [Abstract] | |
Operating Lease Commitments | Note 5. Operating Lease Commitments Leases, CTS has a lease commitment for its new office space in Toronto, Canada of approximately $2,600 minimum rental, and approximately $3,400 in utilities, realty taxes, and operating costs, for a total of approximately $6,000 per month. The lease will expire April 30, 2021. SMI entered into a lease commitment for its office space in Pottsville, Pennsylvania. The lease will expire on July 30, 2021. Monthly rental amounts are $5,437 per month plus approximately $1,674 in utilities, realty taxes, and operating costs. SMI has a lease for its x-ray equipment space in Pottsville, Pennsylvania. The lease term is seven years from commitment date of October 2014. Monthly lease payments are $3,000. SMI has a lease for use of x-ray equipment and space in Pottsville, Pennsylvania. The lease term is two years from commitment date of January 2016. Monthly lease payments are $2,000. SMI has a lease for office space in Dallas, Texas of approximately $880 per month. The lease will expire in August 31, 2016 and will not be renewed. PIV has a lease for office space in Venice, Florida. The lease will expire September 30, 2021. Monthly rental amounts are $15,377 per month. PIN has a lease for office space in Naples, Florida. The lease will expire January 1, 2020. Monthly rental amounts are $9,543 per month. PIC has a lease for office space in Port Charlotte, Florida. The lease will expire June 20, 2021. Monthly rental amounts are $5,512 per month. Expected lease commitments as of June 30, 2016: Year Total 2016 $ 347,017 2017 660,514 2018 567,514 2019 546,514 2020 431,998 2021 265,241 $ 2,818,799 |
Obligations Under Capital Lease
Obligations Under Capital Lease | 6 Months Ended |
Jun. 30, 2016 | |
Leases, Capital [Abstract] | |
Obligations Under Capital Lease | Note 6. Obligations Under Capital Lease SMI MRI Machines Capital Lease: On December 10, 2012, the Company entered into a lease agreement with one of the sellers of SMI to lease the two MRI machines. Under the terms of the lease, SMI is to make monthly payments of $11,013, plus applicable sales tax, over a period of 48 months. In addition, SMI agreed to make a one-time lease payment of $125,000, which was paid by March 30, 2013. The Company has guaranteed all of SMIs obligations under the lease. At the end of the lease, SMI will have the option to purchase the MRI machines for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $555,000. The gross amount of the equipment held under capital leases totals $555,000. Net book value at June 30, 2016 was $157,333 after accumulated depreciation of $397,667. Net book value at December 31, 2015 was $218,833 after accumulated depreciation of $342,167. Amortization of the capital lease assets is included in the depreciation expense of $27,750 for the three months ended June 30, 2016, and 2015. SMI X-ray Machine Capital Lease: On July 3, 2014, Company entered into a capital lease agreement to lease the x-ray machine that was delivered and installed in July 2014. Under the terms of the lease, the Companys subsidiary, SMI, is to make monthly payments of $1,495, plus applicable sales tax, over a period of 60 months. At the end of the lease, SMI will have the option to purchase the MRI machines for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $78,250. The gross amount of the x-ray machine held under the capital lease is $78,250. Net book value at June 30, 2016 was $46,950 after accumulated amortization of $31,300. Net book value at December 31, 2015 was $54,775 after accumulated amortization of $23,475. Amortization of the capital lease assets is included in the depreciation expense of $3,913 for the three months ended June 30, 2016, and 2015, respectively. SMI PACS/RIS System Capital Lease: On August 19, 2014, the Company entered into a capital lease agreement to lease PACS/RIS system that was delivered and installed in December 2014. Under the terms of the lease, the Companys subsidiary, SMI, is to make monthly payments of $3,115, plus applicable sales tax, over a period of 60 months. At the end of the lease, SMI will have the option to purchase the system for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $162,333. The gross amount of the PACS/RIS system held under the capital lease is $162,333. Net book value at June 30, 2016 was $108,222 after accumulated amortization of $54,111. Net book value at December 31, 2015 was $124,455 after accumulated amortization of $37,878. Amortization of the capital lease assets is included in the depreciation expense of $8,355 for the three months ended June 30, 2016, and 2015. SMI Copier Capital Lease: On February 1, 2016, the Company entered into a capital lease agreement to lease computers that were delivered and installed in February 2016. Under the terms of the lease, the Company is to make monthly payments of $135, plus applicable sales tax, over a period of 31 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $2,968. In addition, SMI made a deposit payment of $530 that was applied to the balance owing towards the copier. The gross amount of the Digital Printers held under the capital lease is $3,498. Net book value at June 30, 2016 was $2,818 after accumulated amortization of $680. Amortization of the capital lease assets is included in the depreciation expense of $486 and $0 for the three months ended June 30, 2016, and 2015, respectively. PV, PN, PC PACS/RIS Capital Lease: On November 26, 2014, the Company entered into a capital lease agreement to lease PACS/RIS system that was delivered and installed in December 2014. Under the terms of the lease, the Companys subsidiary, PIV, is to make monthly payments of $3,094, plus applicable sales tax, over a period of 60 months. At the end of the lease, PIV will have the option to purchase the system for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $167,107. The gross amount of the PACS/RIS system held under the capital lease is $167,107. Net book value at June 30, 2016 was $115,582 after accumulated amortization of $51,525. Net book value at December 31, 2015 was $132,292 after accumulated amortization of $34,815. Amortization of the capital lease assets is included in the depreciation expense of $8,355for the three months ended June 30, 2016, and 2015, respectively. PV, PN, PC Computers Capital Lease: On December 10, 2014, the Company entered into a capital lease agreement to lease computers that were delivered and installed in December 2014. Under the terms of the lease, the Company is to make monthly payments of $813, plus applicable sales tax, over a period of 36 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $25,108. The gross amount of the computers held under the capital lease is $25,108. Net book value at June 30, 2016 was $12,205 after accumulated amortization of $12,903. Net book value at December 31, 2015 was $16,390 after accumulated amortization of $8,718. Amortization of the capital lease assets is included in the depreciation expense of $2,092 for the three months ended June 30, 2016, and 2015, respectively. PV, PN, PC Digital Printers Capital Lease: On March 15, 2016, the Company entered into a capital lease agreement to lease digital printers that were delivered and installed in March 2016. Under the terms of the lease, the Company is to make monthly payments of $423, plus applicable sales tax, over a period of 36 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $13,120. The gross amount of the Digital Printers held under the capital lease is $13,120. Net book value at June 30, 2016 was $11,844 after accumulated amortization of $1,276. Amortization of the capital lease assets is included in the depreciation expense of $1,093 and $0 for the three months ended June 30, 2016, and 2015, respectively. CTS Computers Lease On January 21, 2015, the Company entered into a capital lease agreement to lease computers that were installed on the same date of acceptance. Under the terms of the lease, the Company is to make monthly payments of $529, plus applicable sales tax, over a period of 36 months. At the end of the lease, the Company will have the option to purchase the computers for a total purchase price of $1.00. The lease was accounted for as a capital lease for a total value of $19,560. The gross amount of the computers held under the capital lease is $19,560. Net book value at June 30, 2016 was $11,953 after accumulated amortization of $7,607. Net book value at December 31, 2015 was $12,767 after accumulated amortization of $6,230. Amortization of the capital lease assets is included in the depreciation expense of $1,592 for the three months ended June 30, 2016, and 2015, respectively. Minimum future lease payments under the capital leases as of June 30, 2016 are as follow: Minimum Lease Payments Total 2016 $ 123,839 2017 114,858 2018 99,733 2019 84,201 2020 3,094 Total minimum lease payments 425,725 Less amount representing interest 32,844 Present value of minimum lease payments 392,881 Less current portion of minimum lease payments 167,246 Long-term capital lease obligations at June 30, 2016 $ 225,635 |
Promissory Notes
Promissory Notes | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Promissory Notes | Note 7. Promissory Notes During the year ended December 31, 2015, the Company received $559,000 from forward sale of receivables. In accordance with ASC 860, Transfers and Servicing, ("ASC 860"), the sale of future accounts receivable as per the agreements does not represent a sale of accounts receivable for accounting purposes and as such, presented in the consolidated financial statements as promissory notes. The forward sales of receivables do not carry a security interest and the only recourse is against accounts receivable. The forward sales of receivables call for weekly payments of $13,000 towards the principal balance and interest. The forward sales of receivables were paid off early on February 29, 2016. In June and December 2015, the Company has issued loans of $120,700 and $86,400, respectively. The loans terms call for a daily payment of $509, towards the principal balance and interest. The final payment is due February 14, 2017. The loans are collateralized by the Accounts Receivable of: SMI, PIV, PIN, and PIC. In June 2015, the Company issued a loan of $147,224. The loan terms call for a daily payment of $553, towards the principal balance and interest. The loans were collateralized by the Accounts Receivable of: CTS SMI, PIV, PIN, and PIC. The final payment had an original maturity date of July 7, 2016. The note was paid off early on March 2, 2016. On February 23, 2016 the Company sold a bridge promissory note for $100,000 to a private investor. The Note pays interest monthly at an annual rate of 12%. As an inducement to purchase the Note, the investor was also given 100,000 shares of common stock of the Company. The note is due on February 23, 2017 but may be converted into a future financing of notes sold by the Company. In accordance with ASC 470, Debt with conversion and other options, (ASC 470) On February 25, 2016, the Company sold to Grenville Strategic Royalty Corp. (Holder) a note for the principal amount of $500,000. The Note pays interest monthly at an annual rate of 25%.From July 30, 2016 through to August 31, 2017, the Holder may elect to convert the Note into a temporary royalty and receive a monthly payment equal to a specified percentage of the Companys revenue for the previous month, subject to certain minimum payments, in lieu of interest payments. However, in such case the Company may still buy back the temporary royalty for the original face value of the Note. If the Note is outstanding as of August 31, 2017, then the Note may be converted into a permanent royalty based on the revenues of the Company (the Royalty) at the Holder's election, subject to certain minimum payments. The Holder will maintain a security interest in the Company until such time as the Note is retired, the Company raises $1,200,000 in additional capital, or the Note is converted into the Royalty. On March 22, 2016, the Company sold additional $70,000 in a bridge promissory note to a private investor. The Note pays interest monthly at an annual rate of 12%. As an inducement to purchase the Note, the investor was also given 100,000 shares of common stock of the Company. The note is due on March 22, 2017 but may be converted into a future financing of notes sold by the Company. In accordance with ASC 470, Debt with conversion and other options, (ASC 470) A summary of the promissory notes is as follows: Issuance Date December 31, 2015 Balance Notes Issued Payments Changes in Discount June 30, 2016 Balance Maturity Date 21-Mar-11 $ 7,752 $ - (7,752) $ - $ - 18-Mar-16 16-Jun-15 108,456 - (63,954) 16,318 60,820 14-Feb-17 16-Jun-15 58,581 - (58,581) - - 02-Mar-16 04-Aug-15 10,000 - (10,000) - - 05-Jan-16 22-Sep-15 125,000 - (125,000) - - 29-Feb-16 22-Dec-15 100,000 - (100,000) - - 29-Feb-16 16-Feb-16 - 100,000 - (4,667) 95,333 23-Feb-17 22-Feb-16 - 500,000 - - 500,000 31-Aug-17 22-Mar-16 - 70,000 - (1,556) 68,444 22-Mar-17 Total $ 409,789 $ 670,000 $ (365,287) $ 10,095 $ 724,597 |
Convertible Notes
Convertible Notes | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Convertible Notes | Note 8. Convertible Notes Series B: On December 5, 2012 and March 27, 2013, the Company sold, through a private placement to accredited investors, three year 12% convertible notes (Series B Notes) in the aggregate principal amount of $1,865,000, and $365,000, respectively. The Notes pay interest at a rate of 12% per annum, payable to the holder at 1% per month, and are convertible into common shares of the Company at $0.15 per share. In addition, each purchaser of the Notes received shares dependent on the dollar amount of Notes purchased. The total number of shares of common stock issued was 5,315,000 shares. In accordance with ASC 470, Debt with conversion and other options, (ASC 470) On December 1, 2015, the holders of $1,840,000 Series B Notes have agreed to extend the maturity date of the debt outstanding to July 1, 2017 from its original maturity date of December 31, 2015. As part of the extension the Company issued warrants to entitle the holders to purchase up to 1,840,000 shares of common stock at an exercise price of $0.07 per share at any time from December 1, 2015 to July 1, 2018. The Company has valued the warrants at $0.0058 per issued share, and recorded a total discount of $10,672 to be amortized over the extension period on a monthly basis. This is from January 2016 to July 2017, an 18 month period. On March 31, 2016, the holders of $50,000 Series B Notes have agreed to extend the maturity date of the debt outstanding to September 1, 2017 from its original maturity date of March 31, 2016. As part of the extension the Company issued warrants to entitle the holders to purchase up to 50,000 shares of common stock at an exercise price of $0.07 per share at any time from March 31, 2016 to September 30, 2018. The Company has valued the warrants at $0.00278 per issued share, and recorded a total discount of $139 to be amortized over the extension period on a monthly basis. This is from April 2016 to September 2017, an 18 month period. On March 31, 2016, the holder of $25,000 Series B Notes has agreed to extend the maturity date of the debt outstanding to September 1, 2019 from its original maturity date of March 31, 2016. As part of the extension the Company issued warrants to entitle the holders to purchase up to 25,000 shares of common stock at an exercise price of $0.07 per share at any time from March 31, 2016 to September 30, 2019. The Company has valued the warrants at $0.00583 per issued share, and recorded a total discount of $146 to be amortized over the extension period on a monthly basis. This is from April 2016 to September 2019, a 30 month period. In accordance with ASC 480, Distinguishing Liabilities from Equity, · The debt can be transferred without the transfer of the warrants. · The warrants can be transferred without the transfer of the debt. · The warrants can be exercised while debt still outstanding. In accordance with ASC 470, if the warrants are classified as equity, then the proceeds should be allocated based on the relative fair values of the base instrument and the warrants following the guidance as in ASC 470. For the three months ended June 30, 2016, $60,450 of accrued interest was recorded on the notes and $45,450 was paid. The Details of Series B Notes are as follows: December 31, 2015 Balance Unamortized Discount June 30, 2016 Balance Maturity Date 03-Dec-12 $ 25,000 $ (96) $ 24,904 01-Jul-17 03-Dec-12 125,000 (482) 124,518 01-Jul-17 03-Dec-12 50,000 (193) 49,807 01-Jul-17 03-Dec-12 25,000 (96) 24,904 01-Jul-17 03-Dec-12 25,000 (96) 24,904 01-Jul-17 03-Dec-12 25,000 (96) 24,904 01-Jul-17 03-Dec-12 1,500,000 (5,780) 1,492,220 01-Jul-17 03-Dec-12 50,000 (194)) 49,806 01-Jul-17 03-Dec-12 15,000 (58) 14,942 01-Jul-17 03-Dec-12 100,000 - 100,000 31 -Dec-16 27-Mar-13 25,000 (58) 24,942 01-Sep-17 27-Mar-13 25,000 (58) 24,942 01-Sep-17 27-Mar-13 25,000 (135) 24,865 01-Sep-19 Total $ 2,015,000 $ (7,342) $ 2,007,658 Following are maturities of the long term debt in Series B Notes for each of the next 5 years: Principal Payments 2016 $ 100,000 2017 1,890,000 2018 - 2019 25,000 Total $ 2,015,000 Series C: The Notes bear interest at a rate of 12% per annum, payable to the holder at1% per month, with the principal amount due on May 31, 2017. The Notes are convertible into shares of the Companys common stock at an initial conversion rate of $0.15 per share. In addition, each holder of Series C Notes received shares dependent on the dollar amount of Notes purchased. On August 25, 2014, October 31, 2014 and February 17, 2015, the Company sold an additional $75,000, $50,000 and $20,000, respectively of Series C Notes. The total number of shares of common stock issued was 240,000 shares. In accordance with ASC 470 on issuance of the shares, the Company recognized additional paid-in capital and a discount against the notes for a total of $12,695. Amortization of the discount for the three months ended June 30, 2016 and 2015 was $1,277. For the three months ended June 30, 2016, $7,200 in accrued interest was recorded on the notes and paid. Issuance Date Balance at December 31, 2015 Unamortized Discount Balance at June 30, 2016 Balance at December 31, 2015 22-May-14 $ 50,000 $ (917) $ 49,083 31-May-17 22-May-14 22,500 (413) 22,088 31-May-17 22-May-14 22,500 (413) 22,088 31-May-17 25-Aug-14 50,000 (1,434) 48,566 31-Oct-17 25-Aug-14 25,000 (717) 24,283 31-Oct-17 31-Oct-14 50,000 (1,167) 48,833 31-Oct-17 17-Feb-15 20,000 (578) 19,422 17-Feb-18 Total $ 240,000 $ (5,636) $ 234,364 Following are maturities of the long term debt in Series C Notes: Principal Payments 2016 $ - 2017 220,000 2018 20,000 Total $ 240,000 Individually issued Convertible Note: On March 26, 2014, the Company issued a $300,000 convertible note to a non-affiliate. The note pays interest at a rate of 12% per annum, payable to the holder at 1% per month. In addition to interest payments the Company will be making monthly payments of $5,000 towards the principal balance beginning June 1, 2014 for three years until the note due date of February 27, 2017. The note is convertible into common shares of the Company at $0.15 per share. In addition, the Note holder will receive 300,000 shares as part of the note agreement. For the three months ended June 30, 2016 and 2015, $5,835 and $7,180, respectively, of interest was recorded on the notes and paid. In accordance with ASC 470 on issuance of the shares, the Company recognized additional paid-in capital and a discount against the notes for a total of $25,500. Amortization of the discount for the three months ended June 30, 2016 and 2015 was $2,125. Summary of the note is as follows: Issuance Date December 31, 2015 Balance Payments Unamortized Discount June 30, 2016 Balance Maturity Date 26-Mar-14 $ 200,000 $ (30,000) $ (6,375) $ 163,625 27-Feb-17 Following are maturity of the individually issued convertible notes: Principal Payments 2016 $ 30,000 2017 140,000 Total $ 170,000 |
Royalty Financing
Royalty Financing | 6 Months Ended |
Jun. 30, 2016 | |
Royalty Financing | |
Royalty Financing | Note 9. Royalty Financing On October 31, 2014, the Company entered into a royalty purchase agreement with Grenville Strategic Royalty Corp. for the amount of $2,000,000. The agreement calls for a monthly payment to Grenville based on a percentage of the total of certain revenue items and subject to a minimum payment amount. As of December 31, 2015, the Company paid a total of $446,377 in royalty payments. The amount financed is recorded net of discount to be amortized during the term. For the three months ended June 30, 2016 and 2015, the Company has recorded discount amortization expense of $80,334 and $39,530, respectively. The balance as shown on the consolidated balance sheet as of June 30, 2016 was $1,907,577, net of $5,463,270 in unamortized discount. |
Major Customers
Major Customers | 6 Months Ended |
Jun. 30, 2016 | |
Major Customers | |
Major Customers | Note 10. Major Customers For the three months ended June 30, 2016 and 2015, revenue was derived primarily from medical imaging and radiology services. There were no major customers representing more than 10% of total revenue for the three and six months ended June 30, 2016 and 2015. There were no closing balances for accounts receivable greater than 10% of total balance the six months ended June 30, 2016 and 2015. |
Major Vendors
Major Vendors | 6 Months Ended |
Jun. 30, 2016 | |
Major Vendors | |
Major Vendors | Note 11. Major Vendors There were no major vendors for the three and six months ended June 30, 2016 and 2015. |
Related Party Transactions
Related Party Transactions | 6 Months Ended |
Jun. 30, 2016 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 12. Related Party Transactions |
Common Stock Transactions
Common Stock Transactions | 6 Months Ended |
Jun. 30, 2016 | |
Equity [Abstract] | |
Common Stock Transactions | Note 13. Common Stock Transactions On June 7, 2016, 50,000 shares were issued for services valued at $5,000 based upon the closing price of the Companys common stock at the grant date. On June 16, 2016, the company issued 30,000 shares of common stock of the Company as part of the bridge convertible note to a private investor. The shares were valued at $609 based upon the closing price of the Companys common stock at the grant date. On March 22, 2016 the company issued 70,000 shares of common stock of the Company as part of the bridge convertible note to a private investor. The shares were valued at $1,421 based upon the closing price of the Companys common stock at the grant date. On February 18, 2016 issued the company 100,000 shares of common stock of the Company as part of the bridge convertible note to a private investor. The shares were valued at $7,000 based upon the closing price of the Companys common stock at the grant date. For the year ended December 31, 2015, 1,425,000 shares were issued for services valued at $65,465 based upon the closing price of the Companys common stock at the grant date. For the year ended December 31, 2015, 20,000 shares were issued as part of Series C convertible note agreements. The shares were valued at $1,040 based upon the closing price of the Companys common stock at the grant date. On December 1, 2015, the Company issued 1,840,000 warrants to holders of Series B convertible notes (see Note 8) as part of the agreements to extend the maturity dates of the notes. The warrants are exercisable at a price of $0.07 per full share at any time from December 1, 2015 to July 1, 2018. The Company has valued the warrants at a $0.0058 per issued share. On January 27, 2015, the Company granted options as considerations for services provided by the CEO of the Company. The options are to purchase up to 4,200,000 shares of common stock, with an exercise price equal to $0.15 per share. The options shall have a five (5) year term. Inputs used in Binomial Option Pricing model were as follow: stock price at grant date: $0.0517, exercise price $0.15, expected life of the option two and a half (2.5) years, volatility of 70%, and risk free rate of 0.03%. The options were recorded on the grant date at a value of $34,683. On January 27, 2015, the Company granted options as considerations for consulting services provided to the Company. The options are to purchase up to 4,200,000 shares of common stock, with an exercise price equal to $0.15 per share. The options shall have a five (5) year term. Inputs used in Binomial Option Pricing model were as follow: stock price at grant date: $0.0517, exercise price $0.15, expected life of the option two and a half (2.5) years, volatility of 70%, and risk free rate of 0.03%. The options were recorded on the grant date at a value of $34,683. On January 27, 2015, the Company granted options as considerations for services provided by the CFO of the Company. The options are to purchase up to 1,600,000 shares of common stock, with an exercise price equal to $0.15 per share. The options shall have a five (5) year term. Inputs used in Binomial Option Pricing model were as follow: stock price at grant date: $0.0517, exercise price $0.15, expected life of the option two and a half (2.5) years, volatility of 70%, and risk free rate of 0.03%. The options were recorded on the grant date at a value of $13,213. |
Income Tax
Income Tax | 6 Months Ended |
Jun. 30, 2016 | |
Income Tax Disclosure [Abstract] | |
Income Tax | Note 14. Income Tax The Company follows ASC 740, Income Taxes The provisions of ASC 740 require companies to recognize in their financial statements the impact of a tax position if that position is more likely than not to be sustained upon audit, based upon the technical merits of the position. ASC 740 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken on a tax return. ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods and disclosure. Management does not believe that the Company has any material uncertain tax positions requiring recognition or measurement in accordance with the provisions of ASC 740. Accordingly, the adoption of these provisions of ASC 740 did not have a material effect on the Companys financial statements. The Companys policy is to record interest and penalties on uncertain tax positions, if any, as income tax expense. |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2016 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 16. Subsequent events Subsequent to quarter end, the Company received $350,000 from forward sale of receivables. In accordance with ASC 860, Transfers and Servicing, ("ASC 860") the sale of future accounts receivable as per the agreements does not represent a sale of accounts receivable for accounting purposes and as such, the transaction will be presented in the consolidated financial statements as a promissory note. The forward sale of receivable does not carry a security interest and the only recourse is against accounts receivable. The forward sale of receivables calls for twenty monthly payments of $20,000 towards the principal balance and interest starting August 1, 2016. The Company evaluated subsequent events through the date the consolidated financial statements were issued. |
Accounting Policies (Policies)
Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Organization and Basis of Presentation | Organization and Basis of Presentation Medical Imaging Corp., (MIC or the Company), a Nevada Corporation was incorporated in 2000. In 2005, the Company developed a business plan for private healthcare opportunities in Canada with the objective of owning and operating private diagnostic imaging clinics. In 2009, the Company purchased Canadian Teleradiology Services Inc., which operates as: Custom Teleradiology Services (CTS). CTS provides remote reading of medical diagnostic imaging scans for rural hospitals and clinics in Canada. In early 2010, the Company modified its business plan to grow its CTS subsidiary while commencing the acquisition of existing full service imaging clinics located in the United States and exploring the development of new diagnostic imaging technology. In 2012, the Company purchased Schuylkill Open MRI Inc., which operates as: Schuylkill Medical Imaging (SMI), an independent diagnostic imaging facility located in Pottsville, Pennsylvania. In 2014, the company purchased Partners Imaging Center of Venice, LLC (PIV) located in Venice, Florida; Partners Imaging Center of Naples, LLC (PIN) located in Naples, Florida; and Partners Imaging Center of Charlotte, LLC (PIC) located in Port Charlotte, Florida. Basis of Presentation These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in U.S. dollars. The Companys fiscal year-end is December 31. |
Principle of Consolidation | Principle of Consolidation The consolidated financial statements include the accounts of Medical Imaging, Corp., and its wholly-owned subsidiaries, CTS, SMI, PIV, PIN, and PIC. Intercompany accounts and transactions have been eliminated in the consolidated financial statements. CTS, SMIs, PIVs, PINs, and PICs accumulated earnings prior to their acquisitions are not included in the consolidated balance sheet. |
Use of Estimates and Assumptions | Use of Estimates and Assumptions The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities, (ii) the disclosure of contingent assets and liabilities known to exist as of the date the consolidated financial statements are published, and (iii) the reported amount of net sales, expenses and costs recognized during the periods presented. Adjustments made with respect to the use of estimates often relate to improved information not previously available. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of consolidated financial statements; accordingly, actual results could differ from these estimates. |
Cash and Cash Equivalents | Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. At June 30, 2016, and December 31, 2015, cash includes cash on hand and cash in the bank. |
Accounts Receivable Credit Risk | Accounts Receivable Credit Risk The allowance for doubtful accounts is maintained at a level sufficient to provide for estimated credit losses based on evaluating known and inherent risks in the receivables portfolio. Management evaluates various factors including expected losses and economic conditions to predict the estimated realization on outstanding receivables. In connection with the acquisition of the three facilities located in Venice, Port Charlotte and Naples, Florida, the Company, in October 2014, entered into professional services agreements whereby the seller of those three facilities continued to handle the billing and collection for the imaging centers (the third party billing). The seller must still provide a full set of verification data to the Company with respect to its account receivable processing and collections so that the Company can determine the extent to which accounts submitted by the seller in connection with the third party billing have been collected or denied. Final verification will only be able to be completed after the conclusion of the services performed pursuant to the third party billing contract, which is expected during the 2016 fiscal year. |
Goodwill and Indefinite Intangible Assets | Goodwill and Indefinite - Lived Intangible Assets The Company follows the provisions of Financial Accounting Standard (FASB) Accounting Standards Codification (ASC) Topic 350, Goodwill and Other Intangible Assets |
Revenue Recognition | Revenue Recognition The Company holds contracts with several hospitals and groups of health care facilities to provide Teleradiology services for a specific period of time. The Company bills for services rendered on a monthly basis. For the six months ended June 30, 2016, CTS held six contracts; four contracts that are renewable on a year-to-year basis and two contracts that are renewable in 2016 and 2018. In accordance with the requirement of Staff Accounting Bulletin (SAB) 104, the Company recognizes revenue when: (1) persuasive evidence of an arrangement exists (contracts); (2) delivery has occurred (monthly); (3) the sellers price is fixed or determinable (per the customers contract, and services performed); and (4) collectability is reasonably assured (based upon our credit policy). Revenue is accounted for under the guidelines established by SAB 101, Revenue Recognition in Financial Statements, Revenue Recognition Principal Agent Considerations For SMI, PIV, PIN, and PIC, revenue is recognized on the date of service and recorded on an aggregate monthly basis. |
Cost of Sales | Cost of Sales Cost of sales includes fees paid to radiologists for reading services, transcription fees, equipment repairs, system license and usage costs. |
Impairment of Long-Lived Assets | Impairment of Long-Lived Assets In accordance with ASC Topic 360, Property, Plant and Equipment, Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Depreciation and amortization are calculated using the straight-line method over the useful lives. |
Amortization and Depreciation | Amortization and Depreciation Depreciation and amortization are calculated using the straight-line method over the following useful lives: 3 - 7 years Equipment 5 7 years Furniture and Fixtures 3 - 5 years Non-compete Contract 5 - 15 years Leasehold Improvements |
Stock Based Compensation | Stock Based Compensation The Company follows ASC 718, Stock Compensation The Company measures all share-based payments to employees (which includes non-employee Board of Directors), including employee stock options, warrants and restricted stock, at the fair value of the award and expenses it over the requisite service period (generally the vesting period). The fair value of common stock options or warrants granted to employees is estimated at the date of grant using the binomial option pricing model (BOPM). The calculation also takes into account the common stock fair market value at the grant date, the exercise price, the expected life of the common stock option or warrant, the dividend yield and the risk-free interest rate. The Company from time to time may issue stock options, warrants and restricted stock to acquire goods or services from third parties. Restricted stock, options or warrants issued to other than employees or directors are recorded on the basis of their fair value. The options or warrants are valued using the BOPM on the basis of the market price of the underlying equity instrument on the valuation date, which for options and warrants related to contracts that have substantial disincentives to non-performance, is the date of the contract, and for all other contracts is the vesting date. Expenses related to the options and warrants are recognized on a straight-line basis over the period which services are to be received. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties other than in a forced sale or liquidation. The carrying amounts of the Companys financial instruments, including cash, accounts receivable, prepaid expenses, accounts payable, accrued liabilities and notes and loans payable approximate fair value due to their maturities. |
Fair Value Measurements | Fair Value Measurements The Company follows paragraph 825-10-50-10 of the FASB AS for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB ASC (Paragraph 820-10-35-37) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in U.S. GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below: Level 1 Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. Level 2 pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 3 pricing inputs that are generally observable inputs and not corroborated by market data. The carrying amounts of the Companys financial assets and liabilities, such as cash and accounts payable approximate their fair values because of the short maturity of these instruments. The Company does not have assets and liabilities that are carried at fair value on a recurring basis. |
Foreign Currency Translation | Foreign Currency Translation The Companys functional currency for its wholly-owned subsidiary, CTS, is the Canadian dollar, and their financial statements have been translated into U.S. dollars. The Canadian dollar based accounts of the Companys foreign operations have been translated into United States dollars using the current rate method. Assets and liabilities of those operations are translated into U.S. dollars using exchange rates as of the balance sheet date; income and expenses are translated using the weighted average exchange rates for the reporting period. Translation adjustments are recorded as accumulated other comprehensive income (loss), a separate component of stockholders equity. |
Income Taxes | Income Taxes The Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes |
Net Income (Loss) Per Share | Net Income (Loss) Per Share The Company follows the provisions of ASC Topic 260, Earnings per Share Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock or conversion of notes into shares of the Companys common stock that could increase the number of shares outstanding and lower the earnings per share of the Companys common stock. This calculation is not done for periods in a loss position as this would be antidilutive. |
Recent Accounting Updates | Recent Accounting Updates The Company does not expect the adoption of any other recently issued accounting pronouncements to have a significant impact on its results of operations, financial position or cash flow. Updates issued but not yet adopted The Company does not expect the adoption of any other recently issued accounting pronouncements to have a significant impact on its results of operations, financial position or cash flow. |
Organization and Summary of S22
Organization and Summary of Significant Accounting Policies (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Schedule of Earnings Per Share | Three Months Ended Six Months Ended June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015 Numerator: Total Comprehensive Income (Loss) $ (100,358) $ 23,864 $ (350,866) $ (342,710) Denominator: Weighted average number of shares outstanding basic and diluted 25,578,732 24,166,481 25,511,642 24,131,342 EPS: Basic and Diluted: $ (0.004) $ 0.001 $ (0.014) $ (0.014) |
Property and Equipment (Tables)
Property and Equipment (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Property, Plant and Equipment [Abstract] | |
Property Plant and Equipment | June 30, 2016 December 31, 2015 Estimated useful lives Computer/Office Equipment $ 476,217 $ 454,117 3-7 years Medical Equipment 2,194,827 2,156,820 3-7 years Leasehold Improvements 852,386 843,781 5-15 years Less: Accumulated Depreciation (1,280,235) (998,224) Net Book Value $ 2,243,195 $ 2,456,494 |
Operating Lease Commitments (Ta
Operating Lease Commitments (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Leases, Operating [Abstract] | |
Schedule of Operating Lease Commitments | Year Total 2016 $ 347,017 2017 660,514 2018 567,514 2019 546,514 2020 431,998 2021 265,241 $ 2,818,799 |
Obligations Under Capital Lea25
Obligations Under Capital Lease (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Leases, Capital [Abstract] | |
Schedule of Future Minimum Lease Payments for Capital Leases | Minimum Lease Payments Total 2016 $ 123,839 2017 114,858 2018 99,733 2019 84,201 2020 3,094 Total minimum lease payments 425,725 Less amount representing interest 32,844 Present value of minimum lease payments 392,881 Less current portion of minimum lease payments 167,246 Long-term capital lease obligations at June 30, 2016 $ 225,635 |
Promissory Notes (Tables)
Promissory Notes (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Schedule of Promissory Notes | Issuance Date December 31, 2015 Balance Notes Issued Payments Changes in Discount June 30, 2016 Balance Maturity Date 21-Mar-11 $ 7,752 $ - (7,752) $ - $ - 18-Mar-16 16-Jun-15 108,456 - (63,954) 16,318 60,820 14-Feb-17 16-Jun-15 58,581 - (58,581) - - 02-Mar-16 04-Aug-15 10,000 - (10,000) - - 05-Jan-16 22-Sep-15 125,000 - (125,000) - - 29-Feb-16 22-Dec-15 100,000 - (100,000) - - 29-Feb-16 16-Feb-16 - 100,000 - (4,667) 95,333 23-Feb-17 22-Feb-16 - 500,000 - - 500,000 31-Aug-17 22-Mar-16 - 70,000 - (1,556) 68,444 22-Mar-17 Total $ 409,789 $ 670,000 $ (365,287) $ 10,095 $ 724,597 |
Convertible Notes (Tables)
Convertible Notes (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Schedule of Convertible Debt | Series B Notes December 31, 2015 Balance Unamortized Discount June 30, 2016 Balance Maturity Date 03-Dec-12 $ 25,000 $ (96) $ 24,904 01-Jul-17 03-Dec-12 125,000 (482) 124,518 01-Jul-17 03-Dec-12 50,000 (193) 49,807 01-Jul-17 03-Dec-12 25,000 (96) 24,904 01-Jul-17 03-Dec-12 25,000 (96) 24,904 01-Jul-17 03-Dec-12 25,000 (96) 24,904 01-Jul-17 03-Dec-12 1,500,000 (5,780) 1,492,220 01-Jul-17 03-Dec-12 50,000 (194)) 49,806 01-Jul-17 03-Dec-12 15,000 (58) 14,942 01-Jul-17 03-Dec-12 100,000 - 100,000 31-Dec-16 27-Mar-13 25,000 (58) 24,942 01-Sep-17 27-Mar-13 25,000 (58) 24,942 01-Sep-17 27-Mar-13 25,000 (135) 24,865 01-Sep-19 Total $ 2,015,000 $ (7,342) $ 2,007,658 Series C Notes Issuance Date Balance at December 31, 2015 Unamortized Discount Balance at June 30, 2016 Balance at December 31, 2015 22-May-14 $ 50,000 $ (917) $ 49,083 31-May-17 22-May-14 22,500 (413) 22,088 31-May-17 22-May-14 22,500 (413) 22,088 31-May-17 25-Aug-14 50,000 (1,434) 48,566 31-Oct-17 25-Aug-14 25,000 (717) 24,283 31-Oct-17 31-Oct-14 50,000 (1,167) 48,833 31-Oct-17 17-Feb-15 20,000 (578) 19,422 17-Feb-18 Total $ 240,000 $ (5,636) $ 234,364 Individually Issued Issuance Date December 31, 2015 Balance Payments Unamortized Discount June 30, 2016 Balance Maturity Date 26-Mar-14 $ 200,000 $ (30,000) $ (6,375) $ 163,625 27-Feb-17 |
Schedule of Maturities of Long-term Debt | Series B Notes Principal Payments 2016 $ 100,000 2017 1,890,000 2018 - 2019 25,000 Total $ 2,015,000 Series C Notes Principal Payments 2016 $ - 2017 220,000 2018 20,000 Total $ 240,000 Individually Issued Principal Payments 2016 $ 30,000 2017 140,000 Total $ 170,000 |
Organization and Summary of S28
Organization and Summary of Significant Accounting Policies - Basic and Diluted Earners Per Share (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Numerator | ||||
Total comprehensive loss | $ (100,358) | $ 23,864 | $ (350,866) | $ (342,710) |
Denominator | ||||
Weighted average number of shares outstanding - basic and diluted | 25,578,732 | 24,166,481 | 25,511,642 | 24,131,342 |
Earnings per Share | ||||
Basic earnings per share from total comprehensive income (loss) | $ (0.004) | $ 0.001 | $ (0.014) | $ (0.014) |
Diluted earnings per share from total comprehensive income (loss) | $ (0.004) | $ .001 | $ (0.014) | $ (0.014) |
Organization and Summary of S29
Organization and Summary of Significant Accounting Policies - PPE Amortization and Depreciation (Details Narrative) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2016 | Dec. 31, 2015 | |
Equipment | ||
Property, Plant and Equipment [Line Items] | ||
Property Plant and Equipment Depreciation Methods | Straight-line method | |
Property Plant and Equipment Useful Life | 3 - 7 years | |
Furniture and Fixtures | ||
Property, Plant and Equipment [Line Items] | ||
Property Plant and Equipment Depreciation Methods | Straight-line method | |
Property Plant and Equipment Useful Life | 5 - 7 years | |
Non-compete Contract | ||
Property, Plant and Equipment [Line Items] | ||
Property Plant and Equipment Depreciation Methods | Straight-line method | |
Property Plant and Equipment Useful Life | 3 - 5 years | |
Leasehold Improvements | ||
Property, Plant and Equipment [Line Items] | ||
Property Plant and Equipment Depreciation Methods | Straight-line method | |
Property Plant and Equipment Useful Life | 5-15 years | 5-15 years |
Organization and Summary of S30
Organization and Summary of Significant Accounting Policies (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | |
Accounts Receivable, Net, Current | |||||
Allowance for doubtful accounts | $ 56,475 | $ 56,475 | $ 56,475 | ||
Allowance for Doubtful Accounts - Third Party Billings (Florida Operations) | (275,000) | (275,000) | $ (275,000) | ||
Change in allowance from direct billings | 0 | $ 6,379 | |||
Recognized Share-Based Compensation Expense | |||||
Stock-based compensation expense, employees | 5,000 | 5,000 | |||
Foreign Currency Translation | |||||
Foreign currency loss | (927) | $ (19,755) | (39,251) | (17,519) | |
Other comprehensive gain | $ 27,715 | $ 37,654 | $ 68,179 | $ 57,051 |
Property and Equipment (Details
Property and Equipment (Details) - USD ($) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2016 | Dec. 31, 2015 | |
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 3,523,430 | $ 3,454,718 |
Property and equipment, accumulated depreciation | (1,280,235) | (998,224) |
Property and equipment, net | 2,243,195 | 2,456,494 |
Computer/Office Equipment | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 476,489 | $ 454,117 |
Property and equipment, estimated useful lives | 3-7 years | 3-7 years |
Medical Equipment | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 2,194,827 | $ 2,156,820 |
Property and equipment, estimated useful lives | 3-7 years | 3-7 years |
Leasehold Improvements | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 852,386 | $ 843,781 |
Property and equipment, estimated useful lives | 5-15 years | 5-15 years |
Property and Equipment (Detai32
Property and Equipment (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Property, Plant and Equipment [Abstract] | ||||
Depreciation expense | $ 140,166 | $ 137,014 | $ 277,748 | $ 272,738 |
Goodwill (Details Narrative)
Goodwill (Details Narrative) - USD ($) | Jun. 30, 2016 | Dec. 31, 2015 |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Balance of goodwill | $ 1,977,670 | $ 1,977,670 |
Operating Lease Commitments (De
Operating Lease Commitments (Details) | Jun. 30, 2016USD ($) |
Operating Leases, Future Minimum Payments Due, Fiscal Year Maturity | |
Year 2,016 | $ 347,017 |
Year 2,017 | 660,514 |
Year 2,018 | 567,514 |
Year 2,019 | 546,514 |
Year 2,020 | 431,998 |
Year 2,021 | 265,241 |
Operating Leases, Future Minimum Payments Due | $ 2,818,799 |
Operating Lease Commitments (35
Operating Lease Commitments (Details Narrative) | 6 Months Ended |
Jun. 30, 2016USD ($) | |
CTS - Office Space | |
Operating lease, minimum payments | $ 6,000 |
Leasing arrangements | CTS has a lease commitment for its office space of approximately $2,450 minimum rental, and approximately $3,550 in utilities, realty taxes, and operating costs. The Lease renewed in April 2013 for a period of five years and will expire in March 2018. |
Loss on sublease | $ 8,000 |
CTS - Office Space - Toronto, Canada | |
Operating lease, minimum payments | $ 6,000 |
Leasing arrangements | CTS has a lease commitment for its new office space in Toronto, Canada of approximately $2,600 minimum rental, and approximately $3,400 in utilities, realty taxes, and operating costs. The lease will expire April 30, 2021. |
SMI - Office Space - Pottsville, Pennsylvania | |
Operating lease, minimum payments | $ 7,111 |
Leasing arrangements | SMI entered into a lease commitment for its office space in Pottsville, Pennsylvania. The lease will expire on July 30, 2021. Monthly rental amounts are $5,437 per month plus approximately $1,674 in utilities, realty taxes, and operating costs. |
SMI - X-Ray Equipment | |
Operating lease, minimum payments | $ 3,000 |
Leasing arrangements | Lease for x-ray equipment space. The lease term is seven years from commitment date of October 2014. |
SMI - X-Ray Equipment #2 | |
Operating lease, minimum payments | $ 2,000 |
Leasing arrangements | Lease for use of x-ray equipment and space. The lease term is two years from commitment date of January 2016. |
SMI - Office Space - Dallas, Texas | |
Operating lease, minimum payments | $ 880 |
Leasing arrangements | SMI has a lease for office space that will expire in August 31, 2016. |
Lease Arrangement | PIC | |
Operating lease, minimum payments | $ 5,512 |
Leasing arrangements | PIC has a lease for office space in Port Charlotte, Florida. The lease will expire June 20, 2021. |
Lease Arrangement | PIN | |
Operating lease, minimum payments | $ 9,543 |
Leasing arrangements | PIN has a lease for office space in Naples, Florida. The lease will expire January 1, 2020. |
Lease Arrangement | PIV | |
Operating lease, minimum payments | $ 15,377 |
Leasing arrangements | PIV has a lease for office space in Venice, Florida. The lease will expire September 30, 2021. |
Obligations Under Capital Lea36
Obligations Under Capital Lease (Details) - USD ($) | Jun. 30, 2016 | Dec. 31, 2015 |
Capital Leases Future Minimum Payments | ||
Minimum future lease payments, 2016 | $ 123,839 | |
Minimum future lease payments, 2017 | 114,858 | |
Minimum future lease payments, 2018 | 99,733 | |
Minimum future lease payments, 2019 | 84,201 | |
Minimum future lease payments, 2020 | 3,094 | |
Total minimum lease payments | 425,725 | |
Less amount representing interest | 32,844 | |
Present value of minimum lease payments | 392,881 | |
Less current portion of minimum lease payments | (167,246) | $ (205,740) |
Obligations Under Capital Lease, long term portion | $ 225,635 | $ 267,146 |
Obligations Under Capital Lea37
Obligations Under Capital Lease (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Dec. 31, 2015 | |
SMI - MRI | ||||
Capital leases, equipment, gross | $ 555,000 | $ 555,000 | ||
Capital leases, equipment, net | 157,333 | 157,333 | $ 218,833 | |
Capital leases, depreciation expense | 27,750 | $ 27,750 | ||
Capital leases, accumulated amortization and depreciation | 397,667 | $ 397,667 | 342,167 | |
Capital leases, leasing arrangements | On December 10, 2012, the Company entered into a lease agreement with one of the sellers of SMI to lease the two MRI machines. Under the terms of the lease, SMI is to make monthly payments of $11,013, plus applicable sales tax, over a period of 48 months. In addition, SMI agreed to make a one-time lease payment of $125,000, which was paid by March 30, 2013. The Company has guaranteed all of SMIs obligations under the lease. At the end of the lease, SMI will have the option to purchase the MRI machines for a total purchase price of $1.00. | |||
SMI - X-Ray Lease | ||||
Capital leases, equipment, gross | 78,250 | $ 78,250 | ||
Capital leases, equipment, net | 46,950 | 46,950 | 54,775 | |
Capital leases, depreciation expense | 3,913 | 3,913 | ||
Capital leases, accumulated amortization and depreciation | 31,300 | $ 31,300 | 23,475 | |
Capital leases, leasing arrangements | On July 03, 2014 Company has entered into a capital lease agreement to lease the x-ray machine that was delivered and installed in July 2014. Under the terms of the lease, the Companys subsidiary, SMI, is to make monthly payments of $1,495, plus applicable sales tax, over a period of 60 months. At the end of the lease, SMI will have the option to purchase the MRI machines for a total purchase price of $1.00. | |||
SMI - PACS/RIS Lease | ||||
Capital leases, equipment, gross | 162,333 | $ 162,333 | ||
Capital leases, equipment, net | 108,222 | 108,222 | 124,455 | |
Capital leases, depreciation expense | 8,355 | 8,355 | ||
Capital leases, accumulated amortization and depreciation | 54,111 | $ 54,111 | 37,878 | |
Capital leases, leasing arrangements | On August 19, 2014 Company has entered into a capital lease agreement to lease PACS/RIS system that was delivered and installed in December 2014. Under the terms of the lease, the Companys subsidiary, SMI, is to make monthly payments of $3,115, plus applicable sales tax, over a period of 60 months. At the end of the lease, SMI will have the option to purchase the system for a total purchase price of $1.00. | |||
SMI Copier Lease | ||||
Capital leases, equipment, gross | 3,498 | $ 3,498 | ||
Capital leases, equipment, net | 2,818 | 2,818 | ||
Capital leases, depreciation expense | 486 | 0 | ||
Capital leases, accumulated amortization and depreciation | 680 | $ 680 | ||
Capital leases, leasing arrangements | On February 1, 2016, the Company entered into a capital lease agreement to lease computers that were delivered and installed in February 2016. Under the terms of the lease, the Company is to make monthly payments of $135, plus applicable sales tax, over a period of 31 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. | |||
PV, PN, PC PACS/RIS Lease | ||||
Capital leases, equipment, gross | 167,107 | $ 167,107 | ||
Capital leases, equipment, net | 115,582 | 115,582 | 132,292 | |
Capital leases, depreciation expense | 8,355 | 8,355 | ||
Capital leases, accumulated amortization and depreciation | 51,525 | $ 51,525 | 34,815 | |
Capital leases, leasing arrangements | On November 26, 2014 Company has entered into a capital lease agreement to lease PACS/RIS system that was delivered and installed in December 2014. Under the terms of the lease, the Companys subsidiary, PIV, is to make monthly payments of $3,094, plus applicable sales tax, over a period of 60 months. At the end of the lease, PIV will have the option to purchase the system for a total purchase price of $1.00. | |||
PV, PN, PC Computers Lease | ||||
Capital leases, equipment, gross | 25,108 | $ 25,108 | ||
Capital leases, equipment, net | 12,205 | 12,205 | 16,390 | |
Capital leases, depreciation expense | 2,092 | 2,092 | ||
Capital leases, accumulated amortization and depreciation | 12,903 | $ 12,903 | 8,718 | |
Capital leases, leasing arrangements | On December 10, 2014 Company has entered into a capital lease agreement to lease computers that were delivered and installed in December 2014. Under the terms of the lease, the Company is to make monthly payments of $813, plus applicable sales tax, over a period of 36 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. | |||
PV, PN, PC Digital Printers Lease | ||||
Capital leases, equipment, gross | 13,120 | $ 13,120 | ||
Capital leases, equipment, net | 11,844 | 11,844 | ||
Capital leases, depreciation expense | 1,093 | 0 | ||
Capital leases, accumulated amortization and depreciation | 1,276 | $ 1,276 | ||
Capital leases, leasing arrangements | On March 15, 2016, the Company entered into a capital lease agreement to lease digital printers that were delivered and installed in March 2016. Under the terms of the lease, the Company is to make monthly payments of $423, plus applicable sales tax, over a period of 36 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. | |||
CTS Computers Lease | ||||
Capital leases, equipment, gross | 19,560 | $ 19,560 | ||
Capital leases, equipment, net | 11,953 | 11,953 | 12,767 | |
Capital leases, depreciation expense | 1,592 | $ 1,592 | ||
Capital leases, accumulated amortization and depreciation | $ 7,607 | $ 7,607 | $ 6,230 | |
Capital leases, leasing arrangements | On January 21, 2015 the company has entered into a capital lease agreement to lease computers that were installed on the same date of acceptance. Under the terms of the lease, the company is to make monthly payments of $529, plus applicable sales tax, over a period of 36 months. At the end of the lease, the company will have the option to purchase the computers for a total purchase price of $1.00. |
Promissory Notes (Details)
Promissory Notes (Details) | 6 Months Ended |
Jun. 30, 2016USD ($) | |
Short-term Debt [Line Items] | |
Promissory notes, beginning of period | $ 409,789 |
Promissory notes, issued | 670,000 |
Promissory notes, payments | (365,287) |
Unamortized discount | 10,092 |
Promissory notes, end of period | $ 724,597 |
Promissory Note #1 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Mar. 21, 2011 |
Promissory notes, beginning of period | $ 7,752 |
Promissory notes, issued | 0 |
Promissory notes, payments | (7,752) |
Unamortized discount | 0 |
Promissory notes, end of period | $ 0 |
Promissory note, maturity date | Mar. 18, 2016 |
Promissory Note #2 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Jun. 16, 2015 |
Promissory notes, beginning of period | $ 108,456 |
Promissory notes, issued | 0 |
Promissory notes, payments | (63,954) |
Unamortized discount | 16,318 |
Promissory notes, end of period | $ 60,820 |
Promissory note, maturity date | Feb. 14, 2017 |
Promissory Note #3 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Jun. 16, 2015 |
Promissory notes, beginning of period | $ 58,581 |
Promissory notes, issued | 0 |
Promissory notes, payments | (58,581) |
Unamortized discount | 0 |
Promissory notes, end of period | $ 0 |
Promissory note, maturity date | Mar. 2, 2016 |
Promissory Note #4 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Aug. 4, 2015 |
Promissory notes, beginning of period | $ 10,000 |
Promissory notes, issued | 0 |
Promissory notes, payments | (10,000) |
Unamortized discount | 0 |
Promissory notes, end of period | $ 0 |
Promissory note, maturity date | Jan. 5, 2016 |
Promissory Note #5 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Sep. 22, 2015 |
Promissory notes, beginning of period | $ 125,000 |
Promissory notes, issued | 0 |
Promissory notes, payments | (125,000) |
Unamortized discount | 0 |
Promissory notes, end of period | $ 0 |
Promissory note, maturity date | Feb. 29, 2016 |
Promissory Note #6 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Dec. 22, 2015 |
Promissory notes, beginning of period | $ 100,000 |
Promissory notes, issued | 0 |
Promissory notes, payments | (100,000) |
Unamortized discount | 0 |
Promissory notes, end of period | $ 0 |
Promissory note, maturity date | Feb. 29, 2016 |
Promissory Note #7 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Feb. 16, 2016 |
Promissory notes, beginning of period | $ 0 |
Promissory notes, issued | 100,000 |
Promissory notes, payments | 0 |
Unamortized discount | (4,667) |
Promissory notes, end of period | $ 95,333 |
Promissory note, maturity date | Feb. 23, 2017 |
Promissory Note #8 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Feb. 22, 2016 |
Promissory notes, beginning of period | $ 0 |
Promissory notes, issued | 500,000 |
Promissory notes, payments | 0 |
Unamortized discount | 0 |
Promissory notes, end of period | $ 500,000 |
Promissory note, maturity date | Aug. 31, 2017 |
Promissory Note #9 | |
Short-term Debt [Line Items] | |
Promissory note, issuance date | Mar. 22, 2016 |
Promissory notes, beginning of period | $ 0 |
Promissory notes, issued | 70,000 |
Promissory notes, payments | 0 |
Unamortized discount | (1,556) |
Promissory notes, end of period | $ 68,444 |
Promissory note, maturity date | Mar. 22, 2017 |
Promissory Notes (Details Narra
Promissory Notes (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | |
Promissory note, additional proceeds | $ (670,000) | ||||
Amortization of debt discount | $ 96,458 | $ 177,607 | 257,792 | $ 289,898 | |
Promissory Notes | |||||
Promissory note, additional proceeds | $ 500,000 | $ 913,324 | |||
Promissory note, interest rate | 25.00% | 25.00% | |||
Short term loan payable, repayment terms | The loans totaling $559,000 call for weekly payments of $13,000 towards the principal balance and interest. The loans were collateralized by the Accounts Receivable of PIV, PIN, and PIC. The notes were paid off early on February 29, 2016. The loans totaling of $207,100 call for a daily payment of $509, towards the principal balance and interest. The final payment is due February 14, 2017. The loans are collateralized by the Accounts Receivable of: SMI, PIV, PIN, and PIC. The loan totaling $147,224 call for a daily payment of $553, towards the principal balance and interest. The loans were collateralized by the Accounts Receivable of: CTS SMI, PIV, PIN, and PIC. The final payment had an original maturity date of July 7, 2016. The note was paid off early on March 2, 2016. | ||||
Bridge Convertible Promissory Notes | |||||
Bridge loan | $ 170,000 | $ 170,000 | |||
Promissory note, interest rate | 12.00% | 12.00% | |||
Promissory note, maturity date | The bridge note for $100,000 is due on February 23, 2017. The bridge note for $70,000 is due on March 22, 2017. | ||||
Shares issued, inducement | 200,000 | ||||
Additional paid in capital and discount | $ 9,030 | ||||
Amortization of debt discount | $ 2,105 | $ 0 |
Convertible Notes - Details of
Convertible Notes - Details of Series B Notes (Details) - USD ($) | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
Debt Instrument [Line Items] | ||
Convertible note, unamortized debt discount | $ (257,792) | $ (289,898) |
Convertible Notes | Series B - Note 8 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 50,000 | |
Convertible note, unamortized debt discount | (194) | |
Convertible note, ending balance | $ 49,806 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 7 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 1,500,000 | |
Convertible note, unamortized debt discount | (5,780) | |
Convertible note, ending balance | $ 1,492,220 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 6 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (96) | |
Convertible note, ending balance | $ 24,904 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 5 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (96) | |
Convertible note, ending balance | $ 24,904 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 4 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (96) | |
Convertible note, ending balance | $ 24,904 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 3 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 50,000 | |
Convertible note, unamortized debt discount | (193) | |
Convertible note, ending balance | $ 49,807 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 2 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 125,000 | |
Convertible note, unamortized debt discount | (482) | |
Convertible note, ending balance | $ 124,518 | |
Convertible note, maturity date | Jul. 1, 2017 | |
Convertible Notes | Series B - Note 1 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (96) | |
Convertible note, ending balance | $ 24,904 | |
Convertible note, maturity date | Jul. 1, 2017 |
Convertible Notes - Details o41
Convertible Notes - Details of Series B Notes Continued (Details) - USD ($) | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
Debt Instrument [Line Items] | ||
Convertible note, unamortized debt discount | $ (257,792) | $ (289,898) |
Convertible Notes | Series B - Note 13 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Mar. 27, 2013 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (135) | |
Convertible note, ending balance | $ 24,865 | |
Convertible note, maturity date | Sep. 1, 2019 | |
Convertible Notes | Series B - Note 12 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Mar. 27, 2013 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (58) | |
Convertible note, ending balance | $ 24,942 | |
Convertible note, maturity date | Sep. 1, 2017 | |
Convertible Notes | Series B - Note 11 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Mar. 27, 2013 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (58) | |
Convertible note, ending balance | $ 24,942 | |
Convertible note, maturity date | Sep. 1, 2017 | |
Convertible Notes | Series B - Note 10 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 100,000 | |
Convertible note, unamortized debt discount | 0 | |
Convertible note, ending balance | $ 100,000 | |
Convertible note, maturity date | Dec. 31, 2016 | |
Convertible Notes | Series B - Note 9 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Dec. 3, 2012 | |
Convertible note, beginning balance | $ 15,000 | |
Convertible note, unamortized debt discount | (58) | |
Convertible note, ending balance | $ 14,942 | |
Convertible note, maturity date | Jul. 1, 2017 |
Convertible Notes - Details o42
Convertible Notes - Details of Series C and Individually Issued Notes (Details) - USD ($) | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
Debt Instrument [Line Items] | ||
Convertible note, payments | $ 30,000 | $ 30,000 |
Convertible note, unamortized debt discount | $ (257,792) | $ (289,898) |
Convertible Notes | Individually Issued | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Mar. 26, 2014 | |
Convertible note, beginning balance | $ 200,000 | |
Convertible note, payments | (30,000) | |
Convertible note, unamortized debt discount | (6,375) | |
Convertible note, ending balance | $ 163,625 | |
Convertible note, maturity date | Feb. 27, 2017 | |
Convertible Notes | Series C - Note 7 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Feb. 17, 2015 | |
Convertible note, beginning balance | $ 20,000 | |
Convertible note, unamortized debt discount | (578) | |
Convertible note, ending balance | $ 19,422 | |
Convertible note, maturity date | Feb. 17, 2018 | |
Convertible Notes | Series C - Note 6 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Oct. 31, 2014 | |
Convertible note, beginning balance | $ 50,000 | |
Convertible note, unamortized debt discount | (1,167) | |
Convertible note, ending balance | $ 48,833 | |
Convertible note, maturity date | Oct. 31, 2017 | |
Convertible Notes | Series C - Note 5 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Aug. 25, 2014 | |
Convertible note, beginning balance | $ 25,000 | |
Convertible note, unamortized debt discount | (717) | |
Convertible note, ending balance | $ 24,283 | |
Convertible note, maturity date | Oct. 31, 2017 | |
Convertible Notes | Series C - Note 4 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | Aug. 25, 2014 | |
Convertible note, beginning balance | $ 50,000 | |
Convertible note, unamortized debt discount | (1,434) | |
Convertible note, ending balance | $ 48,566 | |
Convertible note, maturity date | Oct. 31, 2017 | |
Convertible Notes | Series C - Note 3 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | May 22, 2014 | |
Convertible note, beginning balance | $ 22,500 | |
Convertible note, unamortized debt discount | (413) | |
Convertible note, ending balance | $ 22,088 | |
Convertible note, maturity date | May 31, 2017 | |
Convertible Notes | Series C - Note 2 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | May 22, 2014 | |
Convertible note, beginning balance | $ 22,500 | |
Convertible note, unamortized debt discount | (413) | |
Convertible note, ending balance | $ 22,088 | |
Convertible note, maturity date | May 31, 2017 | |
Convertible Notes | Series C - Note 1 | ||
Debt Instrument [Line Items] | ||
Convertible note, issuance date | May 22, 2014 | |
Convertible note, beginning balance | $ 50,000 | |
Convertible note, unamortized debt discount | (917) | |
Convertible note, ending balance | $ 49,083 | |
Convertible note, maturity date | May 31, 2017 |
Convertible Notes - Long-Term D
Convertible Notes - Long-Term Debt Maturities (Details) - Convertible Notes | Jun. 30, 2016USD ($) |
Individually Issued | |
Debt Instrument [Line Items] | |
Principal payments, 2016 | $ 30,000 |
Principal payments, 2017 | 140,000 |
Total principal payments | 170,000 |
Series C Notes | |
Debt Instrument [Line Items] | |
Principal payments, 2016 | 0 |
Principal payments, 2017 | 220,000 |
Principal payments, 2018 | 20,000 |
Total principal payments | 240,000 |
Series B Notes | |
Debt Instrument [Line Items] | |
Principal payments, 2016 | 100,000 |
Principal payments, 2017 | 1,890,000 |
Principal payments, 2019 | 25,000 |
Total principal payments | $ 2,015,000 |
Convertible Notes (Details Narr
Convertible Notes (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2013 | |||
Amortization of debt discount | $ 96,458 | $ 177,607 | $ 257,792 | $ 289,898 | |||||
Convertible Notes | Individually Issued | |||||||||
Convertible notes, sold | $ 300,000 | ||||||||
Convertible notes, payment terms | The note pays interest at a rate of 12% per annum, payable to the holder at 1% per month. The Company will also be making monthly payments of $5,000 towards the principal balance beginning June 1, 2014 for 3 years until the note due date of February 27, 2017. | ||||||||
Convertible notes, price per share for conversion of shares of common stock | $ 0.15 | ||||||||
Convertible notes, interest rate | 12.00% | ||||||||
Note holder additions | The non-affiliate will receive 300,000 shares as part of the note agreement. | ||||||||
Additional paid in capital and discount | 25,500 | ||||||||
Amortization of debt discount | 2,125 | 2,125 | |||||||
Convertible note, accrued interest | 5,835 | 7,180 | |||||||
Private placement, maturity date | Feb. 27, 2017 | ||||||||
Common stock issued | 300,000 | ||||||||
Convertible Notes | Series C Notes | |||||||||
Convertible notes, sold | $ 20,000 | $ 125,000 | |||||||
Convertible notes, payment terms | Series C Notes bear interest at a rate of 12% per annum, payable to the holder at 1% per month, with principal amount due May 31, 2017. | ||||||||
Convertible notes, price per share for conversion of shares of common stock | $ 0.15 | ||||||||
Convertible notes, interest rate | 12.00% | ||||||||
Additional paid in capital and discount | 12,695 | ||||||||
Amortization of debt discount | 1,277 | 1,277 | |||||||
Convertible note, accrued interest | 7,200 | ||||||||
Private placement, 12% convertible notes, principal amount | $ 95,000 | ||||||||
Private placement, maturity date | May 31, 2017 | ||||||||
Common stock issued | 240,000 | ||||||||
Convertible Notes | Series B Notes | |||||||||
Convertible notes, payment terms | Series B Notes pay interest at a rate of 12% per annum, payable to the holder at 1% per month. | ||||||||
Convertible notes, price per share for conversion of shares of common stock | $ 0.15 | ||||||||
Convertible notes, interest rate | 12.00% | ||||||||
Additional paid in capital and discount | 244,275 | ||||||||
Amortization of debt discount | $ 1,806 | $ 20,356 | |||||||
Convertible note, accrued interest | 60,450 | ||||||||
Interest paid | $ 45,450 | ||||||||
Private placement, 12% convertible notes, principal amount | $ 2,230,000 | ||||||||
Private placement, maturity date, description | The holders of $1,840,000 Series B Notes have agreed to extend the maturity date of the debt outstanding to July 1, 2017 from its original maturity date of December 31, 2015. The holders of $50,000 Series B Notes have agreed to extend the maturity date of the debt outstanding to September 1, 2017. The holder of $25,000 Series B Notes has agreed to extend the maturity date of the debt outstanding to September 1, 2019. | ||||||||
Common stock issued | 5,315,000 | ||||||||
Warrants issued, shares | 75,000 | [1],[2] | 75,000 | [1],[2] | 1,840,000 | ||||
Warrants issued, value per share | $ 0.07 | $ 0.07 | $ 0.07 | ||||||
Exercise price | $ 0.0058 | ||||||||
Unamortized debt discount | $ 285 | $ 285 | $ 10,672 | ||||||
[1] | The 25,000 warrants issued are valued at $0.00583 per issued share. | ||||||||
[2] | The 50,000 warrants issued are valued at $0.00278 per issued share. |
Royalty Financing (Details Narr
Royalty Financing (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | |
Royalty Financing | |||||
Royalty purchase agreement, amount | $ 2,000,000 | ||||
Royalty purchase agreement | On October 31, 2014, the Company entered into a royalty purchase agreement with Grenville Strategic Royalty Corp. for the amount of $2,000,000. The agreement calls for a monthly payment to the seller based on a percentage of the total of certain revenue items and subject to a minimum payment amount. | ||||
Royalty payments | $ 182,933 | $ 205,172 | $ 446,377 | ||
Discounted amortization expense | $ 80,334 | $ 39,530 | |||
Royalty purchase agreement, balance | 1,907,577 | 1,907,577 | |||
Royalty financing, unamortized discount | $ 5,463,270 | $ 5,463,270 |
Related Party Transactions (Det
Related Party Transactions (Details Narrative) - USD ($) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2016 | Dec. 31, 2015 | |
Common stock issued for services | 50,000 | |
Common stock issued for services, value | $ 5,000 | |
Major Shareholder | ||
Consulting services, description | January 2015, the Company entered into an agreement with a company that is owned and controlled by a major shareholder, to provide consulting services. Fees payable for performance of the consulting services are $10,000 per month. | |
Stock options, granted | 4,200,000 | |
Stock options, exercise price | $ 0.15 | |
Stock options, contractual term | 5 years | |
Common stock issued for services | 450,000 | |
Common stock issued for services, value | $ 20,250 | |
Balance for services rendered | $ 62,415 |
Common Stock Transactions (Deta
Common Stock Transactions (Details Narrative) - USD ($) | 6 Months Ended | 12 Months Ended | |
Jun. 30, 2016 | Dec. 31, 2015 | ||
Shares issued for services, shares | 50,000 | ||
Shares issued for services, value | $ 5,000 | ||
Bridge Convertible Promissory Notes | |||
Value of stock options at grant date | 8,421 | ||
Bridge loan | $ 170,000 | ||
Shares issued, inducement | 200,000 | ||
Shares issued, inducement, value | $ 9,030 | ||
Convertible Notes | Series C Notes | |||
Shares issued, convertible notes, shares | 20,000 | ||
Shares issued, convertible notes, value | $ 1,040 | ||
Convertible Notes | Series B Notes | |||
Warrants issued, shares | 75,000 | [1],[2] | 1,840,000 |
Warrants issued, value per share | $ 0.07 | $ 0.07 | |
Exercise price | $ 0.0058 | ||
Common Stock | |||
Shares issued for services, shares | 1,425,000 | ||
Shares issued for services, value | $ 65,465 | ||
Major Shareholder | |||
Stock options, granted | 4,200,000 | ||
Stock options, exercise price | $ 0.15 | ||
Stock options, contractual term | 5 years | ||
Stock price at grant date | $ 0.0517 | ||
Expected volatility rate | 70.00% | ||
Risk free interest rate | 0.03% | ||
Value of stock options at grant date | $ 34,683 | ||
Shares issued for services, shares | 450,000 | ||
Shares issued for services, value | $ 20,250 | ||
Chief Executive Officer | |||
Stock options, granted | 4,200,000 | ||
Stock options, exercise price | $ 0.15 | ||
Stock options, contractual term | 5 years | ||
Stock price at grant date | $ 0.0517 | ||
Expected volatility rate | 70.00% | ||
Risk free interest rate | 0.03% | ||
Value of stock options at grant date | $ 34,683 | ||
Chief Financial Officer | |||
Stock options, granted | 1,600,000 | ||
Stock options, exercise price | $ 0.15 | ||
Stock options, contractual term | 5 years | ||
Stock price at grant date | $ 0.0517 | ||
Expected volatility rate | 70.00% | ||
Risk free interest rate | 0.03% | ||
Value of stock options at grant date | $ 13,213 | ||
[1] | The 25,000 warrants issued are valued at $0.00583 per issued share. | ||
[2] | The 50,000 warrants issued are valued at $0.00278 per issued share. |
Going Concern (Details Narrativ
Going Concern (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Going Concern Details Narrative | ||||
Total Comprehensive Income (Loss) | $ (100,358) | $ 23,864 | $ (350,866) | $ (342,710) |
Working capital deficit | $ 3,447,840 | $ 3,447,840 |
Subsequent Eventes (Details Nar
Subsequent Eventes (Details Narrative) - USD ($) | 1 Months Ended | 6 Months Ended | 12 Months Ended |
Jul. 31, 2016 | Jun. 30, 2016 | Dec. 31, 2015 | |
Subsequent Event [Line Items] | |||
Promissory note, additional proceeds | $ (670,000) | ||
Promissory Notes | |||
Subsequent Event [Line Items] | |||
Promissory note, additional proceeds | $ 500,000 | $ 913,324 | |
Short term loan payable, repayment terms | The loans totaling $559,000 call for weekly payments of $13,000 towards the principal balance and interest. The loans were collateralized by the Accounts Receivable of PIV, PIN, and PIC. The notes were paid off early on February 29, 2016. The loans totaling of $207,100 call for a daily payment of $509, towards the principal balance and interest. The final payment is due February 14, 2017. The loans are collateralized by the Accounts Receivable of: SMI, PIV, PIN, and PIC. The loan totaling $147,224 call for a daily payment of $553, towards the principal balance and interest. The loans were collateralized by the Accounts Receivable of: CTS SMI, PIV, PIN, and PIC. The final payment had an original maturity date of July 7, 2016. The note was paid off early on March 2, 2016. | ||
Subsequent Event | Promissory Notes | |||
Subsequent Event [Line Items] | |||
Promissory note, additional proceeds | $ 350,000 | ||
Short term loan payable, repayment terms | The loans call for twenty monthly payments of $20,000 towards the principal balance and interest starting August 1, 2016. |