Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2016 | Aug. 15, 2016 | |
Document And Entity Information | ||
Entity Registrant Name | Lifelogger Technologies Corp | |
Entity Central Index Key | 1,567,771 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2016 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 55,748,152 | |
Trading Symbol | LOGG | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2,016 |
Balance Sheets
Balance Sheets - USD ($) | Jun. 30, 2016 | Dec. 31, 2015 |
Current Assets: | ||
Cash | $ 496,990 | $ 131,699 |
Prepaid expenses | 7,497 | 10,319 |
Deferred financing costs | 6,873 | 3,453 |
Total current assets | 511,360 | 145,471 |
Furniture and Fixtures | ||
Furniture and fixtures | 9,578 | 9,578 |
Accumulated depreciation | (2,052) | (1,368) |
Furniture and fixtures, net | 7,526 | 8,210 |
Total Assets | 518,886 | 153,681 |
Current Liabilities: | ||
Accounts payable and accrued expenses | 176,693 | 118,737 |
Corporate taxes payable | 10,000 | |
Due to related party | 39,424 | 2,310 |
Note payable | 135,000 | |
Convertible Notes payable, net of unamortized discount of $244,267 and 283,763 | 940,324 | 189,921 |
Derivative liablity - notes | 349,753 | 53,392 |
Derivative liablity - warrants | 59,391 | 52,873 |
Total current liabilities | 1,575,585 | 552,233 |
Total liabilities | 1,575,585 | 552,233 |
Commitments and Contingencies | ||
Stockholders' Equity (Deficit): | ||
Preferred stock par value $0.001: 5,000,000 shares authorized; None issued or outstanding | ||
Common stock par value $0.001: 120,000,000 shares authorized; 55,011,991 and 82,430,503 shares issued and outstanding, respectively | 55,012 | 82,431 |
Additional paid-in capital | 2,825,805 | 847,804 |
Accumulated deficit | (3,937,516) | (1,328,787) |
Total stockholders' equity (deficit) | (1,056,699) | (398,552) |
Total Liabilities and Stockholders' Equity (Deficit) | $ 518,886 | $ 153,681 |
Balance Sheets (Parenthetical)
Balance Sheets (Parenthetical) - USD ($) | Jun. 30, 2016 | Dec. 31, 2015 |
Statement of Financial Position [Abstract] | ||
Convertible Note payable, unamortized discount | $ 244,267 | $ 283,763 |
Preferred stock, par value | $ 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 | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 120,000,000 | 120,000,000 |
Common stock, shares issued | 55,011,991 | 82,430,503 |
Common stock, shares outstanding | 55,011,991 | 82,430,503 |
Statements of Operations (Unaud
Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Income Statement [Abstract] | ||||
Revenue | ||||
Cost of revenue | ||||
Gross margin | ||||
Operating Expenses: | ||||
Research and development | 80,971 | 131,321 | 202,633 | 251,227 |
Advertising and promotions | 6,848 | 1,113 | 10,487 | 10,013 |
Consulting -related parties | 25,200 | 29,897 | 50,400 | 66,337 |
Consulting - other | 78,890 | 52,051 | 161,411 | 103,880 |
Stock based compensation | 177,570 | 76,800 | 348,344 | 92,800 |
Impairment of intangible assets | 195,015 | 195,015 | ||
General and administrative | 62,017 | 31,314 | 114,233 | 88,502 |
Total operating expenses | 626,511 | 322,496 | 1,082,523 | 612,759 |
Loss from operations | (626,511) | (322,496) | (1,082,523) | (612,759) |
Other income (expenses) | ||||
Change in fair value of derivative-warrants | 65,016 | 6,942 | ||
Change in fair value of derivative-notes | (222,942) | (268,560) | ||
Loss on extinguishment of debt | (182,986) | (682,067) | ||
Commitment fee expense | (250,000) | (250,000) | ||
Interest expense | (191,806) | (322,471) | ||
Total other expenses | (782,718) | (1,516,156) | ||
Loss before income tax provision | (1,409,229) | (322,496) | (2,598,679) | (612,759) |
Income tax provision | 10,050 | 10,050 | ||
Net Loss | $ (1,419,279) | $ (322,496) | $ (2,608,729) | $ (612,759) |
Net Loss Per Common Share: | ||||
- Basic and Diluted | $ (0.02) | $ 0 | $ (0.04) | $ (0.01) |
Weighted Average Common Shares Outstanding: | ||||
- Basic and Diluted | 64,657,393 | 82,149,501 | 73,893,729 | 82,003,064 |
Statement of Change in Stockhol
Statement of Change in Stockholders' Equity (Deficit) (Unaudited) - USD ($) | Common Stock [Member] | Additional Paid-In Capital [Member] | Accumulated Deficit [Member] | Total |
Balance at Dec. 31, 2013 | $ 81,000 | $ (26,623) | $ (56,366) | $ (1,989) |
Balance, shares at Dec. 31, 2013 | 81,000,000 | |||
Common stock issued for cash, at $0.60 per share | $ 842 | 504,158 | 505,000 | |
Common stock issued for cash, at $0.60 per share, shares | 841,666 | |||
Net loss | (185,883) | (185,883) | ||
Balance at Dec. 31, 2014 | $ 81,842 | $ 477,535 | (242,249) | $ 317,128 |
Balance, shares at Dec. 31, 2014 | 81,841,666 | |||
Common stock issued for cash, at $0.43 per share, shares | 349 | 149,651 | 150,000 | |
Common stock issued for debt | $ 348,837 | |||
Common stock issued for services | $ 240 | $ 106,736 | $ 106,976 | |
Common stock issued for services, shares | 240,000 | |||
Options granted for consultant | 113,882 | 113,882 | ||
Net loss | (1,086,538) | (1,086,538) | ||
Balance at Dec. 31, 2015 | $ 82,431 | 847,804 | (1,328,787) | (398,552) |
Balance, shares at Dec. 31, 2015 | 82,430,503 | |||
Common stock issued for debt | $ 1,808 | 495,470 | 497,278 | |
Common stock issued for debt, shares | 1,808,288 | |||
Options granted for consultant | 348,344 | 348,344 | ||
Common stock issued for debt | $ 8,173 | 901,772 | 909,945 | |
Common stock issued for debt,shares | 8,173,000 | |||
Common stock issued for intangible assets | $ 2,600 | 192,415 | 195,015 | |
Common stock issued for intangible assets, shares | 2,600,200 | |||
Shares redeemed | $ (40,000) | 40,000 | ||
Shares redeemed, shares | (40,000,000) | |||
Net loss | (2,608,729) | (2,608,729) | ||
Balance at Jun. 30, 2016 | $ 55,012 | $ 2,825,805 | $ (3,937,516) | $ (1,056,699) |
Balance, shares at Jun. 30, 2016 | 55,011,991 |
Statement of Change in Stockho6
Statement of Change in Stockholders' Equity (Deficit) (Unaudited) (Parenthetical) - $ / shares | Jun. 30, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Jan. 31, 2014 |
Statement of Stockholders' Equity [Abstract] | ||||
Common stock, par value | $ 0.001 | $ 0.001 | $ 0.001 | |
Common stock price per share | $ 0.43 | $ 0.60 |
Statements of Cash Flows (Unaud
Statements of Cash Flows (Unaudited) - USD ($) | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
Operating Activities: | ||
Net loss | $ (2,608,729) | $ (612,759) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation expenses | 684 | 684 |
Shares issued for consulting services | 92,800 | |
Options issued - consulting | 348,344 | |
Interest expense recognized through accretion of discount on debt | 232,848 | |
Original issue discount on new financing | 26,653 | |
Interest expense recognized through amortization of deferred financing costs | 3,580 | |
Amortization of commitment fee | 250,000 | |
Change in fair value of derivative liabilities-notes | 268,560 | |
Change in fair value of derivative liabilities-warrants | (6,942) | |
Extinguishment of debt | 682,067 | |
Impairment of intangible asset | 195,015 | |
Changes in Operating Assets and Liabilities: | ||
Accounts receivable | 93,021 | |
Prepaid expenses | 2,822 | 8,759 |
Accounts payable and accrued expenses | 80,775 | 62,019 |
Corporate taxes payable | 10,000 | |
Accounts payable - related party | 37,114 | |
Net Cash Used in Operating Activities | (477,209) | (355,476) |
Investing Activities: | ||
Purchase of Capital Assets | (332) | |
Net Cash Provided by Financing Activities | (332) | |
Financing Activities: | ||
Proceeds from note payable | 849,500 | |
Payment of deferred financing costs | (7,000) | |
Proceeds from issuance of common stock | 150,000 | |
Net Cash Provided by Financing Activities | 842,500 | 150,000 |
Net Change in Cash | 365,291 | (205,808) |
Cash - Beginning of Reporting Period | 131,699 | 238,747 |
Cash - End of Reporting Period | 496,990 | 32,939 |
Supplemental Disclosure of Cash Flow Information: | ||
Interest paid | ||
Income Tax Paid | ||
Noncash investing and financing activities: | ||
Issuance of common stocks for settlement of notes payable and accrued interest | 1,407,223 | |
Note payable issued for financing cost | 250,000 | |
Acquisition of intangible assets | 195,015 | |
Conversion of debt equity | 488,575 | |
Shares redeemed | $ 40,000 |
Organization and Operations
Organization and Operations | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Operations | Note 1 - Organization and Operations Lifelogger Technologies Corp. (we, us, our, or the Company) was incorporated under the laws of the State of Nevada on June 4, 2012 under the name Snap Online Marketing Inc. The Company changed its name effective as of January 31, 2014 and is engaged in the development and commercialization of lifelogging solutions enabling the recording, secure online storage, organizing, retrieving, appreciation and selective sharing of personal information, data, photos, videos and other activities with friends and the public at large. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Note 2 - Summary of Significant Accounting Policies Basis of Presentation - Unaudited Interim Financial Information The accompanying unaudited interim financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (SEC) to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The unaudited interim financial statements furnished reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. Unaudited interim results are not necessarily indicative of the results for the full fiscal year. These unaudited interim consolidated financial statements should be read in conjunction with the financial statements of the Company for the year ended December 31, 2015 and notes thereto contained in the information as part of the Companys Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission on April 8, 2016. Use of Estimates and Assumptions The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Critical accounting estimates are estimates for which (a) the nature of the estimate is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change and (b) the impact of the estimate on financial condition or operating performance is material. The Companys critical accounting estimates and assumptions affecting the financial statements were: (i) Assumption as a going concern (ii) Allowance for doubtful accounts (iii) Valuation allowance for deferred tax assets These significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to these estimates or assumptions, and certain estimates or assumptions are difficult to measure or value. Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Management regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates are adjusted accordingly. Actual results could differ from those estimates. Fair Value of Financial Instruments The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (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 accounting principles generally accepted in the United States of America (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 (3) 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 (3) 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. Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. 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. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument. The carrying amount of the Companys financial assets and liabilities, such as cash, prepaid expenses, accounts payable and accrued expenses approximate their fair value because of the short maturity of those instruments. Transactions involving related parties cannot be presumed to be carried out on an arms-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arms-length transactions unless such representations can be substantiated. The Company includes fair value information in the notes to financial statements when the fair value of its financial instruments is different from the book value. When the book value approximates fair value, no additional disclosure is made. Valuation of Derivatives The Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, Derivatives and Hedging. The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance sheet date. The change in fair value is recorded in the statement of operations as other income (expense). Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. Equity instruments that are initially classified as equity that become subject to reclassification under ASC Topic 815 are reclassified to liabilities at the fair value of the instrument on the reclassification date. We analyzed the derivative financial instruments in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed to an entitys own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted for under the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys Own Stock also hinges on whether the instrument is indexed to an entitys own stock. A non-derivative instrument that is not indexed to an entitys own stock cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining whether an instrument or embedded feature is indexed to an entitys own stock. First, the instruments contingent exercise provisions, if any, must be evaluated, followed by an evaluation of the instruments settlement provisions. The Company utilized multinomial lattice models that value the derivative liability based on a probability weighted discounted cash flow model. The Company utilized the fair value standard set forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or incurred) or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation sale. The derivative liabilities result in a reduction of the initial carrying amount (as unamortized discount) of the Convertible Notes. This derivative liability is marked-to-market each quarter with the change in fair value recorded in the income statement. Unamortized discount is amortized to interest expense using the effective interest method over the life of the Convertible Note. Cash Equivalents The Company considers all highly liquid investments with a maturity of three months or less to be cash and cash equivalents. There were no cash equivalents as at June 30, 2016. Furniture and Fixtures Furniture and fixtures are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows: Estimated Useful Life (Years) Furniture and fixture 7 Upon sale or retirement, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations. Related Parties The Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure of related party transactions. Pursuant to Section 850-10-20 the Related parties include: a. affiliates of the Company (Affiliate means, with respect to any specified Person, any other Person that, directly or indirectly through one or more intermediaries, controls, is controlled by or is under common control with such Person, as such terms are used in and construed under Rule 405 under the Securities Act); b. entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825-10-15, to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company; f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests. The financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of financial statements is not required in those statements. The disclosures shall include: a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d. a amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement. Commitments and contingencies The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein. If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Companys financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Revenue Recognition The Company applies paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company recognizes revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured. The Company derives its revenues from sales contracts with its customer with revenues being generated upon rendering of services. Persuasive evidence of an arrangement is demonstrated via invoice; service is considered provided when the service is delivered to the customers; and the sales price to the customer is fixed upon acceptance of the purchase order and there is no separate sales rebate, discount, or volume incentive. Equity Instruments Issued to Parties Other Than Employees for Acquiring Goods or Services The Company accounts for equity instruments issued to parties other than employees for acquiring goods or services under the guidance of Sub-topic 505-50 of the FASB Accounting Standards Codification (Sub-topic 505-50). Pursuant to ASC paragraph 505-50-25-7, if fully vested, non-forfeitable equity instruments are issued at the date the grantor and grantee enter into an agreement for goods or services (no specific performance is required by the grantee to retain those equity instruments), then, because of the elimination of any obligation on the part of the counterparty to earn the equity instruments, a measurement date has been reached. A grantor shall recognize the equity instruments when they are issued (in most cases, when the agreement is entered into). Whether the corresponding cost is an immediate expense or a prepaid asset (or whether the debit should be characterized as contra-equity under the requirements of paragraph 505-50-45-1) depends on the specific facts and circumstances. Pursuant to ASC paragraph 505-50-45-1, a grantor may conclude that an asset (other than a note or a receivable) has been received in return for fully vested, non-forfeitable equity instruments that are issued at the date the grantor and grantee enter into an agreement for goods or services (and no specific performance is required by the grantee in order to retain those equity instruments). Such an asset shall not be displayed as contra-equity by the grantor of the equity instruments. The transferability (or lack thereof) of the equity instruments shall not affect the balance sheet display of the asset. This guidance is limited to transactions in which equity instruments are transferred to other than employees in exchange for goods or services. Pursuant to Paragraphs 505-50-25-8 and 505-50-25-9, an entity may grant fully vested, non-forfeitable equity instruments that are exercisable by the grantee only after a specified period of time if the terms of the agreement provide for earlier exercisability if the grantee achieves specified performance conditions. Any measured cost of the transaction shall be recognized in the same period(s) and in the same manner as if the entity had paid cash for the goods or services or used cash rebates as a sales discount instead of paying with, or using, the equity instruments. A recognized asset, expense, or sales discount shall not be reversed if a stock option that the counterparty has the right to exercise expires unexercised. Pursuant to ASC Paragraphs 505-50-30-2 and 505-50-30-11 share-based payment transactions with non-employees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The issuer shall measure the fair value of the equity instruments in these transactions using the stock price and other measurement assumptions as of the earlier of the following dates, referred to as the measurement date: (a) The date at which a commitment for performance by the counterparty to earn the equity instruments is reached (a performance commitment); or (b) The date at which the counterpartys performance is complete. If the Companys common shares are traded in one of the national exchanges the grant-date share price of the Companys common stock will be used to measure the fair value of the common shares issued, however, if the Companys common shares are thinly traded the use of share prices established in the Companys most recent private placement memorandum (PPM), or weekly or monthly price observations would generally be more appropriate than the use of daily price observations as such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market. Pursuant to ASC Paragraph 718-10-55-21 if an observable market price is not available for a share option or similar instrument with the same or similar terms and conditions, an entity shall estimate the fair value of that instrument using a valuation technique or model that meets the requirements in paragraph 718-10-55-11 and takes into account, at a minimum, all of the following factors: a. The exercise price of the option. b. The expected term of the option, taking into account both the contractual term of the option and the effects of employees expected exercise and post-vesting employment termination behavior: Pursuant to Paragraph 718-10-50-2(f)(2)(i) of the FASB Accounting Standards Codification the expected term of share options and similar instruments represents the period of time the options and similar instruments are expected to be outstanding taking into consideration of the contractual term of the instruments and holders expected exercise behavior into the fair value (or calculated value) of the instruments. The Company uses historical data to estimate holders expected exercise behavior. If the Company is a newly formed corporation or shares of the Company are thinly traded the contractual term of the share options and similar instruments is used as the expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term. c. The current price of the underlying share. d. The expected volatility of the price of the underlying share for the expected term of the option. Pursuant to ASC Paragraph 718-10-55-25 a newly publicly traded entity might base expectations about future volatility on the average volatilities of similar entities for an appropriate period following their going public. A nonpublic entity might base its expected volatility on the average volatilities of otherwise similar public entities. For purposes of identifying otherwise similar entities, an entity would likely consider characteristics such as industry, stage of life cycle, size, and financial leverage. Because of the effects of diversification that are present in an industry sector index, the volatility of an index should not be substituted for the average of volatilities of otherwise similar entities in a fair value measurement. Pursuant to paragraph 718-10-S99-1 if shares of a company are thinly traded the use of weekly or monthly price observations would generally be more appropriate than the use of daily price observations as the volatility calculation using daily observations for such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market. The Company uses the average historical volatility of the comparable companies over the expected term of the share options or similar instruments as its expected volatility. e. The expected dividends on the underlying share for the expected term of the option. The expected dividend yield is based on the Companys current dividend yield as the best estimate of projected dividend yield for periods within the expected term of the share options and similar instruments. f. The risk-free interest rate(s) for the expected term of the option. Pursuant to ASC 718-10-55-28 a U.S. entity issuing an option on its own shares must use as the risk-free interest rates the implied yields currently available from the U.S. Treasury zero-coupon yield curve over the contractual term of the option if the entity is using a lattice model incorporating the options contractual term. If the entity is using a closed-form model, the risk-free interest rate is the implied yield currently available on U.S. Treasury zero-coupon issues with a remaining term equal to the expected term used as the assumption in the model. Pursuant to ASC paragraph 505-50-S99-1, if the Company receives a right to receive future services in exchange for unvested, forfeitable equity instruments, those equity instruments are treated as unissued for accounting purposes until the future services are received (that is, the instruments are not considered issued until they vest). Consequently, there would be no recognition at the measurement date and no entry should be recorded. Stock-Based Compensation The Company records stock-based compensation in accordance with FASB ASC Topic 718, Compensation Stock Compensation Research and Development The Company follows paragraph 730-10-25-1 of the FASB Accounting Standards Codification (formerly Statement of Financial Accounting Standards No. 2, Accounting for Research and Development Costs Research and Development Arrangements Deferred Tax Assets and Income Tax Provision The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of operations in the period that includes the enactment date. The Company adopted the provisions of paragraph 740-10-25-13 of the FASB Accounting Standards Codification. Paragraph 740-10-25-13 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under paragraph 740-10-25-13, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures. The estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary. Management makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous estimates of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in these jurisdictions. In managements opinion, adequate provisions for income taxes have been made for all years. If actual taxable income by tax jurisdiction varies from estimates, additional allowances or reversals of reserves may be necessary. Tax years that remain subject to examination by major tax jurisdictions The Company discloses tax years that remain subject to examination by major tax jurisdictions pursuant to the ASC Paragraph 740-10-50-15. Earnings per Share Earnings Per Share (EPS) is the amount of earnings attributable to each share of common stock. For convenience, the term is used to refer to either earnings or loss per share. EPS is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Pursuant to ASC Paragraphs 260-10-45-10 through 260-10-45-16 Basic EPS shall be computed by dividing income available to common stockholders (the numerator) by the weighted-average number of common shares outstanding (the denominator) during the period. Income available to common stockholders shall be computed by deducting both the dividends declared in the period on preferred stock (whether or not paid) and the dividends accumulated for the period on cumulative preferred stock (whether or not earned) from income from continuing operations (if that amount appears in the income statement) and also from net income. The computation of diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued during the period to reflect the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants. Pursuant to ASC Paragraphs 260-10-45-45-21 through 260-10-45-45-23 Diluted EPS shall be based on the most advantageous conversion rate or exercise price from the standpoint of the security holder. The dilutive effect of outstanding call options and warrants (and their equivalents) issued by the reporting entity shall be reflected in diluted EPS by application of the treasury stock method unless the provisions of paragraphs 260-10-45-35 through 45-36 and 260-10-55-8 through 55-11 require that another method be applied. Equivalents of options and warrants include non-vested stock granted to employees, stock purchase contracts, and partially paid stock subscriptions (see paragraph 260-10-55-23). Anti-dilutive contracts, such as purchased put options and purchased call options, shall be excluded from diluted EPS. Under the treasury stock method: a. Exercise of options and warrants shall be assumed at the beginning of the period (or at time of issuance, if later) and common shares shall be assumed to be issued. b. The proceeds from exercise shall be assumed to be used to purchase common stock at the average market price during the period. (See paragraphs 260-10-45-29 and 260-10-55-4 through 55-5.) c. The incremental shares (the difference between the number of shares assumed issued and the number of shares assumed purchased) shall be included in the denominator of the diluted EPS computation. The computation of basic and diluted loss per share for the six months ended June 30, 2016 and 2015 excludes the common stock equivalents of the following potentially dilutive securities because their inclusion would be anti-dilutive (the number of potentially dilutive securities issuable upon conversion of our convertible debt with a variable conversion rate is computed using the market price of our common stock during as of the last trading day of the reporting period): ● Stock Warrants (Exercise price - $0.2625/share) 850,000 common stock equivalents ● Stock Warrants (Exercise price - $0.082/share) 250,000 common stock equivalents ● Convertible Debt (Conversion price - $0.2625/share) 57,075 common stock equivalents ● Convertible Debt (Conversion price - $0.078/share) 3,986,676 common stock equivalents ● Convertible Debt (Conversion price - $0.078/share) 3,333,333 common stock equivalents ● Convertible Debt (Conversion price - $0.078/share) 1,183,436 common stock equivalents ● Convertible Debt (Conversion price - $0.075/share) 7,626,667 common stock equivalents ● Stock options (exercise price -$0.10/share) 6,000,000 common stock equivalents. There were no potentially dilutive shares outstanding for the reporting period ended June 30, 2016 or December 31, 2015. Cash Flows Reporting The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (Indirect method) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification. Subsequent Events The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SE |
Going Concern
Going Concern | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Going Concern | Note 3 - Going Concern The Company has elected to adopt early application of Accounting Standards Update No. 2014-15, Presentation of Financial Statements-Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entitys Ability to Continue as a Going Concern (ASU 2014-15) The financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business. As reflected in the financial statements, the Company had an accumulated deficit of $3,937,516 at June 30, 2016, a net loss of $2,608,729 and net cash used in operating activities of $477,209 for the reporting period then ended. These factors raise substantial doubt about the Companys ability to continue as a going concern. The Company is attempting to further implement its business plan and generate sufficient revenue; however, its cash position may not be sufficient to support its daily operations. While the Company believes in the viability of its strategy to further implement its business plan and generate sufficient revenue and in its ability to raise additional funds by way of a public or private offering, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon its ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering. The financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary if the Company is unable to continue as a going concern. |
Note Payable
Note Payable | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Note Payable | Note 4 Note Payable On July 20, 2015 the Company entered into a securities purchase agreement (the SPA) with Glamis Capital SA (Glamis), whereby Glamis agreed to invest $200,000 (the Purchase Price) in our Company in exchange for the Note (as defined below). Pursuant to the SPA, we issued a promissory note to Glamis on July 20, 2015 (the Issuance Date) in the original principal amount of $200,000.00, which bears interest at 10% per annum (the Note). The Purchase Price for the Note were funded as follows: (1) $70,000 on the Issuance Date and $65,000 on August 24, 2015. The principal from each funding date, coupled with the accrued and unpaid interest relating to that principal amount, is due and payable one year from the respective funding date (each a Maturity Date). Any amount of principal or interest that is due under the Note, which is not paid by the respective Maturity Date, will bear interest at 14% per annum until it is paid. The Note can be prepaid by the Company at any time while the Note is outstanding. In the event that the Company closes a future financing of at least $1,000,000 while the Note is outstanding, the Company would become obligated to pay all amounts outstanding under the Note within a reasonable time after such closing. On November 12, 2015, the Company amended the SPA it entered into with Glamis to limit the amount Glamis is obligated to advance to the Company under the Glamis Note to $135,000 and amend the Note to reflect a principal balance of $135,000 after giving effect to an August 24,2015 payment by Glamis to the Company of $65,000 under the Note. No further advances will be made by Glamis to the Company under the Note. On March 1, 2016 the Company finalized a settlement of debt owed to Glamis Capital SA through a conversion into common stock of the Company. The total debt of $135,000 plus accrued and unpaid interest of $7,403 for a total of $142,403 was converted into 1,808,288 common stock par value $.0001 based on an average of the previous 20 days close price of the common stock of the company discounted by 25% for a price of $.074875 per share. The loss on extinguishment of this debt was determined to be $354,876 based on the date of the debt settlement agreement of February 24, 2016 and the closing stock price on that date to be $.0275. Securities Purchase Agreement and Convertible Notes Issued to Old Main Capital, LLC On March 9, 2016 (the Issuance Date) we closed on the transaction contemplated by the securities purchase agreement (the SPA) we entered into with Old Main Capital, LLC (Old Main), whereby Old Main agreed to purchase from the Company a convertible promissory note (the March 2016 Note) in the original principal amount of $296,153 for $269,500, net of an original issuance discount of $26,653 (the Purchase Price). The March 2016 Note bears interest at the rate of 10% per annum. The Purchase Price will be paid as follows: (i) $84,500 was paid in cash to us on March 12, 2016 (ii) $100,000 was paid in cash to us on April 6, 2016 (iii) $85,000 May 6, 2016. The principal from each funding date and the accrued and unpaid interest relating to that principal amount is due and payable on March 9, 2017 (the Maturity Date). Any amount of principal or interest that is due under the March 2016 Note which is not paid by the Maturity Date will bear interest at the rate of 24% per annum until it is paid and subject to further increase as discussed below. Beginning 6 months after the Issuance Date, we are required to make bi-weekly amortization payments (one payment every 2 weeks), consisting of 1/12 th The March 2016 Note can be prepaid by us at any time while the March 2016 Note is outstanding, at a prepayment price of 125% multiplied by the outstanding principal and interest of the March 2016 Note, subject to Old Mains discretionary acceptance. If an event of default occurs under the March 2016 Note, which is not cured within three business days, then upon Old Mains provision of notice to the Company of the occurrence of such event of default, the Company shall within three business days of such default notice, pay the total amount outstanding under the March 2016 Note in cash (including principal, accrued and unpaid interest, applicable penalties (including default multipliers). In the event that the Company does not pay the total amount outstanding within three (3) business days of such default notice, then the total amount outstanding under the March 2016 Note (post-default amount) at that time shall increase by 50%, and on the fourth business day after such default notice (the Second Amortization Payment Date), the Company shall begin to make weekly amortization payments (for the avoidance of doubt, weekly shall mean every week) (each a Weekly Payment), in (1) cash to Old Main or (2) Common Stock at a price per share equal to the lesser of (i) the closing price of our common stock on March 9, 2016 or (ii) 52% of the lowest VWAP of the Common Stock for the 15 consecutive Trading Days ending on the Trading Day that is immediately prior to the applicable conversion date. Each Weekly Payment shall consist of the greater of (i) $10,000.00 of value under the March 2016 Note or (ii) 1/24th of the total outstanding amount under this March 2016 Note as of the Second Amortization Payment Date, including the principal, accrued and unpaid interest (prorated through the entire pay-off period), and any applicable penalties. On June 9, 2016 we amended the March 2016 Note whereby we revised the note to remove the equity condition limitations, removed the amortization payment requirements and to permit voluntary conversions in common stock. We also revised the conversion price to mean the lesser of (a) the closing price of our common stock on March 9, 2016 or (b) 60% of the lowest VWAP price of our common stock for the 15 consecutive trading days ending on the trading day that is immediately prior to any applicable conversion date. The amendment was accounted for using the extinguishment of debt method. We recorded an $88,956 loss on extinguishment of debt. On June 9, 2016 (the Issuance Date) we closed on the transaction contemplated by the securities purchase agreement (the SPA) we entered into with Old Main Capital, LLC (Old Main), whereby Old Main agreed to purchase from the Company a convertible promissory note (the Note) in the original principal amount of $87,912 for $80,000, net of an original issuance discount of $7,912 (the Purchase Price). The Note bears interest at the rate of 10% per annum. The Purchase Price was paid on June 9, 2016 in cash. The principal from the funding date and the accrued and unpaid interest relating to that principal amount is due and payable on June 9, 2017 (the Maturity Date). Any amount of principal or interest that is due under the Note which is not paid by the Maturity Date will bear interest at the rate of 24% per annum until it is paid and subject to further increase as discussed below. The conversion price is the lesser of (a) the closing price of our common stock on June 9, 2016 or (b) 60% of the lowest VWAP price of our common stock for the 15 consecutive trading days ending on the trading day that is immediately prior to any applicable conversion date. Equity Line of Credit On March 9, 2016, we issued an 8% convertible promissory note in the principal amount of $250,000 to Old Main as a commitment fee for entering into a term sheet whereby Old Main agreed to provide us with up to $5,000,000 in financing over a 24 month period through the purchase of our common stock. The proposed equity line will be subject to certain conditions, including, but not limited to, our filing of a Registration Statement covering the resale of the securities issued to Old Main and our continued compliance with the disclosure requirements under the Securities Exchange Act of 1934, as amended. Old Mains commitment to provide funding under the equity line of credit is subject to us entering into a definitive and binding agreement related to the proposed equity line of credit and as of June 30, 2016 we have not entered into any such agreement. The terms and conditions of the $250,000 note are substantially identical to the March 2016 Note except the interest rate which is 8% per annum, half of which is guaranteed and the total amount of interest due on the Note for a period of six months is deemed earned as of the date the note was issued. All interest payments will be payable in cash, or subject to certain equity conditions in cash or common stock in the Companys discretion. Accrued and unpaid interest shall be due on payable on each conversion date and on the date the note matures, or as otherwise provided for in the note. Beginning six months after the date of the note, the Company is required to begin to make bi-weekly amortization payments (for the avoidance of doubt, bi-weekly shall mean every two weeks), in cash to Old Main until the note is repaid in full. Each bi-weekly payment shall consist of at least 1/12th of the total outstanding amount under the note as of the amortization payment date, including the principal, accrued and unpaid interest (prorated through the entire pay-off period pursuant to this paragraph), and any applicable penalties. The Company may make a bi-weekly payment to Old Main in the Companys common stock, in the event that the equity conditions provided for in the note are satisfied. The maturity date of the note in March 9, 2017. We amended this convertible note on June 9, 2016 to remove the equity condition limitations, removed the amortization payment requirements, to permit voluntary conversions in common stock and revised the conversion price to mean the lesser of (a) the closing price of our common stock on March 9, 2016 or (b) 60% of the lowest VWAP price of our common stock for the 15 consecutive trading days ending on the trading day that is immediately prior to any applicable conversion date. This amendment was treated as an extinguishment of debt and a resultant loss on extinguishment of debt of $94,030 was realized. Securities Purchase Agreement and Convertible Note Issued to SBI Investments LLC, 2014-1 On June 30, 2016 (the Issuance Date) we closed on the transaction contemplated by the securities purchase agreement (the SPA) we entered into with SBI Investments LLC, 2014-1 (SBI), whereby SBI agreed to purchase from the Company a convertible promissory note (the Note) in the original principal amount of $550,000 for $500,000 net of an original issuance discount of $50,000 (the Purchase Price). The Note bears interest at the rate of 8% per annum. The Purchase Price was paid on June 30, 2016 in cash. The principal from the funding date and the accrued and unpaid interest relating to that principal amount is due and payable on June 30, 2017 (the Maturity Date). Any amount of principal or interest that is due under the Note which is not paid by the Maturity Date will bear interest at the rate of 24% per annum until it is paid and subject to further increase as discussed below. The conversion price is the lesser of (a) the closing price of our common stock on June 30, 2016 ($0.08 per share) or (b) 60% of the lowest VWAP price of our common stock for the 20 consecutive trading days ending on the trading day that is immediately prior to any applicable conversion date. The principal from each funding date and the accrued and unpaid interest relating to that principal amount is due and payable on June 9, 2017 (the Maturity Date). Any amount of principal or interest that is due under the Note which is not paid by the Maturity Date will bear interest at the rate of 24% per annum until it is paid and subject to further increase as discussed below. This convertible debt has been accounted for as a derivative liability and is included in the Note 5 derivative liability calculations below. Beginning 6 months after the Issuance Date, we are required to make bi-weekly amortization payments (one payment every 2 weeks), consisting of 1/12 th The Note can be prepaid by us at any time while the Note is outstanding, at a prepayment price of 125% multiplied by the outstanding principal and interest of the Note, subject to SBIs discretionary acceptance. If an event of default occurs under the Note, which is not cured within three business days, then upon SBIs provision of notice to the Company of the occurrence of such event of default, the Company shall within three business days of such default notice, pay the total amount outstanding under the Note in cash (including principal, accrued and unpaid interest, applicable penalties (including default multipliers). In the event that the Company does not pay the total amount outstanding within three (3) business days of such default notice, the company will pay interest at 24%. |
Derivative Liability
Derivative Liability | 6 Months Ended |
Jun. 30, 2016 | |
Derivative Instrument Detail [Abstract] | |
Derivative Liability | Note 5 Derivative Liability In connection with the sale of debt or equity instruments, the Company may sell options or warrants to purchase our common stock. In certain circumstances, these options or warrants may be classified as derivative liabilities, rather than as equity. Additionally, the debt or equity instruments may contain embedded derivative instruments, such as embedded derivative features which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument liability. The Companys derivative instrument liabilities are re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges or credits to income in the period in which the changes occur. For options, warrants and bifurcated embedded derivative features that are accounted for as derivative instrument liabilities, the Company estimates fair value using either quoted market prices of financial instruments with similar characteristics or other valuation techniques. The valuation techniques require assumptions related to the remaining term of the instruments and risk-free rates of return, our current common stock price and expected dividend yield, and the expected volatility of our common stock price over the life of the instrument. The following table summarizes the warrant derivative liabilities and convertible notes activity for the period ending June 30, 2016: Description Derivative Liabilities Fair value at December 31, 2015 $ 106,265 Change due to Issuances 371,562 Change due to debt extinguishment 91,070 Change due to Exercise/Conversion (421,371 ) Change in Fair Value 261,618 Fair value at June 30, 2016 $ 409,144 For the period ended June 30, 2016, net derivative expense was $157,926. The lattice methodology was used to value the embedded derivatives within the convertible note and the warrants issued, with the following assumptions. Assumptions June 30, 2016 Dividend yield 0.00 % Risk-free rate for term 0.21-1.68 % Volatility 138.4-161.1 % Maturity dates .19-4.19 years Stock Price 0.075 During the period ending March 31, 2016, the Company amended the derivative notes on March 9, 2016. The amendment included revising the Alternate Conversion Price to mean 60% of the lowest traded price of the common stock for the 15 consecutive trading days prior to the conversion date. The derivative liability increased by $91,070 due to the amendment which was booked as an additional debt discount. During the quarter ending September 30, 2015, the Company issued 850,000 warrants to an investor as part of their Securities Purchase Agreement in which the investor acquired a Convertible Note. The warrants have an exercise price of $0.2625 and a five-year term. The warrants are treated as derivative liabilities since the holder has anti-dilution protections that will re-price the warrant upon the issuance of lower priced equity linked instruments by the Company for the period of 180 days after issuance. The fair value of the derivative liability related to these warrants at issuance was valued at $169,270 and was booked as a debt discount to the Convertible Note and booked as a derivative liability on the balance sheet. The embedded conversion feature of the Convertible Note is treated as a derivative liability since the conversion price is reset upon a fundamental transaction event. The fair value of the derivative liability related to the embedded conversion feature was valued at $92,659 and was booked as a debt discount (up to the amount of the note, with the excess expensed as interest expense). |
Convertible Debt
Convertible Debt | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Convertible Debt | Note 6 Convertible Debt Old Main Capital, LLC September 2015: On September 14, 2015 (the Issuance Date), the Company closed on the transactions contemplated by the securities purchase agreement (the SPA) with Old Main Capital, LLC (Old Main), whereby Old Main agreed to invest $450,000.00 (the Purchase Price) in our Company in exchange for the Note (as defined below) and Warrants (as defined below). Pursuant to the SPA, we issued a promissory note to Old Main, in the original principal amount of $473,864.00, which bears interest at 10% per annum (the September 2015 Note). The Purchase Price will be paid as follows: (1) $250,000.00 funded in cash to us on the Issuance Date, (2) the remaining $200,000.00 within 30 days after the Issuance Date. The principal from each funding date, coupled with the accrued and unpaid interest relating to that principal amount, is due and payable on September 8, 2016 (the Maturity Date). Any amount of principal or interest that is due under the September 2015 Note, which is not paid by the Maturity Date, will bear interest at the rate of 24% per annum until it is paid. Beginning 6 months after the Issuance Date, we are required to make bi-weekly amortization payments (one payment every 2 weeks), consisting of 1/12 th The September 2015 Note can be prepaid by us at any time while the September 2015 Note is outstanding, at a prepayment price of 125% multiplied by the outstanding principal and interest of the September 2015 Note, subject to Old Mains discretionary acceptance. If an event of default occurs under the September 2015 Note, which is not cured within 10 business days, Old Main has the option to require our redemption of the September 2015 Note in cash at a redemption price of 130% multiplied by the outstanding principal and interest of the September 2015 Note. The September 2015 Note contains representations, warranties, events of default, beneficial ownership limitations, and other provisions that are customary of similar instruments. Effective on March 9, 2016, the September 2015 Note was amended whereby the conversion price in effect on any Conversion Date shall be equal to the lesser of the (i) closing price of the Common Stock on September 8, 2015 (Fixed Conversion Price), or (ii) 60% of the lowest traded price of the Common Stock for the 15 consecutive trading days ending on the trading day that is immediately prior to the applicable Conversion Date. All such determinations will be appropriately adjusted for any stock dividend, stock split, stock combination, reclassification or similar transaction that proportionately decreases or increases the Common Stock during such measuring period. This amendment triggered an extinguishment of the debt since the change in the fair value of the embedded derivative exceeded 10% of the carrying value of the debt. The Company booked a $144,205 loss on extinguishment based on the amendment. The Company has converted $473,158 of principal and $15,416 of interest for 8,172,352 shares ranging in price per share of $.043 to .085 to June 30, 2016. There is a remaining balance of principal and interest of $14,982 which has subsequently been paid in July 2016. In conjunction with the issuance of the September 2015 Note, we simultaneously issued 850,000 common stock purchase warrants to Old Main (the Warrants). The Warrants may be exercised by Old Main at any time in the 5-year period following the issuance. The exercise price for each share of the Common Stock is equal to the closing price of the Common Stock on September 8, 2015, $0.2625 per share. On June 9, 2016 and June 30, 2016, the Company entered (either a new issuance or amendment to the 3/9/16 issuance which requires derivative treatment on 6/9/16) into convertible derivative notes with Old Main Capital, LLC and SBI Investments LLC Sea Otter Global Ventures LLC (referred to as the the Holders), in the initial amount of $250,000 (Old Main Capital Commitment Fee Note), $296,153 (Old Main Capital Bridge Note), $87,912 (Old Main Capital Note), and $550,000 (SBI Investments LLC Sea Otter Global Vent On June 9, 2016 and June 30, 2016, the Company entered (either a new issuance or amendment to the 3/9/16 issuance which requires derivative treatment on 6/9/16) into convertible derivative notes with Old Main Capital, LLC and SBI Investments LLC Sea Otter Global Ventures LLC (referred to as the the Holders), in the initial amount of $250,000 (Old Main Capital Commitment Fee Note), $296,153 (Old Main Capital Bridge Note), $87,912 (Old Main Capital Note), and $550,000 (SBI Investments LLC Sea Otter Global Ventures LLC Note) (with Original Issue Discounts and deferred financing costs). The notes bear an interest rate of 8% or 10% per annum and matures in 1 year or less under the convertible note agreements, the lender has the right to convert all or any part of the outstanding and unpaid principal and interest into shares of the Companys common stock. In addition, we issued the SBISea Otter Holder a warrant to acquire 250,000 shares of the Companys common stock. The terms of the Convertible Note is as follows: 1. The Holders have the right from and after a 180 day delay from the Date of Issuance, and until any time until the Note is fully paid, to convert any outstanding and unpaid principal portion of the Note, and accrued interest, into fully paid and nonassessable shares of Common (par value $.001 per share). Biweekly amortization payments are due after 6 months. 2. The Convertible Notes are convertible at a fixed rate of $0.078 or $0.075 with no reset provisions. The 6/9/16 notes convert at the lower of the fixed rate or this variable rate. 3. Beneficial ownership is limited to 9.99%. 4. The Company may redeem the Notes for 125% or 150% of the redemption amount and accrued interest. The Company may upon certain equity conditions redeemed certain notes at the lessor of fixed conversion price and 60% of 15 Trading day low VWAP. 5. In the event of default the Note bears interest at 24% per annum and converts at 60% of 15 trading day low VWAP (default or fundamental transaction) a derivative feature. The June 9 th The terms of the SBI Warrants are as follows: 1. The Warrants have a 3 year term. 2. The 2 issuances of 125,000 Warrant each may be exercised at a conversion price of the lesser of: (i) $0.0820 or $0.0960, or (ii) any lower price of equity linked instruments issued by the Company while the warrant is issued and outstanding (full ratchet reset). This antidilution protections provides a full reset upon the issuance of lower price securities by the Company and is available to SBI during the initial 180 days that the Warrant is outstanding. 3. Beneficial ownership is limited to 4.99% initially and upon Holder request to 9.99%. On June 9, 2016, the amended Old Capital notes (Bridge Note and Commitment Fee) provided the holder with a variable rate conversion feature. This feature taints all warrants/notes and ongoing derivative treatment is required until the note is paid or converted in full. 6. The Company may redeem the Notes for 125% or 150% of the redemption amount and accrued interest. The Company may upon certain equity conditions redeemed certain notes at the lessor of fixed conversion price and 60% of 15 Trading day low VWAP. 7. In the event of default the Note bears interest at 24% per annum and converts at 60% of 15 trading day low VWAP (default or fundamental transaction) a derivative feature. Following is an analysis of convertible debt issued to Old Main Capital and SBI Investments at June 30, 2016: June 30, 2016 Contractual balance $ 1,184,591 Less unamortized discount (244,267 ) Convertible debt $ 940,324 The above amount does not include accrued interest to June 30, 2016 of $65,660 which is included with Accounts payable and accrued expenses. This note is a derivative because it contains an embedded conversion feature that resets the conversion price upon a fundamental transaction event. The Company recorded a debt discount based on the original issue discount, the embedded derivative, and the derivative warrant issued The debt discount is being amortized over the term of the convertible debt. |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 6 Months Ended |
Jun. 30, 2016 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | Note 7 - Fair Value of Financial Instruments. The Companys financial instruments consist of cash and cash equivalents, accounts payable, accrued liabilities and convertible debt. The estimated fair value of cash, accounts payable and accrued liabilities approximate their carrying amounts due to the short-term nature of these instruments. The Company utilizes various types of financing to fund its business needs, including convertible debt with warrants attached. The Company reviews its warrants and conversion features of securities issued as to whether they are freestanding or contain an embedded derivative and, if so, whether they are classified as a liability at each reporting period until the amount is settled and reclassified into equity with changes in fair value recognized in current earnings. At March 31, 2016, the Company had convertible debt and warrants to purchase common stock. The fair value of the warrants and the embedded conversion feature of the convertible debt is classified as a liability. Some of these units have embedded conversion features that are treated as a discount on the notes. Such financial instruments are initially recorded at fair value and amortized to interest expense over the life of the debt using the effective interest method. Inputs used in the valuation to derive fair value are classified based on a fair value hierarchy which distinguishes between assumptions based on market data (observable inputs) and an entitys own assumptions (unobservable inputs). The hierarchy consists of three levels: Level one Quoted market prices in active markets for identical assets or liabilities; Level two Inputs other than level one inputs that are either directly or indirectly observable; and Level three Unobservable inputs developed using estimates and assumptions, which are developed by the reporting entity and reflect those assumptions that a market participant would use. Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter. The Companys derivative liability is measured at fair value on a recurring basis. The Company classifies the fair value of these convertible notes and warrants derivative liability under level three. The Companys settlement payable is measured at fair value on a recurring basis based on the most recent settlement offer. The Company classifies the fair value of the settlement payable under level three. The Companys rescission liability is measured at fair value on a recurring basis based on the most recent stock price. The Company classifies the fair value of the rescission liability under level one. Based on ASC Topic 815 and related guidance, the Company concluded the common stock purchase warrants are required to be accounted for as derivatives as of the issue date due to a reset feature on the exercise price. At the date of issuance warrant derivative liabilities were measured at fair value using either quoted market prices of financial instruments with similar characteristics or other valuation techniques. The Company records the fair value of these derivatives on its balance sheet at fair value with changes in the values of these derivatives reflected in the consolidated statements of operations as Gain (loss) on derivative liabilities. These derivative instruments are not designated as hedging instruments under ASC 815-10 and are disclosed on the balance sheet under Derivative Liabilities. The following table presents liabilities that are measured and recognized at fair value as of June 30, 2016 on a recurring and non-recurring basis: Description Level 1 Level 2 Level 3 Gains (Losses) Derivatives $ $ $ 409,144 $ (275,502 ) Fair Value at June 30, 2016 $ $ $ 409,144 $ (275,502 ) |
Related Party Transactions
Related Party Transactions | 6 Months Ended |
Jun. 30, 2016 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 8 - Related Party Transactions Related Parties Related parties with whom the Company had transactions are: Related Parties Relationship Stewart Garner Chairman, CEO, CFO and director Consulting services from Officer Consulting services provided by the officer for the period from the three months ended June 30, 2016 and 2015 were as follows: For the Six months Ended June 30, 2016 For the Six months Ended June 30, 2015 President, Chief Executive Officer and Chief Financial Officer $ 50,400 $ 36,440 During the six month period ended, June 30, 2016 the Company borrowed $39,424 from Stewart Garner, the President, Chief Executive Officer and Chief Financial Officer of the Company, to fund operations. These loans are unsecured, due on demand and carry no interest. |
Stockholders' Equity (Deficit)
Stockholders' Equity (Deficit) | 6 Months Ended |
Jun. 30, 2016 | |
Equity [Abstract] | |
Stockholders' Equity (Deficit) | Note 9 - Stockholders Equity (Deficit) Shares Authorized Upon formation the total number of shares of all classes of stock which the Company is authorized to issue is seventy-five million (75,000,000) shares of common stock, par value $.001 per share. On January 31, 2014, effective upon the filing of an amendment to the Article of Incorporation of the Company with the Nevada Secretary of State, the Company increased its authorized share capital to 125,000,000 shares consisting of 120,000,000 shares of common stock, par value $0.001 per share and 5,000,000 shares of preferred stock, par value $0.001 per share and effectuated a 10 for 1 stock split. All shares and per share amounts in the financial statements have been adjusted to give retroactive effect to the ten-for-one (1:10) Forward Stock Split. Common Stock Common Shares Issued Cash No common shares were issued for cash during the period. On March 1, 2016 $142,403 of debt and accrued interest was converted to 1,808,288 shares of common stock at a conversion price of $.074875 per share. On March 14, 2016 $42,177 of debt was converted to 628,293 shares of common stock at a conversion price of $.06713 per share. On April 6, 2016 $25,000 of debt was converted to 295,509 shares of common stock at a conversion price of $.0846 per share. On April 14, 2016 $25,000 of debt was converted to 347,223 shares of common stock at a conversion price of $.072 per share. On April 18, 2016 $35,000 of debt was converted to 486,112 shares of common stock at a conversion price of $.072 per share. On April 25, 2016 $50,000 of debt was converted to 694,445 shares of common stock at a conversion price of $.072 per share. On April 27, 2016 $30,000 of debt was converted to 458,715 shares of common stock at a conversion price of $.0654 per share. On April 29, 2016 $35,000 of debt was converted to 583,334 shares of common stock at a conversion price of $.06 per share. On May 2, 2016 $36,397 of debt and interest were converted to 606,609 shares of common stock at a conversion price of $.06 per share. On May 4, 2016 $40,000 of debt was converted to 740,741 shares of common stock at a conversion price of $.054 per share. On May 11, 2016 $40,000 of debt was converted to 740,741 shares of common stock at a conversion price of $.054 per share. On May 16, 2016 $30,000 of debt was converted to 555,556 shares of common stock at a conversion price of $.054 per share. Effective May 17, 2016, the Company redeemed 40,000,000 shares of its common stock held by Consumer Electronics Ventures Corp. (Consumer Electronics), its former majority shareholder. The Company did not pay any cash compensation to Consumer Electronics for the redemption which was made in consideration of the intended increase in value of the remaining shares of common stock held by Consumer Electronics. On May 20, 2016 $30,000 of debt was converted to 555,556 shares of common stock at a conversion price of $.054 per share. On May 26, 2016 $30,000 of debt was converted to 613,497 shares of common stock at a conversion price of $.0489 per share. On June 6, 2016 $25,000 of debt was converted to 514,404 shares of common stock at a conversion price of $.0486 per share. On June 14, 2016 $15,000 of debt was converted to 351,618 shares of common stock at a conversion price of $.04266 per share. |
Acquisition of Assets
Acquisition of Assets | 6 Months Ended |
Jun. 30, 2016 | |
Business Combinations [Abstract] | |
Acquisition of Assets | Note 10 - Acquisition of Assets On November 10, 2015, the Company entered into an Asset Purchase Agreement (the Asset Purchase Agreement) with Pixorial, Inc. (the Seller), pursuant to which the Company agreed to purchase, and the Seller agreed to sell, Pixorials assets (the Pixorial Asset Acquisition), which are comprised of source code, software, trade secrets, processes, ideas, know-how, improvements, discoveries, developments, designs, techniques and contract rights related to the Pixorial app, including but not limited to contract rights related to the Pixorial app for inclusion on the Apple store and the Google Play store. Pixorials software offers online user-friendly tools and applications to access, download, edit, tag, process, store, organize and share videos, photos and music from any device, services which we plan to integrate with our existing software. Under the terms of the Asset Purchase Agreement, the Company agreed to issue 3,200,000 shares of its unregistered common stock to the existing shareholders and certain creditors of Pixorial, and, pending the closing, to enter into a consulting agreement with Andres Espineira (the Espineira Consulting Agreement), Pixorials founder and Chief Executive Officer, the duration of which will be 40 months from the date of the Asset Purchase Agreement. Under the terms of the Espineira Consulting Agreement, Mr. Espineira will be responsible for leading the integration team that will be engaged in the development of the enhancements to the Companys existing life-logging software tools by incorporating the tools developed by Pixorial. The Espineira Consulting Agreement provides for the Companys payment to him of $8,000 per month and awards him stock options to acquire 6,000,000 shares of the Companys common stock exercisable at the market price of the common stock as of October 31, 2015, one-third the number of which may be sold beginning as of each of the first three anniversaries of November 1, 2015. The shares to be issued to Pixorials shareholders will also be subject to a lock-up agreement whereby one-third the number received by each may be sold beginning as of each of the first three anniversaries of the closing of the Pixorial Asset Acquisition. Additionally, under the terms of the Asset Purchase Agreement, the Company and Pixorial have entered into a licensing agreement effective as of November 1, 2015 (the Pixorial License Agreement) whereby the Company has licensed the exclusive use of certain of Pixorials software, source code, software, trade secrets, processes, ideas, know-how, improvements, discoveries, developments, designs, techniques and contract rights related to the Licensors Pixorial app (the Pixorial Software). The duration of the Pixorial License Agreement is the earlier of twelve months or the closing of the transactions under the Asset Purchase Agreement. Consummation of the Pixorial Asset Acquisition is subject to certain conditions and is expected to be closed no later than April 30, 2016. In order to extend the April 30, 2016 deadline for consummating the purchase of the assets of Pixorial as discussed in Note 10, the Company and Pixorial entered into Amendment No. 2 to Asset Purchase Agreement (the Second Amendment) dated May 3, 2016 that extends the deadline for consummating the transactions contemplated under the Asset Purchase Agreement to June 15, 2016. The Asset Purchase Agreement was closed on June 30, 2016 whereby the Company issued 2,600,200 shares of common stock. The common stock was valued at $195,015 based on the closing price of $.075/share of the Companys common stock on the acquisition date. The purchase price as allocated as follows: trademark - $5,000 and customer list - $190,015. Management determined that these intangible assets were impaired and took a charge to earnings of $195,015 during the period ended June 30, 2016. |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2016 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 11 - Subsequent Events The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that there were no reportable subsequent event(s) to be disclosed. |
Summary of Significant Accoun19
Summary of Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Basis of Presentation - Unaudited Interim Financial Information | Basis of Presentation - Unaudited Interim Financial Information The accompanying unaudited interim financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (SEC) to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The unaudited interim financial statements furnished reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. Unaudited interim results are not necessarily indicative of the results for the full fiscal year. These unaudited interim consolidated financial statements should be read in conjunction with the financial statements of the Company for the year ended December 31, 2015 and notes thereto contained in the information as part of the Companys Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission on April 8, 2016. |
Use of Estimates and Assumptions | Use of Estimates and Assumptions The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Critical accounting estimates are estimates for which (a) the nature of the estimate is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change and (b) the impact of the estimate on financial condition or operating performance is material. The Companys critical accounting estimates and assumptions affecting the financial statements were: (i) Assumption as a going concern (ii) Allowance for doubtful accounts (iii) Valuation allowance for deferred tax assets These significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to these estimates or assumptions, and certain estimates or assumptions are difficult to measure or value. Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Management regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates are adjusted accordingly. Actual results could differ from those estimates. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (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 accounting principles generally accepted in the United States of America (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 (3) 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 (3) 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. Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. 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. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument. The carrying amount of the Companys financial assets and liabilities, such as cash, prepaid expenses, accounts payable and accrued expenses approximate their fair value because of the short maturity of those instruments. Transactions involving related parties cannot be presumed to be carried out on an arms-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arms-length transactions unless such representations can be substantiated. The Company includes fair value information in the notes to financial statements when the fair value of its financial instruments is different from the book value. When the book value approximates fair value, no additional disclosure is made. |
Valuation of Derivatives | Valuation of Derivatives The Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, Derivatives and Hedging. The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance sheet date. The change in fair value is recorded in the statement of operations as other income (expense). Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. Equity instruments that are initially classified as equity that become subject to reclassification under ASC Topic 815 are reclassified to liabilities at the fair value of the instrument on the reclassification date. We analyzed the derivative financial instruments in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed to an entitys own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted for under the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys Own Stock also hinges on whether the instrument is indexed to an entitys own stock. A non-derivative instrument that is not indexed to an entitys own stock cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining whether an instrument or embedded feature is indexed to an entitys own stock. First, the instruments contingent exercise provisions, if any, must be evaluated, followed by an evaluation of the instruments settlement provisions. The Company utilized multinomial lattice models that value the derivative liability based on a probability weighted discounted cash flow model. The Company utilized the fair value standard set forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or incurred) or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation sale. The derivative liabilities result in a reduction of the initial carrying amount (as unamortized discount) of the Convertible Notes. This derivative liability is marked-to-market each quarter with the change in fair value recorded in the income statement. Unamortized discount is amortized to interest expense using the effective interest method over the life of the Convertible Note. |
Cash Equivalents | Cash Equivalents The Company considers all highly liquid investments with a maturity of three months or less to be cash and cash equivalents. There were no cash equivalents as at June 30, 2016. |
Furniture and Fixtures | Furniture and Fixtures Furniture and fixtures are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows: Estimated Useful Life (Years) Furniture and fixture 7 Upon sale or retirement, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the statements of operations. |
Related Parties | Related Parties The Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure of related party transactions. Pursuant to Section 850-10-20 the Related parties include: a. affiliates of the Company (Affiliate means, with respect to any specified Person, any other Person that, directly or indirectly through one or more intermediaries, controls, is controlled by or is under common control with such Person, as such terms are used in and construed under Rule 405 under the Securities Act); b. entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825-10-15, to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company; f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests. The financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of financial statements is not required in those statements. The disclosures shall include: a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d. a amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement. |
Commitments and Contingencies | Commitments and contingencies The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein. If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Companys financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. |
Revenue Recognition | Revenue Recognition The Company applies paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company recognizes revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured. The Company derives its revenues from sales contracts with its customer with revenues being generated upon rendering of services. Persuasive evidence of an arrangement is demonstrated via invoice; service is considered provided when the service is delivered to the customers; and the sales price to the customer is fixed upon acceptance of the purchase order and there is no separate sales rebate, discount, or volume incentive. |
Equity Instruments Issued to Parties Other Than Employees for Acquiring Goods or Services | Equity Instruments Issued to Parties Other Than Employees for Acquiring Goods or Services The Company accounts for equity instruments issued to parties other than employees for acquiring goods or services under the guidance of Sub-topic 505-50 of the FASB Accounting Standards Codification (Sub-topic 505-50). Pursuant to ASC paragraph 505-50-25-7, if fully vested, non-forfeitable equity instruments are issued at the date the grantor and grantee enter into an agreement for goods or services (no specific performance is required by the grantee to retain those equity instruments), then, because of the elimination of any obligation on the part of the counterparty to earn the equity instruments, a measurement date has been reached. A grantor shall recognize the equity instruments when they are issued (in most cases, when the agreement is entered into). Whether the corresponding cost is an immediate expense or a prepaid asset (or whether the debit should be characterized as contra-equity under the requirements of paragraph 505-50-45-1) depends on the specific facts and circumstances. Pursuant to ASC paragraph 505-50-45-1, a grantor may conclude that an asset (other than a note or a receivable) has been received in return for fully vested, non-forfeitable equity instruments that are issued at the date the grantor and grantee enter into an agreement for goods or services (and no specific performance is required by the grantee in order to retain those equity instruments). Such an asset shall not be displayed as contra-equity by the grantor of the equity instruments. The transferability (or lack thereof) of the equity instruments shall not affect the balance sheet display of the asset. This guidance is limited to transactions in which equity instruments are transferred to other than employees in exchange for goods or services. Pursuant to Paragraphs 505-50-25-8 and 505-50-25-9, an entity may grant fully vested, non-forfeitable equity instruments that are exercisable by the grantee only after a specified period of time if the terms of the agreement provide for earlier exercisability if the grantee achieves specified performance conditions. Any measured cost of the transaction shall be recognized in the same period(s) and in the same manner as if the entity had paid cash for the goods or services or used cash rebates as a sales discount instead of paying with, or using, the equity instruments. A recognized asset, expense, or sales discount shall not be reversed if a stock option that the counterparty has the right to exercise expires unexercised. Pursuant to ASC Paragraphs 505-50-30-2 and 505-50-30-11 share-based payment transactions with non-employees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The issuer shall measure the fair value of the equity instruments in these transactions using the stock price and other measurement assumptions as of the earlier of the following dates, referred to as the measurement date: (a) The date at which a commitment for performance by the counterparty to earn the equity instruments is reached (a performance commitment); or (b) The date at which the counterpartys performance is complete. If the Companys common shares are traded in one of the national exchanges the grant-date share price of the Companys common stock will be used to measure the fair value of the common shares issued, however, if the Companys common shares are thinly traded the use of share prices established in the Companys most recent private placement memorandum (PPM), or weekly or monthly price observations would generally be more appropriate than the use of daily price observations as such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market. Pursuant to ASC Paragraph 718-10-55-21 if an observable market price is not available for a share option or similar instrument with the same or similar terms and conditions, an entity shall estimate the fair value of that instrument using a valuation technique or model that meets the requirements in paragraph 718-10-55-11 and takes into account, at a minimum, all of the following factors: a. The exercise price of the option. b. The expected term of the option, taking into account both the contractual term of the option and the effects of employees expected exercise and post-vesting employment termination behavior: Pursuant to Paragraph 718-10-50-2(f)(2)(i) of the FASB Accounting Standards Codification the expected term of share options and similar instruments represents the period of time the options and similar instruments are expected to be outstanding taking into consideration of the contractual term of the instruments and holders expected exercise behavior into the fair value (or calculated value) of the instruments. The Company uses historical data to estimate holders expected exercise behavior. If the Company is a newly formed corporation or shares of the Company are thinly traded the contractual term of the share options and similar instruments is used as the expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term. c. The current price of the underlying share. d. The expected volatility of the price of the underlying share for the expected term of the option. Pursuant to ASC Paragraph 718-10-55-25 a newly publicly traded entity might base expectations about future volatility on the average volatilities of similar entities for an appropriate period following their going public. A nonpublic entity might base its expected volatility on the average volatilities of otherwise similar public entities. For purposes of identifying otherwise similar entities, an entity would likely consider characteristics such as industry, stage of life cycle, size, and financial leverage. Because of the effects of diversification that are present in an industry sector index, the volatility of an index should not be substituted for the average of volatilities of otherwise similar entities in a fair value measurement. Pursuant to paragraph 718-10-S99-1 if shares of a company are thinly traded the use of weekly or monthly price observations would generally be more appropriate than the use of daily price observations as the volatility calculation using daily observations for such shares could be artificially inflated due to a larger spread between the bid and asked quotes and lack of consistent trading in the market. The Company uses the average historical volatility of the comparable companies over the expected term of the share options or similar instruments as its expected volatility. e. The expected dividends on the underlying share for the expected term of the option. The expected dividend yield is based on the Companys current dividend yield as the best estimate of projected dividend yield for periods within the expected term of the share options and similar instruments. f. The risk-free interest rate(s) for the expected term of the option. Pursuant to ASC 718-10-55-28 a U.S. entity issuing an option on its own shares must use as the risk-free interest rates the implied yields currently available from the U.S. Treasury zero-coupon yield curve over the contractual term of the option if the entity is using a lattice model incorporating the options contractual term. If the entity is using a closed-form model, the risk-free interest rate is the implied yield currently available on U.S. Treasury zero-coupon issues with a remaining term equal to the expected term used as the assumption in the model. Pursuant to ASC paragraph 505-50-S99-1, if the Company receives a right to receive future services in exchange for unvested, forfeitable equity instruments, those equity instruments are treated as unissued for accounting purposes until the future services are received (that is, the instruments are not considered issued until they vest). Consequently, there would be no recognition at the measurement date and no entry should be recorded. |
Stock-Based Compensation | Stock-Based Compensation The Company records stock-based compensation in accordance with FASB ASC Topic 718, Compensation Stock Compensation |
Research and Development | Research and Development The Company follows paragraph 730-10-25-1 of the FASB Accounting Standards Codification (formerly Statement of Financial Accounting Standards No. 2, Accounting for Research and Development Costs Research and Development Arrangements |
Deferred Tax Assets and Income Tax Provision | Deferred Tax Assets and Income Tax Provision The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of operations in the period that includes the enactment date. The Company adopted the provisions of paragraph 740-10-25-13 of the FASB Accounting Standards Codification. Paragraph 740-10-25-13 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under paragraph 740-10-25-13, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures. The estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary. Management makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous estimates of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in these jurisdictions. In managements opinion, adequate provisions for income taxes have been made for all years. If actual taxable income by tax jurisdiction varies from estimates, additional allowances or reversals of reserves may be necessary. |
Tax Years That Remain Subject to Examination by Major Tax Jurisdictions | Tax years that remain subject to examination by major tax jurisdictions The Company discloses tax years that remain subject to examination by major tax jurisdictions pursuant to the ASC Paragraph 740-10-50-15. |
Earnings Per Share | Earnings per Share Earnings Per Share (EPS) is the amount of earnings attributable to each share of common stock. For convenience, the term is used to refer to either earnings or loss per share. EPS is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Pursuant to ASC Paragraphs 260-10-45-10 through 260-10-45-16 Basic EPS shall be computed by dividing income available to common stockholders (the numerator) by the weighted-average number of common shares outstanding (the denominator) during the period. Income available to common stockholders shall be computed by deducting both the dividends declared in the period on preferred stock (whether or not paid) and the dividends accumulated for the period on cumulative preferred stock (whether or not earned) from income from continuing operations (if that amount appears in the income statement) and also from net income. The computation of diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued during the period to reflect the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants. Pursuant to ASC Paragraphs 260-10-45-45-21 through 260-10-45-45-23 Diluted EPS shall be based on the most advantageous conversion rate or exercise price from the standpoint of the security holder. The dilutive effect of outstanding call options and warrants (and their equivalents) issued by the reporting entity shall be reflected in diluted EPS by application of the treasury stock method unless the provisions of paragraphs 260-10-45-35 through 45-36 and 260-10-55-8 through 55-11 require that another method be applied. Equivalents of options and warrants include non-vested stock granted to employees, stock purchase contracts, and partially paid stock subscriptions (see paragraph 260-10-55-23). Anti-dilutive contracts, such as purchased put options and purchased call options, shall be excluded from diluted EPS. Under the treasury stock method: a. Exercise of options and warrants shall be assumed at the beginning of the period (or at time of issuance, if later) and common shares shall be assumed to be issued. b. The proceeds from exercise shall be assumed to be used to purchase common stock at the average market price during the period. (See paragraphs 260-10-45-29 and 260-10-55-4 through 55-5.) c. The incremental shares (the difference between the number of shares assumed issued and the number of shares assumed purchased) shall be included in the denominator of the diluted EPS computation. The computation of basic and diluted loss per share for the six months ended June 30, 2016 and 2015 excludes the common stock equivalents of the following potentially dilutive securities because their inclusion would be anti-dilutive (the number of potentially dilutive securities issuable upon conversion of our convertible debt with a variable conversion rate is computed using the market price of our common stock during as of the last trading day of the reporting period): ● Stock Warrants (Exercise price - $0.2625/share) 850,000 common stock equivalents ● Stock Warrants (Exercise price - $0.082/share) 250,000 common stock equivalents ● Convertible Debt (Conversion price - $0.2625/share) 57,075 common stock equivalents ● Convertible Debt (Conversion price - $0.078/share) 3,986,676 common stock equivalents ● Convertible Debt (Conversion price - $0.078/share) 3,333,333 common stock equivalents ● Convertible Debt (Conversion price - $0.078/share) 1,183,436 common stock equivalents ● Convertible Debt (Conversion price - $0.075/share) 7,626,667 common stock equivalents ● Stock options (exercise price -$0.10/share) 6,000,000 common stock equivalents. There were no potentially dilutive shares outstanding for the reporting period ended June 30, 2016 or December 31, 2015. |
Cash Flows Reporting | Cash Flows Reporting The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (Indirect method) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification. |
Subsequent Events | Subsequent Events The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR. |
Recently Issued Accounting Pronouncements | Recently issued accounting pronouncements In May 2014, the FASB issued the FASB Accounting Standards Update No. 2014-09 Revenue from Contracts with Customers (Topic 606) (ASU 2014-09) This guidance amends the existing FASB Accounting Standards Codification, creating a new Topic 606, Revenue from Contracts with Customer. To achieve that core principle, an entity should apply the following steps: 1. Identify the contract(s) with the customer 2. Identify the performance obligations in the contract 3. Determine the transaction price 4. Allocate the transaction price to the performance obligations in the contract 5. Recognize revenue when (or as) the entity satisfies a performance obligations The ASU also provides guidance on disclosures that should be provided to enable financial statement users to understand the nature, amount, timing, and uncertainty of revenue recognition and cash flows arising from contracts with customers. Qualitative and quantitative information is required about the following: 1. Contracts with customers 2. Significant judgments and changes in judgments 3. Assets recognized from the costs to obtain or fulfill a contract. ASU 2014-09 is effective for periods beginning after December 15, 2016, including interim reporting periods within that reporting period for all public entities. Early application is not permitted. In June 2014, the FASB issued the FASB Accounting Standards Update No. 2014-12 Compensation-Stock Compensation (Topic 718) Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period (ASU 2014-12). The amendments clarify the proper method of accounting for share-based payments when the terms of an award provide that a performance target could be achieved after the requisite service period. The Update requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. The performance target should not be reflected in estimating the grant-date fair value of the award. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. The amendments in this Update are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. Earlier adoption is permitted and the Company has elected to implement the guidance in its quarter ended September 30, 2014. In August 2014, the FASB issued the FASB Accounting Standards Update No. 2014-15 Presentation of Financial Statements-Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entitys Ability to Continue as a Going Concern (ASU 2014-15). In connection with preparing financial statements for each annual and interim reporting period, an entitys management should evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entitys ability to continue as a going concern within one year after the date that the financial statements are issued (or within one year after the date that the financial statements are available to be issued when applicable). Managements evaluation should be based on relevant conditions and events that are known and reasonably knowable at the date that the financial statements are issued (or at the date that the financial statements are available to be issued when applicable). Substantial doubt about an entitys ability to continue as a going concern exists when relevant conditions and events, considered in the aggregate, indicate that it is probable that the entity will be unable to meet its obligations as they become due within one year after the date that the financial statements are issued (or available to be issued). The term probable is used consistently with its use in Topic 450, Contingencies. When management identifies conditions or events that raise substantial doubt about an entitys ability to continue as a going concern, management should consider whether its plans that are intended to mitigate those relevant conditions or events will alleviate the substantial doubt. The mitigating effect of managements plans should be considered only to the extent that (1) it is probable that the plans will be effectively implemented and, if so, (2) it is probable that the plans will mitigate the conditions or events that raise substantial doubt about the entitys ability to continue as a going concern. If conditions or events raise substantial doubt about an entitys ability to continue as a going concern, but the substantial doubt is alleviated as a result of consideration of managements plans, the entity should disclose information that enables users of the financial statements to understand all of the following (or refer to similar information disclosed elsewhere in the footnotes): a. Principal conditions or events that raised substantial doubt about the entitys ability to continue as a going concern (before consideration of managements plans) b. Managements evaluation of the significance of those conditions or events in relation to the entitys ability to meet its obligations. c. Managements plans that alleviated substantial doubt about the entitys ability to continue as a going concern. If conditions or events raise substantial doubt about an entitys ability to continue as a going concern, and substantial doubt is not alleviated after consideration of managements plans, an entity should include a statement in the footnotes indicating that there is substantial doubt about the entitys ability to continue as a going concern within one year after the date that the financial statements are issued (or available to be issued). Additionally, the entity should disclose information that enables users of the financial statements to understand all of the following: The amendments in this Update are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. In November 2014, the FASB issued the FASB Accounting Standards Update No. 2014-16 Derivatives and Hedging (Topic 815) Determining Whether the Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share Is More Akin to Debt or to Equity (ASU 2014-16). In January 2015, the FASB issued the FASB Accounting Standards Update No. 2015-01 Income Statement-Extraordinary and Unusual Items (Subtopic 225-20) Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items (ASU 2015-01). Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying financial statements. |
Summary of Significant Accoun20
Summary of Significant Accounting Policies (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Schedule of Furniture and Fixture Estimated Useful Life | Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows: Estimated Useful Life (Years) Furniture and fixture 7 |
Derivative Liability (Tables)
Derivative Liability (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Derivative Instrument Detail [Abstract] | |
Summary of Warrants Derivative Liabilities Activity | The following table summarizes the warrant derivative liabilities and convertible notes activity for the period ending June 30, 2016: Description Derivative Liabilities Fair value at December 31, 2015 $ 106,265 Change due to Issuances 371,562 Change due to debt extinguishment 91,070 Change due to Exercise/Conversion (421,371 ) Change in Fair Value 261,618 Fair value at June 30, 2016 $ 409,144 |
Schedule of Warrants Issued with Assumptions | The lattice methodology was used to value the embedded derivatives within the convertible note and the warrants issued, with the following assumptions. Assumptions June 30, 2016 Dividend yield 0.00 % Risk-free rate for term 0.21-1.68 % Volatility 138.4-161.1 % Maturity dates .19-4.19 years Stock Price 0.075 |
Convertible Debt (Tables)
Convertible Debt (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Schedule of Convertible Debt Analysis | Following is an analysis of convertible debt issued to Old Main Capital and SBI Investments at June 30, 2016: June 30, 2016 Contractual balance $ 1,184,591 Less unamortized discount (244,267 ) Convertible debt $ 940,324 |
Fair Value of Financial Instr23
Fair Value of Financial Instruments (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Fair Value Disclosures [Abstract] | |
Schedule of Fair Value of Liabilities | The following table presents liabilities that are measured and recognized at fair value as of June 30, 2016 on a recurring and non-recurring basis: Description Level 1 Level 2 Level 3 Gains (Losses) Derivatives $ $ $ 409,144 $ (275,502 ) Fair Value at June 30, 2016 $ $ $ 409,144 $ (275,502 ) |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Related Party Transactions [Abstract] | |
Schedule of Consulting Services Provided by the Officer | Consulting services provided by the officer for the period from the three months ended June 30, 2016 and 2015 were as follows: For the Six months Ended June 30, 2016 For the Six months Ended June 30, 2015 President, Chief Executive Officer and Chief Financial Officer $ 50,400 $ 36,440 |
Summary of Significant Accoun25
Summary of Significant Accounting Policies (Details Narrative) - USD ($) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2016 | Dec. 31, 2015 | |
Cash equivalents | $ 0 | |
Options outstanding | 6,000,000 | 6,000,000 |
Percentage of likelihood of being realized upon ultimate settlement | greater than fifty percent (50%) | |
Potentially dilutive shares outstanding | ||
Stock Warrants [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 850,000 | |
Anti-dilutive price per share | $ 0.2625 | |
Stock Warrants [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 250,000 | |
Anti-dilutive price per share | $ 0.082 | |
Convertible Debt [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 57,075 | |
Anti-dilutive price per share | $ 0.2625 | |
Convertible Debt [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 3,986,676 | |
Anti-dilutive price per share | $ 0.078 | |
Convertible Debt [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 3,333,333 | |
Anti-dilutive price per share | $ 0.078 | |
Convertible Debt [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 1,183,436 | |
Anti-dilutive price per share | $ 0.078 | |
Convertible Debt [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 7,626,667 | |
Anti-dilutive price per share | $ 0.075 | |
Stock Options [Member] | ||
Number of common stock equivalents excluded from EPS calculation | 6,000,000 | |
Anti-dilutive price per share | $ 0.10 |
Summary of Significant Accoun26
Summary of Significant Accounting Policies - Schedule of Furniture and Fixture Estimated Useful Life (Details) | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Furniture and Fixture Estimated Useful Life | 7 years |
Going Concern (Details Narrativ
Going Concern (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 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||||||
Accumulated deficit | $ 3,937,516 | $ 3,937,516 | $ 1,328,787 | |||
Net Loss | $ 1,419,279 | $ 322,496 | 2,608,729 | $ 612,759 | $ 1,086,538 | $ 185,883 |
Net Cash Used in Operating Activities | $ 477,209 | $ 355,476 |
Note Payable (Details Narrative
Note Payable (Details Narrative) - USD ($) | Jun. 09, 2016 | Mar. 09, 2016 | Mar. 02, 2016 | Sep. 14, 2015 | Aug. 24, 2015 | Jul. 20, 2015 | Mar. 31, 2016 | Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | May 06, 2016 | Apr. 06, 2016 | Mar. 12, 2016 | Dec. 31, 2015 | Nov. 12, 2015 | Jan. 31, 2014 |
Common stock par value | $ 0.001 | $ 0.001 | $ 0.001 | $ 0.001 | |||||||||||||
Common stock discounted percentage | 60.00% | ||||||||||||||||
Loss on extinguishment of debt | $ (182,986) | $ (682,067) | |||||||||||||||
Debt discount | 244,267 | 244,267 | $ 283,763 | ||||||||||||||
Note purchase price | $ 940,324 | $ 940,324 | $ 189,921 | ||||||||||||||
Old Main Capital, LLC [Member] | |||||||||||||||||
Note payable principal amount | $ 296,153 | ||||||||||||||||
Note payable interest rate | 10.00% | 24.00% | 24.00% | ||||||||||||||
Note payable bear interest rate until it is paid | 24.00% | ||||||||||||||||
Future financing minimum amount on debt | $ 30,000 | $ 30,000 | |||||||||||||||
Debt face amount | $ 269,500 | ||||||||||||||||
Debt discount | 26,653 | ||||||||||||||||
Note purchase price | $ 85,000 | $ 100,000 | |||||||||||||||
Debt maturity date | Mar. 9, 2017 | ||||||||||||||||
Common stock conversion description | The Base Conversion Price shall equal the lower of (i) the closing price of the Common Stock on March 9, 2016, or (ii) 70% of the lowest VWAP of the Common Stock for the 15 trading days immediately prior to the date of the Bi-Weekly Payment. | ||||||||||||||||
Securities Purchase Agreement [Member] | Glamis Capital SA [Member] | |||||||||||||||||
Agreed to invested in exchange for note payable | $ 200,000 | ||||||||||||||||
Note payable principal amount | $ 135,000 | $ 200,000 | $ 135,000 | ||||||||||||||
Note payable interest rate | 10.00% | ||||||||||||||||
Repayment of note payable | $ 65,000 | $ 70,000 | |||||||||||||||
Note payable bear interest rate until it is paid | 14.00% | ||||||||||||||||
Future financing minimum amount on debt | $ 1,000,000 | ||||||||||||||||
Accrued and unpaid interest | 7,403 | ||||||||||||||||
Settlement of debt | $ 142,403 | ||||||||||||||||
Conversion of number of stock issued | 1,808,288 | ||||||||||||||||
Common stock par value | $ 0.0001 | ||||||||||||||||
Common stock discounted percentage | 25.00% | ||||||||||||||||
Common stock discounted price per share | $ 0.74875 | ||||||||||||||||
Loss on extinguishment of debt | $ 354,876 | ||||||||||||||||
Common stock closing stock price | $ 0.0275 | ||||||||||||||||
Securities Purchase Agreement [Member] | Old Main Capital, LLC [Member] | |||||||||||||||||
Agreed to invested in exchange for note payable | $ 450,000 | ||||||||||||||||
Note payable principal amount | 14,982 | $ 473,864 | |||||||||||||||
Note payable interest rate | 10.00% | ||||||||||||||||
Settlement of debt | $ 144,205 | ||||||||||||||||
Common stock discounted percentage | 60.00% | 70.00% | |||||||||||||||
Note purchase price | $ 84,500 | ||||||||||||||||
Debt maturity date | Sep. 8, 2016 | ||||||||||||||||
Securities Purchase Agreement [Member] | SBI Investments LLC [Member] | |||||||||||||||||
Note payable interest rate | 24.00% | 24.00% | |||||||||||||||
Note payable bear interest rate until it is paid | 24.00% | 24.00% | |||||||||||||||
Future financing minimum amount on debt | $ 25,000 | $ 25,000 | |||||||||||||||
Common stock discounted percentage | 60.00% | ||||||||||||||||
Common stock closing stock price | $ 0.08 | ||||||||||||||||
Debt face amount | 550,000 | $ 550,000 | |||||||||||||||
Debt discount | 50,000 | 50,000 | |||||||||||||||
Note purchase price | $ 500,000 | $ 500,000 | |||||||||||||||
Debt maturity date | Jun. 30, 2017 | ||||||||||||||||
Common stock conversion description | The Base Conversion Price shall equal the lower of (i) the closing price of the Common Stock on June 30, 2016, $.08 per share, or (ii) 60% of the lowest VWAP of the Common Stock for the 20 trading days immediately prior to the date of the Bi-Weekly Payment. | ||||||||||||||||
Note outstanding, at prepayment percentage | 125.00% | ||||||||||||||||
Amendment to Convertible Promissory Note [Member] | Old Main Capital, LLC [Member] | |||||||||||||||||
Common stock discounted percentage | 60.00% | ||||||||||||||||
Common stock conversion description | The March 2016 Note can be prepaid by us at any time while the March 2016 Note is outstanding, at a prepayment price of 125% multiplied by the outstanding principal and interest of the March 2016 Note, subject to Old Mains discretionary acceptance. If an event of default occurs under the March 2016 Note, which is not cured within three business days, then upon Old Mains provision of notice to the Company of the occurrence of such event of default, the Company shall within three business days of such default notice, pay the total amount outstanding under the March 2016 Note in cash (including principal, accrued and unpaid interest, applicable penalties (including default multipliers). In the event that the Company does not pay the total amount outstanding within three (3) business days of such default notice, then the total amount outstanding under the March 2016 Note (post-default amount) at that time shall increase by 50%, and on the fourth business day after such default notice (the Second Amortization Payment Date), the Company shall begin to make weekly amortization payments (for the avoidance of doubt, weekly shall mean every week) (each a Weekly Payment), in (1) cash to Old Main or (2) Common Stock at a price per share equal to the lesser of (i) the closing price of our common stock on March 9, 2016 or (ii) 52% of the lowest VWAP of the Common Stock for the 15 consecutive Trading Days ending on the Trading Day that is immediately prior to the applicable conversion date. Each Weekly Payment shall consist of the greater of (i) $10,000.00 of value under the March 2016 Note or (ii) 1/24th of the total outstanding amount under this March 2016 Note as of the Second Amortization Payment Date, including the principal, accrued and unpaid interest (prorated through the entire pay-off period), and any applicable penalties. | ||||||||||||||||
Note outstanding, at prepayment percentage | 125.00% | ||||||||||||||||
March 2016 Note [Member] | |||||||||||||||||
Note payable interest rate | 24.00% | ||||||||||||||||
Note payable bear interest rate until it is paid | 10.00% | ||||||||||||||||
Common stock discounted percentage | 60.00% | ||||||||||||||||
Loss on extinguishment of debt | $ 88,956 | ||||||||||||||||
Debt face amount | 87,912 | ||||||||||||||||
Debt discount | 7,912 | ||||||||||||||||
Note purchase price | $ 80,000 | ||||||||||||||||
8% Convertible Promissory Note [Member] | Old Main Capital, LLC [Member] | |||||||||||||||||
Note payable interest rate | 8.00% | ||||||||||||||||
Future financing minimum amount on debt | $ 5,000,000 | ||||||||||||||||
Common stock discounted percentage | 60.00% | ||||||||||||||||
Loss on extinguishment of debt | $ 94,030 | ||||||||||||||||
Debt face amount | $ 250,000 | ||||||||||||||||
Debt maturity date | Mar. 9, 2017 |
Derivative Liability (Details N
Derivative Liability (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended |
Sep. 30, 2015 | Jun. 30, 2016 | |
Derivative expense, net | $ 157,926 | |
Common stock discounted percentage | 60.00% | |
Change in derivative liability | $ 91,070 | |
Fair value of derivative liabilities related to warrants issued | 169,270 | |
Fair value of derivative liability related to embedded conversion feature | $ 92,659 | |
Securities Purchase Agreement [Member] | Investor [Member] | ||
Number of warrants issued during period | 850,000 | |
Warrants exercise price per share | $ 0.2625 | |
Warrants term | 5 years |
Derivative Liability - Summary
Derivative Liability - Summary of Warrants Derivative Liabilities Activity (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Change due to debt extinguishment | $ (182,986) | $ (682,067) | ||
Change in Fair Value | (275,502) | |||
Warrant Derivative Liabilities [Member] | ||||
Fair value at December 31, 2015 | 106,265 | |||
Change due to Issuances | 371,562 | |||
Change due to debt extinguishment | 91,070 | |||
Change due to Exercise/Conversion | (421,371) | |||
Change in Fair Value | 261,618 | |||
Fair value at June 30, 2016 | $ 409,144 | $ 409,144 |
Derivative Liability - Schedule
Derivative Liability - Schedule of Warrants Issued with Assumptions (Details) | 6 Months Ended |
Jun. 30, 2016$ / shares | |
Dividend yield | 0.00% |
Stock Price | $ 0.075 |
Minimum [Member] | |
Risk-free rate for term | 0.21% |
Volatility | 138.40% |
Maturity dates | 2 months 9 days |
Maximum [Member] | |
Risk-free rate for term | 1.68% |
Volatility | 161.10% |
Maturity dates | 4 years 2 months 9 days |
Convertible Debt (Details Narra
Convertible Debt (Details Narrative) - USD ($) | Jun. 14, 2016 | Jun. 09, 2016 | Jun. 06, 2016 | May 26, 2016 | May 20, 2016 | May 16, 2016 | May 11, 2016 | May 04, 2016 | May 02, 2016 | Apr. 29, 2016 | Apr. 27, 2016 | Apr. 25, 2016 | Apr. 18, 2016 | Apr. 14, 2016 | Apr. 06, 2016 | Mar. 14, 2016 | Mar. 09, 2016 | Mar. 02, 2016 | Sep. 14, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | Jan. 31, 2014 |
Convertible debt average of lowest VWAP of Common Stock | 60.00% | ||||||||||||||||||||||||
Debt converted common stock amount | $ 15,000 | $ 25,000 | $ 30,000 | $ 30,000 | $ 30,000 | $ 40,000 | $ 40,000 | $ 36,397 | $ 35,000 | $ 30,000 | $ 50,000 | $ 35,000 | $ 25,000 | $ 25,000 | $ 909,945 | ||||||||||
Debt converted into shares of common stock | 351,618 | 514,404 | 613,497 | 555,556 | 555,556 | 740,741 | 740,741 | 606,609 | 583,334 | 458,715 | 694,445 | 486,112 | 347,223 | 295,509 | |||||||||||
Debt conversion price per share | $ .04266 | $ .0486 | $ .0489 | $ 0.054 | $ .054 | $ 0.054 | $ .054 | $ .06 | $ .06 | $ .0654 | $ .072 | $ .072 | $ .072 | $ .0846 | |||||||||||
Common stock par value | $ 0.001 | $ 0.001 | $ 0.001 | $ 0.001 | |||||||||||||||||||||
Loss on extinguishment of debt | $ (182,986) | $ (682,067) | |||||||||||||||||||||||
Accrued interest | 65,660 | 65,660 | |||||||||||||||||||||||
Old Main Capital Commitment Fee Note [Member] | |||||||||||||||||||||||||
Convertible debt payable principal amount | $ 250,000 | 250,000 | 250,000 | ||||||||||||||||||||||
Old Main Capital Bridge Note [Member] | |||||||||||||||||||||||||
Convertible debt payable principal amount | 296,153 | 296,153 | 296,153 | ||||||||||||||||||||||
Old Main Capital Note [Member] | |||||||||||||||||||||||||
Convertible debt payable principal amount | 87,912 | 87,912 | 87,912 | ||||||||||||||||||||||
SBI Investments LLC [Member] | |||||||||||||||||||||||||
Convertible debt payable principal amount | $ 550,000 | $ 550,000 | 550,000 | ||||||||||||||||||||||
Old Capital Notes [Member] | |||||||||||||||||||||||||
Convertible debt payable bear interest rate | 24.00% | ||||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 60.00% | ||||||||||||||||||||||||
Debt conversion description | The Company may redeem the Notes for 125% or 150% of the redemption amount and accrued interest. The Company may upon certain equity conditions redeemed certain notes at the lessor of fixed conversion price and 60% of 15 Trading day low VWAP. | ||||||||||||||||||||||||
Common Stock [Member] | |||||||||||||||||||||||||
Debt converted common stock amount | $ 42,177 | $ 142,403 | $ 8,173 | ||||||||||||||||||||||
Debt converted into shares of common stock | 628,293 | 1,808,288 | 8,173,000 | ||||||||||||||||||||||
Debt conversion price per share | $ 0.06713 | $ 0.074875 | |||||||||||||||||||||||
Old Main Capital, LLC [Member] | |||||||||||||||||||||||||
Convertible debt payable principal amount | $ 296,153 | ||||||||||||||||||||||||
Convertible debt payable bear interest rate | 10.00% | 24.00% | 24.00% | ||||||||||||||||||||||
Convertible debt maturity date | Mar. 9, 2017 | ||||||||||||||||||||||||
Debt conversion description | The Base Conversion Price shall equal the lower of (i) the closing price of the Common Stock on March 9, 2016, or (ii) 70% of the lowest VWAP of the Common Stock for the 15 trading days immediately prior to the date of the Bi-Weekly Payment. | ||||||||||||||||||||||||
SBI Warrants [Member] | |||||||||||||||||||||||||
Number of common stock shares issued for purchase of warrants | 125,000 | 125,000 | |||||||||||||||||||||||
Warrants term | 3 years | ||||||||||||||||||||||||
Percentage of beneficial ownership is limited | 4.99% | 4.99% | |||||||||||||||||||||||
SBI Warrants [Member] | Maximum [Member] | |||||||||||||||||||||||||
Warrants exercise price per share | $ 0.0960 | $ 0.0960 | |||||||||||||||||||||||
Percentage of beneficial ownership is limited | 9.99% | 9.99% | |||||||||||||||||||||||
SBI Warrants [Member] | Minimum [Member] | |||||||||||||||||||||||||
Warrants exercise price per share | $ 0.0820 | $ 0.0820 | |||||||||||||||||||||||
Securities Purchase Agreement [Member] | Old Main Capital, LLC [Member] | |||||||||||||||||||||||||
Agreed to invested in exchange for note payable | $ 450,000 | ||||||||||||||||||||||||
Convertible debt payable principal amount | $ 14,982 | $ 473,864 | |||||||||||||||||||||||
Convertible debt payable bear interest rate | 10.00% | ||||||||||||||||||||||||
Repayment of convertible debt | $ 250,000 | ||||||||||||||||||||||||
Convertible debt maturity date | Sep. 8, 2016 | ||||||||||||||||||||||||
Convertible debt payable bear interest rate until it is paid | 24.00% | ||||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 60.00% | 70.00% | |||||||||||||||||||||||
Percentage of prepayment price of multiplied outstanding principal and interest | 125.00% | ||||||||||||||||||||||||
Percentage of redemption price of multiplied by outstanding principal and interest | 130.00% | ||||||||||||||||||||||||
Settlement of debt | $ 144,205 | ||||||||||||||||||||||||
Debt converted common stock amount | $ 473,158 | ||||||||||||||||||||||||
Debt converted into shares of common stock | 8,172,352 | ||||||||||||||||||||||||
Debt interest amount | $ 15,416 | ||||||||||||||||||||||||
Number of common stock shares issued for purchase of warrants | 850,000 | ||||||||||||||||||||||||
Warrants term | 5 years | ||||||||||||||||||||||||
Warrants exercise price per share | $ 0.2625 | ||||||||||||||||||||||||
Securities Purchase Agreement [Member] | Old Main Capital, LLC [Member] | Maximum [Member] | |||||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 4.30% | ||||||||||||||||||||||||
Securities Purchase Agreement [Member] | Old Main Capital, LLC [Member] | Minimum [Member] | |||||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 8.50% | ||||||||||||||||||||||||
Securities Purchase Agreement [Member] | Old Main Capital, LLC [Member] | Common Stock [Member] | |||||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 52.00% | ||||||||||||||||||||||||
Securities Purchase Agreement [Member] | Old Main Capital, LLC [Member] | Within 30 days after Issuance Date [Member] | |||||||||||||||||||||||||
Repayment of convertible debt | $ 200,000 | ||||||||||||||||||||||||
Convertible debt weekly payment | $ 25,000 | ||||||||||||||||||||||||
Securities Purchase Agreement [Member] | SBI Investments LLC [Member] | |||||||||||||||||||||||||
Convertible debt payable bear interest rate | 24.00% | 24.00% | |||||||||||||||||||||||
Convertible debt maturity date | Jun. 30, 2017 | ||||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 60.00% | ||||||||||||||||||||||||
Debt conversion description | The Base Conversion Price shall equal the lower of (i) the closing price of the Common Stock on June 30, 2016, $.08 per share, or (ii) 60% of the lowest VWAP of the Common Stock for the 20 trading days immediately prior to the date of the Bi-Weekly Payment. | ||||||||||||||||||||||||
Convertible Note Agreements [Member] | SBI Investments LLC [Member] | |||||||||||||||||||||||||
Convertible debt payable bear interest rate | 24.00% | 24.00% | |||||||||||||||||||||||
Convertible debt average of lowest VWAP of Common Stock | 60.00% | ||||||||||||||||||||||||
Percentage of change in fair value of embedded derivative exceeded of carrying value of debt | 10.00% | 10.00% | |||||||||||||||||||||||
Number of common stock shares issued for purchase of warrants | 250,000 | 250,000 | |||||||||||||||||||||||
Common stock par value | $ 0.001 | $ 0.001 | |||||||||||||||||||||||
Percentage of beneficial ownership is limited | 9.99% | 9.99% | |||||||||||||||||||||||
Debt conversion description | The Company may redeem the Notes for 125% or 150% of the redemption amount and accrued interest. The Company may upon certain equity conditions redeemed certain notes at the lessor of fixed conversion price and 60% of 15 Trading day low VWAP. | ||||||||||||||||||||||||
Loss on extinguishment of debt | $ 182,986 | ||||||||||||||||||||||||
Convertible Note Agreements [Member] | SBI Investments LLC [Member] | Maximum [Member] | |||||||||||||||||||||||||
Convertible debt payable bear interest rate | 10.00% | 10.00% | |||||||||||||||||||||||
Debt conversion price per share | $ 0.078 | $ 0.078 | |||||||||||||||||||||||
Convertible Note Agreements [Member] | SBI Investments LLC [Member] | Minimum [Member] | |||||||||||||||||||||||||
Convertible debt payable bear interest rate | 8.00% | 8.00% | |||||||||||||||||||||||
Debt conversion price per share | $ 0.075 | $ 0.075 |
Convertible Debt - Schedule of
Convertible Debt - Schedule of Convertible Debt Analysis (Details) | Jun. 30, 2016USD ($) |
Debt Disclosure [Abstract] | |
Contractual balance | $ 1,184,591 |
Less unamortized discount | (244,267) |
Convertible debt | $ 940,324 |
Fair Value of Financial Instr34
Fair Value of Financial Instruments - Schedule of Fair Value of Liabilities (Details) | 6 Months Ended |
Jun. 30, 2016USD ($) | |
Derivatives | $ (275,502) |
Fair Value at June 30, 2016 | (275,502) |
Fair Value, Inputs, Level 1 [Member] | |
Derivatives | |
Fair Value at June 30, 2016 | |
Fair Value, Inputs, Level 2 [Member] | |
Derivatives | |
Fair Value at June 30, 2016 | |
Fair Value, Inputs, Level 3 [Member] | |
Derivatives | 409,144 |
Fair Value at June 30, 2016 | $ 409,144 |
Related Party Transactions (Det
Related Party Transactions (Details Narrative) | 6 Months Ended |
Jun. 30, 2016USD ($) | |
Related Party Transactions [Abstract] | |
Proceeds from related party debt | $ 39,424 |
Related Party Transactions - Su
Related Party Transactions - Summary of Consulting Services Provided by the Officer (Details) - USD ($) | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
President, Chief Executive Officer, Chief Financial Officer [Member] | ||
Consulting services from officer | $ 50,400 | $ 36,440 |
Stockholders' Equity (Deficit)
Stockholders' Equity (Deficit) (Details Narrative) - USD ($) | Jun. 14, 2016 | Jun. 06, 2016 | May 26, 2016 | May 20, 2016 | May 17, 2016 | May 16, 2016 | May 11, 2016 | May 04, 2016 | May 02, 2016 | Apr. 29, 2016 | Apr. 27, 2016 | Apr. 25, 2016 | Apr. 18, 2016 | Apr. 14, 2016 | Apr. 06, 2016 | Mar. 14, 2016 | Mar. 02, 2016 | Jan. 31, 2014 | Jun. 30, 2016 | Dec. 31, 2015 |
Common stock, shares authorized | 120,000,000 | 120,000,000 | 120,000,000 | |||||||||||||||||
Common stock, par value | $ 0.001 | $ 0.001 | $ 0.001 | |||||||||||||||||
Authorized shares capital | 125,000,000 | 75,000,000 | ||||||||||||||||||
Preferred stock, shares authorized | 5,000,000 | 5,000,000 | 5,000,000 | |||||||||||||||||
Preferred stock, par value | $ 0.001 | $ 0.001 | $ 0.001 | |||||||||||||||||
Forward stock split | (1:10) Forward Stock Split. | |||||||||||||||||||
Debt and accrued interest | $ 15,000 | $ 25,000 | $ 30,000 | $ 30,000 | $ 30,000 | $ 40,000 | $ 40,000 | $ 36,397 | $ 35,000 | $ 30,000 | $ 50,000 | $ 35,000 | $ 25,000 | $ 25,000 | $ 909,945 | |||||
Debt converted into shares of common stock | 351,618 | 514,404 | 613,497 | 555,556 | 555,556 | 740,741 | 740,741 | 606,609 | 583,334 | 458,715 | 694,445 | 486,112 | 347,223 | 295,509 | ||||||
Debt conversion price per share | $ .04266 | $ .0486 | $ .0489 | $ 0.054 | $ .054 | $ 0.054 | $ .054 | $ .06 | $ .06 | $ .0654 | $ .072 | $ .072 | $ .072 | $ .0846 | ||||||
Consumer Electronics Ventures Corp [Member] | ||||||||||||||||||||
Common stock shares redeemed | 40,000,000 | |||||||||||||||||||
Common Stock [Member] | ||||||||||||||||||||
Debt and accrued interest | $ 42,177 | $ 142,403 | $ 8,173 | |||||||||||||||||
Debt converted into shares of common stock | 628,293 | 1,808,288 | 8,173,000 | |||||||||||||||||
Debt conversion price per share | $ 0.06713 | $ 0.074875 | ||||||||||||||||||
Common stock shares redeemed | (40,000,000) |
Acquisition of Assets (Details
Acquisition of Assets (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | Dec. 31, 2014 | |
Number of shares issued under asset purchase agreement, value | $ 195,015 | |||||
Share issued, price per share | $ 0.43 | $ 0.60 | ||||
Impairment of intangible asset | $ 195,015 | $ 195,015 | ||||
Espineira Consulting Agreement [Member] | ||||||
Unregistered common stock shares issued | 3,200,000 | 3,200,000 | ||||
Payments to consulting fee per month | $ 8,000 | |||||
Stock options to acquire shares of common stock | 6,000,000 | |||||
Number of shares issued under asset purchase agreement | 2,600,200 | |||||
Number of shares issued under asset purchase agreement, value | $ 195,015 | |||||
Share issued, price per share | $ 0.075 | $ 0.075 | ||||
Espineira Consulting Agreement [Member] | Trademarks [Member] | ||||||
Number of shares issued under asset purchase agreement, value | $ 5,000 | |||||
Espineira Consulting Agreement [Member] | Customer Lists [Member] | ||||||
Number of shares issued under asset purchase agreement, value | $ 190,015 |