Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2016 | May. 16, 2016 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Mar. 31, 2016 | |
Trading Symbol | glfh | |
Entity Registrant Name | Galenfeha, Inc. | |
Entity Central Index Key | 1,574,676 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 86,126,100 | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well Known Seasoned Issuer | No | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q1 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
CURRENT ASSETS | ||
Cash | $ 89,532 | $ 47,333 |
Accounts receivable | 102,771 | 107,424 |
Accounts receivable from related parties | 9,017 | 336 |
Inventory | 854,290 | 950,617 |
Prepaid inventory | 14,829 | 0 |
Prepaid expenses | 2,695 | 10,083 |
Total current assets | 1,073,134 | 1,115,793 |
FIXED ASSETS, net of accumulated depreciation of $26,361 and $21,419, respectively | 182,444 | 187,386 |
OTHER ASSETS | ||
Goodwill | 389,839 | 389,839 |
Customer list, net of accumulated amortization of $7,828 and $5,928, respectively | 14,970 | 16,870 |
Deposits | 1,000 | 1,000 |
Total other assets | 405,809 | 407,709 |
TOTAL ASSETS | 1,661,387 | 1,710,888 |
CURRENT LIABILITIES | ||
Accounts payable and accrued liabilities | 149,128 | 228,014 |
Accounts payable to related parties | 91,562 | 123,282 |
Current maturities of long term debt | 88,980 | 95,771 |
Line of credit | 171,000 | 100,000 |
Related party convertible note, net of unamortized discounts of $0 | 125,000 | 125,000 |
Derivative liabilities | 325,130 | 0 |
Total current liabilities | 950,800 | 672,067 |
LONG TERM DEBT | ||
Convertible notes, net of unamortized discount of $184,627 and $0, respectively | 7,873 | 0 |
Total liabilities | 958,673 | 672,067 |
STOCKHOLDERS' EQUITY | ||
Common stock Authorized: 500,000,000 common shares, $0.001 par value, 86,126,100 issued and outstanding at March 31, 2016 and December 31, 2015 | 86,126 | 86,126 |
Additional paid-in capital | 3,132,285 | 3,162,529 |
Treasury stock | 0 | 0 |
Accumulated deficit | (2,515,697) | (2,209,834) |
Total stockholders' equity | 702,714 | 1,038,821 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ 1,661,387 | $ 1,710,888 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $ 26,361 | $ 21,419 |
Accumulated Amortization, Customer list | 7,828 | 5,928 |
Related Party Convertible Note, Unamortized Discount | 0 | 0 |
Convertible Notes, Unamortized Discount | $ 184,627 | $ 0 |
Common Stock, Shares Authorized | 500,000,000 | 500,000,000 |
Common Stock, Par Value Per Share | $ 0.001 | $ 0.001 |
Common Stock, Shares, Issued | 86,126,100 | 86,126,100 |
Common Stock, Shares, Outstanding | 86,126,100 | 86,126,100 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Revenues: | ||
Third Parties | $ 286,039 | $ 0 |
Related Parties | 17,382 | 316,702 |
Cost of Sales | 219,582 | 194,826 |
Gross Profit | 83,839 | 121,876 |
Operating Expenses: | ||
General and administrative | 80,183 | 39,412 |
Payroll expenses | 109,030 | 111,048 |
Professional fees | 31,420 | 2,913 |
Engineering research and development | (21,174) | 1,601 |
Depreciation and amortization expense | 6,842 | 4,847 |
Total operating expenses | 206,301 | 159,821 |
Loss from continuing operations | (122,462) | (37,945) |
Other (expense) income | ||
Interest income | 3 | 15 |
Interest expense | (9,824) | (34,824) |
Loss on derivative instruments | (173,580) | 0 |
Total other (expense) | (183,401) | (34,809) |
Net loss | $ (305,863) | $ (72,754) |
Net loss per share, basic and diluted | $ 0 | $ 0 |
Weighted average number of common shares outstanding, basic and diluted | 86,126,100 | 78,442,000 |
CONSOLIDATED STATEMENT OF CHANG
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY - 3 months ended Mar. 31, 2016 - USD ($) | Common Stock [Member] | Additional Paid-in Capital [Member] | Accumulated Treasury Deficit [Member] | Total |
Beginning Balance at Dec. 31, 2015 | $ 86,126 | $ 3,162,529 | $ (2,209,834) | $ 1,038,821 |
Beginning Balance (Shares) at Dec. 31, 2015 | 86,126,100 | |||
Reclass of conversion option to derivative liabilities | (6,175) | (6,175) | ||
Options expense | 24,703 | 24,703 | ||
Common shares issued for services | (22,027) | (22,027) | ||
Non-vested options returned and cancelled | (26,745) | (26,745) | ||
Net loss | (305,863) | (305,863) | ||
Ending Balance at Mar. 31, 2016 | $ 86,126 | $ 3,132,285 | $ (2,515,697) | $ 702,714 |
Ending Balance (Shares) at Mar. 31, 2016 | 86,126,100 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
OPERATING ACTIVITIES | ||
Net loss | $ (305,863) | $ (72,754) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 6,842 | 4,847 |
Non-vested options forfeited | (26,745) | 0 |
Common shares issued for services | (22,027) | 0 |
Options expense | 24,703 | 0 |
Loss on derivative instruments | 173,580 | 0 |
Amortization of debt discounts on convertible notes | 7,873 | 30,822 |
Changes in Operating Assets and Liabilities: | ||
(Increase) Decrease in accounts receivable | 4,653 | (317,115) |
(Increase) Decrease in accounts receivable from related party | (8,681) | 0 |
(Increase) Decrease in inventory | 96,327 | (99,311) |
(Increase) Decrease in prepaid expenses and other assets | (7,441) | 0 |
Increase (Decrease) in accounts payable and accrued liabilities | (78,886) | 45,682 |
Increase (Decrease) in accounts payable to related parties | (31,720) | 0 |
Net cash used in operating activities | (167,385) | (407,829) |
INVESTING ACTIVITIES | ||
Purchase of fixed assets | 0 | (1,431) |
Cash paid for acquisition of subsidiary | 0 | (53,000) |
Net cash used in Investing activities | 0 | (54,431) |
FINANCING ACTIVITIES | ||
Proceeds from line of credit | 71,000 | 0 |
Payments on notes payable | 0 | (1,167) |
Proceeds from convertible debentures, net of original issue discounts | 145,375 | 0 |
Payment of deferred financing costs | 0 | (125,000) |
Payments on finance contracts | (6,791) | 0 |
Proceeds from sale of common stock | 0 | 1,087,200 |
Net cash provided by financing activities | 209,584 | 961,033 |
INCREASE IN CASH | 42,199 | 498,773 |
CASH AT BEGINNING OF PERIOD | 47,333 | 94,668 |
CASH AT END OF PERIOD | 89,532 | 593,441 |
Cash paid for: | ||
Interest expense | 6,901 | 0 |
Income taxes | 0 | 0 |
NONCASH INVESTING AND FINANCING ACTIVITIES | ||
Common stock issued for acquisition of subsidiary | 0 | 191,750 |
Debt discount due to derivative liabilities | 145,375 | 0 |
Reclass of conversion option from equity to derivative liabilities | $ 6,175 | $ 0 |
BASIS OF PRESENTATION
BASIS OF PRESENTATION | 3 Months Ended |
Mar. 31, 2016 | |
BASIS OF PRESENTATION [Text Block] | NOTE 1 - BASIS OF PRESENTATION The accompanying financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at March 31, 2016, and for all periods presented herein, have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. It is suggested that these unaudited interim financial statements be read in conjunction with the financial statements and notes thereto included in the Company’s December 31, 2015 audited financial statements included in its Form 10-K filed with the Securities and Exchange Commission. The results of operations for the period ended March 31, 2016 and the same period last year are not necessarily indicative of the operating results for the full years. |
GOING CONCERN
GOING CONCERN | 3 Months Ended |
Mar. 31, 2016 | |
GOING CONCERN [Text Block] | NOTE 2 - GOING CONCERN The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company has incurred net losses and net cash used in operations since inception. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon the Company’s ability to achieve a level of profitability. The Company intends on financing its future development activities and its working capital needs largely from the sale of public equity securities with some additional funding from other traditional financing sources, including term notes until such time that funds provided by operations are sufficient to fund working capital requirements. The financial statements of the Company do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended |
Mar. 31, 2016 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES [Text Block] | NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES CONCENTRATIONS During the three months ended March 31, 2016, 6% of sales were to a single related party customer. In addition, one other third party customer contributed to 64% of total revenue for three months ended March 31, 2016. For the three months ended March 31, 2015, 100% of sales were to a single related party customer. As of March 31, 2016, accounts receivable from one related party customer comprised 8% of total accounts receivable and accounts receivable from one third party customer comprised 50% of accounts receivable. As of December 31, 2015, accounts receivable from one third party customer comprised 81% of accounts receivable, while another third-party customer comprised 12% of accounts receivable. INVENTORIES Inventories are stated at the lower of cost, determined on a first-in, first-out basis (“FIFO”), or market, including direct material costs and direct and indirect manufacturing costs. Inventory consists of the following amounts as of March 31, 2016 and December 31, 2015. March 31, 2016 December 31, 2015 Raw Materials $ 270,652 $ 311,673 Work In Process - - Finished Goods 583,638 638,944 - Total Inventory $ 854,290 $ 950,617 FAIR VALUE ACCOUNTING As required by the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. The three levels of the fair value hierarchy are described below: Level 1 Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; Level 2 Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; Level 3 Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). The following table sets forth by level with the fair value hierarchy the Company’s assets and liabilities measured at fair value as of March 31, 2016: Level 1 Level 2 Level 3 Total Assets None $ — $ — $ — $ — Liabilities Derivative liabilities $ — $ — $ 325,130 $ 325,130 |
PROPERTY AND EQUIPMENT
PROPERTY AND EQUIPMENT | 3 Months Ended |
Mar. 31, 2016 | |
PROPERTY AND EQUIPMENT [Text Block] | NOTE 4 – PROPERTY AND EQUIPMENT Property and equipment are stated at cost, less accumulated depreciation. Depreciation is recorded using the straight-line method over the estimated useful lives of the related assets, ranging from three to forty years. A summary is as follows: March 31, 2016 December 31, 2015 Manufacturing assets $ 168,015 $ 168,015 Vehicles - - Furniture and equipment 19,318 19,318 Improvements 21,472 21,472 208,805 208,805 Less accumulated depreciation (26,361 ) (21,419 ) Property and equipment, net $ 182,444 $ 187,386 Depreciation expense related to property and equipment was $4,942 and $4,847 for the three months ended March 31, 2016 and 2015, respectively. |
NOTES PAYABLE
NOTES PAYABLE | 3 Months Ended |
Mar. 31, 2016 | |
NOTES PAYABLE [Text Block] | NOTE 5 – NOTES PAYABLE In 2015, the Company incurred a loan of $13,875 relating to commercial general liability insurance. The note has an interest rate of 8.00%, payable in payments of $1,439 for 10 months. Additionally in 2015, the Company incurred a loan of $6,721 relating to workers compensation, commercial property, and commercial automobile insurance. The note has an interest rate of 0.00%, payable in payments of $1,703 for two months and $663 for five months. The outstanding balance on these finance agreements was $0 and $6,791, as of March 31, 2016 and December 31, 2015, respectively. In August 2015, the Company incurred a loan of $78,593 that is secured by a customer purchase order. The loan has an interest rate of 4.75% payable in four payment of $19,843 with the first payment due on December 28, 2015. Since the prior customer purchase orders had been fulfilled and paid, the loan of $78,593 was repaid by a second loan of $88,980 on December 28, 2015 which was secured by current customer purchase orders. The second loan of $88,980 has an interest rate of 4.75% and is payable in one principal payment of $88,980 plus accrued interest on April 28, 2016. The outstanding balance on this loan was $88,980 as of March 31, 2016 and December 31, 2015. The Company also took out a line of credit of $100,000 on August 5, 2015 which is payable on demand. The line of credit is secured by all present and future inventory, all present and future accounts receivable, other receivables, contract rights, instruments, documents, notes, and all other similar obligation and indebtedness that may now and in the future be owed to the Company, and all general intangibles. On January 15, 2016 the Company’s line of credit was increased from $100,000 to $200,000. The Company withdrew an additional $70,000 in funds from the line of credit and paid loan origination and documentation fees of $1,000 at closing to bring the total outstanding line of credit balance to $171,000 as of January 15, 2016. Under the terms of the new agreement the loan is a fixed rate ( 4.75%) revolving line of credit loan to the Company for $200,000 due on January 15, 2017. Additionally, the line of credit is secured by a deposit account held at the Grantor’s institution which had a cash balance of $9,554 and $11,499 as of March 31, 2016 and December 31, 2015, respectively. Interest only payments were made during the three months ended March 31, 2016. The outstanding balance on the line of credit was $171,000 and $100,000 as of March 31, 2016 and December 31, 2015, respectively. The current maturities and five year debt schedule for the notes is as follows: 2016 $ 88,980 2017 171,000 2018 - 2019 - 2020 - Total current notes payable $ 259,980 |
CONVERTIBLE LOANS
CONVERTIBLE LOANS | 3 Months Ended |
Mar. 31, 2016 | |
CONVERTIBLE LOANS [Text Block] | NOTE 6 – CONVERTIBLE LOANS At March 31, 2016 and December 31, 2015, convertible loans consisted on the following: March 31, 2016 December 31, 2015 February 2016 Note $ 82,500 - March 2016 Note 110,000 - Total notes payable 192,500 - Less: Unamortized debt discounts (184,627 ) - Total convertible loans, net 7,873 - Less: current portion of convertible loans - - Long-term convertible loans, net $ 7,873 - February 2016 Note Effective February 29, 2016 the Company entered into a Convertible Promissory Note (“Vista Note”) with Vista Capital Investments, LLC pursuant to which the Company issued Vista Capital Investments, LLC a convertible note in the amount of $275,000 with an original issue discount in the amount of $25,000. The principal amount due Vista Capital Investments, LLC is based on the consideration paid. The maturity date is two years from the effective date of each payment. On February 29, 2016 the Company received consideration of $75,000 for which an original issue discount of $7,500 was recorded. In addition, the Company recognized a discount of $5,625 on fees paid upon entering into this agreement. There were no additional borrowings under the Vista Note during the quarter ended March 31, 2016. The Vista Note carries an interest rate of 6% which shall be applied on the issuance date to the original principal amount. Accrued interest due under the Vista Note totaled $16,500 at March 31, 2016. The Vista Note provides Vista Capital Investments, LLC the right at any time, to convert the outstanding balance (including accrued and unpaid interest) into shares of the Company’s common stock at 70% of the lowest trade price in the 25 trading days previous to the conversion, additional discounts may apply in the case that conversion shares are not deliverable or if the shares are ineligible. As a result of the derivatives calculation (see Note 8) an additional discount of $52,875 was recorded. Amortization of the debt discount totaled $3,503 for the three months ended March 31, 2016. The principal balance due, net of the amortized discount under the Vista Note was $3,503 at March 31, 2016. March 2016 Note Effective March 2, 2016 the Company entered into a Convertible Promissory Note (“JMJ Note”) with JMJ Financial pursuant to which the Company issued JMJ Financial a convertible note in the amount of $500,000 with an original issue discount in the amount of $50,000. The principal amount due JMJ is based on the consideration paid. The maturity date is two years from the effective date of each payment. On March 2, 2016 the Company received consideration of $100,000 for which an original issue discount of $10,000 was recorded. In addition, the Company recognized a discount of $7,500 on fees paid upon entering into this agreement There were no additional borrowings under the JMJ Note during the quarter ended March 31, 2016. The Company has not currently made any principal payments on the JMJ Note. If the Company doesn’t repay the JMJ Note on or before 90 days from the effective date the Company may not make further payments on this JMJ Note prior to the maturity date and a one-time interest charge of 12% will be applied to the principal amount. No provision for accrued interest was recorded as of March 31, 2016. The JMJ Note provides JMJ Financial the right at any time, to convert the outstanding balance (including accrued and unpaid interest) into shares of the Company’s common stock at 60% of the lowest trade price in the 25 trading days previous to the conversion, additional discounts may apply in the case that conversion shares are not deliverable or if the shares are ineligible. As a result of the derivatives calculation (see Note 8) an additional discount of $92,500 was recorded. Amortization of the debt discount totaled $4,370 for the three months ended March 31, 2016. The principal balance due, net of the amortized discount under the JMJ Note was $4,370 at March 31, 2016. |
CONVERTIBLE LOANS RELATED PARTY
CONVERTIBLE LOANS RELATED PARTY | 3 Months Ended |
Mar. 31, 2016 | |
CONVERTIBLE LOANS RELATED PARTY [Text Block] | NOTE 7 – CONVERTIBLE LOANS – RELATED PARTY The Company issued a convertible promissory note to a related party in 2014 for $250,000 (see Note 12). The note is convertible into common stock of the Company at $0.50 per share. The intrinsic value of the beneficial conversion feature was determined to be $125,000 at the commitment date and the discount is being amortized over the one year life of the promissory note. As of March 31, 2016, $125,000 of the discount has been amortized as interest expense. Interest amortized for the three months ended March 31, 2016 and 2015 was $0 and $30,822, respectively. The Company repaid $125,000 under this note during the twelve months ended December 31, 2015 and the outstanding balance was $125,000 as of March 31, 2016. This conversion option was accounted for as a derivative liability during the three months ended March 31, 2016 resulting in a reclassification of the fair value of the derivative liability of $6,175 from equity (see Note 8). |
DERIVATIVE LIABILITY
DERIVATIVE LIABILITY | 3 Months Ended |
Mar. 31, 2016 | |
DERIVATIVE LIABILITY [Text Block] | NOTE 8 – DERIVATIVE LIABILITY During the three months ended March 31, 2016, the Company identified conversion features embedded within its convertible debt. The Company has determined that the conversion feature of the Notes represents an embedded derivative since the Notes are convertible into a variable number of shares upon conversion. Accordingly, the embedded conversion feature must be bifurcated from the debt host and accounted for as a derivative liability. Therefore, the fair value of the derivative instruments have been recorded as liabilities on the balance sheet with the corresponding amount recorded as discounts to the Notes. Such discounts will be accreted from the issuance date to the maturity date of the Notes. The change in the fair value of the derivative liabilities will be recorded in other income or expenses in the statement of operations at the end of each period, with the offset to the derivative liabilities on the balance sheet. The fair value of the embedded derivative liabilities were determined using the Black-Scholes valuation model on the issuance dates with the assumptions in the table below. The change in fair value of the Company’s derivative liabilities for the three months ended March 31, 2016 is as follows: December 31, 2015 fair value $ - Additions recognized as derivative loss at inception 292,899 Additions recognized as note discount at inception 145,375 Reclass from equity to derivative liability 6,175 Gain on change in fair value (119,319 ) March 31, 2016 fair value $ 325,130 The loss on the change in fair value of derivative liabilities the three months ending March 31, 2016 totaled $173,580. The fair value at the issuance and remeasurement dates for the convertible debt treated as derivative liabilities are based upon the following estimates and assumptions made by management for the three months ended March 31, 2016: Exercise prices See Notes 6 and 7 Expected dividends 0% Expected volatility 188%- 400% Expected term See Notes 6 and 7 Discount rate .59%- .85% |
SHAREHOLDERS EQUITY
SHAREHOLDERS EQUITY | 3 Months Ended |
Mar. 31, 2016 | |
SHAREHOLDERS EQUITY [Text Block] | NOTE 9 - SHAREHOLDERS’ EQUITY COMMON STOCK The authorized common stock of the Company consists of 500,000,000 shares with a par value of $0.001. As of March 31, 2016 and December 31, 2015, 86,126,100 shares of the Company’s common stock were issued and outstanding. In October 2014, the Company entered into an agreement for the issuance of 1,000,000 common shares for CAD/CAM Engineering Design Services for GLFH1200 series battery development. The shares vest in equal installments of 250,000 each year following the date of the agreement. On May 1, 2015, the Company issued 250,000 shares under this award. Since inception through March 31, 2016, $119,325 was expensed under this award and $21,425 remains to be expensed over the remaining service period. This nonemployee award is valued upon completion of services. The fair value of the award as of the reporting date of March 31, 2016 resulted in a reduction to expense during the three months ended March 31, 2016 of $22,027. |
OPTIONS
OPTIONS | 3 Months Ended |
Mar. 31, 2016 | |
OPTIONS [Text Block] | NOTE 10 - OPTIONS During the year ended December 31, 2015, the Company granted an aggregate of 2,050,000 options to a military sales representative and three employees. Col. Ashton Naylor (Ret) received 100,000 options exercisable at $0.25 per share, Chris Watkins received 750,000 options exercisable at $0.25 per share, Jeff Roach received 1,000,000 options exercisable at $0.20 per share, and Brian Nallin received 200,000 options exercisable at $0.20 per share. These options expire on April 1, 2016; June 11, 2020, February 1, 2017, and December 31, 2017 respectively. The options granted to Brian Nallin vest immediately and the other options vest in equal tranches over periods ranging from 2 to 5 years. The aggregate fair value of the option grants was determined to be $430,839 using the Black-Scholes Option Pricing Model and the following assumptions: volatilities between 218% and 396%, risk free rates between . 27% and 1.74%, expected terms between 1 and 5 years and zero expected dividends. The fair value of the award is being expensed over the vesting periods. $295,553 was expensed during the year ended December 31, 2015 and $24,703 was expensed during the three months ended March 31, 2016. $ Jeff Roach and Brian Nallin both voluntarily terminated employment with the Company on February 12, 2016 resulting in Jeff returning non-vested options back to the Company. This resulted in a reversal of prior period share based compensation and option expense of $26,745 during the three months ended March 31, 2016. As of March 31, 2016, $93,407 remains to be expensed over the remaining vesting period. As of March 31, 2016, there were 1,800,000 options outstanding of which 1,200,000 were exercisable. The range of exercise prices and remaining weighted average life of the options outstanding at March 31, 2016 were $0.20 to $0.25 and 2.37 years, respectively. The aggregate intrinsic value of the outstanding options at March 31, 2016 was $0. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 3 Months Ended |
Mar. 31, 2016 | |
COMMITMENTS AND CONTINGENCIES [Text Block] | NOTE 11 - COMMITMENTS AND CONTINGENCIES The Company entered into a lease agreement for office and research facilities in Louisiana. One lease is for $10,200 per year for 24 months beginning May 1, 2014. Beginning in May of 2016 this lease is now month to month and is $850 per month. The second lease is $2,600 per month for 24 months beginning on November 1, 2014. Additionally, the Company leases space in Fort Worth, Texas for corporate facilities for $99 monthly or $1,188 per year. The terms of this lease are also month to month. Year Ended Amount 2016 $ 18,200 2017 - 2018 - 2019 - 2020 - $ 18,200 From time to time the Company may be a party to litigation matters involving claims against the Company. Management believes that there are no current matters that would have a material effect on the Company’s financial position or results of operations. |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 3 Months Ended |
Mar. 31, 2016 | |
RELATED PARTY TRANSACTIONS [Text Block] | NOTE 12 – RELATED PARTY TRANSACTIONS On November 1, 2014, the Company entered into a Convertible Promissory Note Agreement with Ray Moore Sr., a related party, in the amount of $250,000. The note bears an interest rate of 7% per annum until paid in full. Repayment of the loan is due on or before November 7, 2015. The lender shall have the right to convert this indebtedness to equity shares of Galenfeha at the rate of one share per $.50 of indebtedness for a total of 500,000 shares upon the expiration date, or at any time the Lender desired for the relieve of indebtedness of Maker. As of March 31, 2016, the principal and interest due on the note is $136,699 (the accrued interest of $11,699 is presented as accounts payable to related parties in the consolidated balance sheet). Falcon Resources, LLC & MarionAv, LLC are two companies owned by Board Member, Trey Moore, and CEO/President, Lucien Marioneaux, Jr., respectively. These related party entities provide flight services to employees and directors of the Company. The total amount paid for flight services to Falcon Resources and MarionAv, LLC for the three months ending March 31, 2016 totaled $6,600 and $0, respectively. As of March 31, 2016, the Company had an outstanding accounts payable balance to Falcon Resources, LLC totaling $6,600. Galenfeha sells a portion of its finished goods to Fleaux Services, LLC, a company owned by Board Member, Trey Moore. During the three months ended March 31, 2016, sales to the related company totaled $17,382. As of March 31, 2016, the Company had outstanding receivables from the related party company of $9,017. As of March 31, 2016, the Company had an outstanding accounts payable balance to Fleaux Services, LLC totaling $31,009. During the first quarter of 2016, the Company paid Fleaux Services, LLC $16,152 for inventory and shop supply purchases. Galenfeha purchases component parts used in the assembly of inventory items from River Cities Machine, LLC, a company owned by CEO/President, Lucien Marioneaux, Jr. During the three months ended March 31, 2016 purchases from the related company totaled $960. As of March 31, 2016, the Company had an outstanding accounts payable balance to River Cities Machine, LLC totaling $38,847. Other outstanding accounts payable balances to related parties totaled $3,407 as of March 31, 2016. The amounts are unsecured, due on demand and bear no interest. |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2016 | |
SUBSEQUENT EVENTS [Text Block] | NOTE 13 – SUBSEQUENT EVENTS Effective April 22, 2016 the Company entered into a Convertible Promissory Note (“Auctus Fund Note”) with Auctus Fund, LLC pursuant to which the Company issued Auctus Fund, LLC a convertible note in the amount of $75,000 with an interest rate of 10%. The maturity date is January 22, 2017, upon which both principal and interest are due. The Auctus Fund Note provides Auctus Fund, LLC the right at any time, to convert the outstanding balance (including accrued and unpaid interest) into shares of the Company’s common stock at 60% of the lowest trade price in the 25 trading days previous to the conversion, additional discounts may apply in the case that conversion shares are not deliverable or if the shares are ineligible. Effective April 18, 2016 the Company entered into a Convertible Promissory Note (“Adar Bay Note”) with Adar Bays, LLC pursuant to which the Company issued Adar Bays, LLC a convertible note in the amount of $50,000 with an interest rate of 8% and a 5% original issue discount totaling $2,500. The maturity date is April 18, 2017, upon which both principal, including the original issue discount, and interest are due. The Adar Bay Note provides Adar Bays, LLC the right at any time, to convert the outstanding balance (including accrued and unpaid interest) into shares of the Company’s common stock at 60% of the lowest trade price in the 20 trading days previous to the conversion, additional discounts may apply in the case that conversion shares are not deliverable or if the shares are ineligible. On May 11, 2016, Mark Warren tendered his resignation from the board of directors, as well as the position of chairman. The board accepted Mr. Warren’s resignation, effective on said date, and is actively seeking a replacement. |
Summary of Significant Accoun20
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2016 | |
CONCENTRATIONS [Policy Text Block] | CONCENTRATIONS During the three months ended March 31, 2016, 6% of sales were to a single related party customer. In addition, one other third party customer contributed to 64% of total revenue for three months ended March 31, 2016. For the three months ended March 31, 2015, 100% of sales were to a single related party customer. As of March 31, 2016, accounts receivable from one related party customer comprised 8% of total accounts receivable and accounts receivable from one third party customer comprised 50% of accounts receivable. As of December 31, 2015, accounts receivable from one third party customer comprised 81% of accounts receivable, while another third-party customer comprised 12% of accounts receivable. |
INVENTORIES [Policy Text Block] | INVENTORIES Inventories are stated at the lower of cost, determined on a first-in, first-out basis (“FIFO”), or market, including direct material costs and direct and indirect manufacturing costs. Inventory consists of the following amounts as of March 31, 2016 and December 31, 2015. March 31, 2016 December 31, 2015 Raw Materials $ 270,652 $ 311,673 Work In Process - - Finished Goods 583,638 638,944 - Total Inventory $ 854,290 $ 950,617 |
FAIR VALUE ACCOUNTING [Policy Text Block] | FAIR VALUE ACCOUNTING As required by the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. The three levels of the fair value hierarchy are described below: Level 1 Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; Level 2 Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; Level 3 Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). The following table sets forth by level with the fair value hierarchy the Company’s assets and liabilities measured at fair value as of March 31, 2016: Level 1 Level 2 Level 3 Total Assets None $ — $ — $ — $ — Liabilities Derivative liabilities $ — $ — $ 325,130 $ 325,130 |
SUMMARY OF SIGNIFICANT ACCOUN21
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule of Inventory, Current [Table Text Block] | March 31, 2016 December 31, 2015 Raw Materials $ 270,652 $ 311,673 Work In Process - - Finished Goods 583,638 638,944 - Total Inventory $ 854,290 $ 950,617 |
Schedule of Fair Value, by Balance Sheet Grouping [Table Text Block] | Level 1 Level 2 Level 3 Total Assets None $ — $ — $ — $ — Liabilities Derivative liabilities $ — $ — $ 325,130 $ 325,130 |
PROPERTY AND EQUIPMENT (Tables)
PROPERTY AND EQUIPMENT (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule of Property, Plant and Equipment [Table Text Block] | March 31, 2016 December 31, 2015 Manufacturing assets $ 168,015 $ 168,015 Vehicles - - Furniture and equipment 19,318 19,318 Improvements 21,472 21,472 208,805 208,805 Less accumulated depreciation (26,361 ) (21,419 ) Property and equipment, net $ 182,444 $ 187,386 |
NOTES PAYABLE (Tables)
NOTES PAYABLE (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule of Debt [Table Text Block] | 2016 $ 88,980 2017 171,000 2018 - 2019 - 2020 - Total current notes payable $ 259,980 |
CONVERTIBLE LOANS (Tables)
CONVERTIBLE LOANS (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule of Convertible Debt [Table Text Block] | March 31, 2016 December 31, 2015 February 2016 Note $ 82,500 - March 2016 Note 110,000 - Total notes payable 192,500 - Less: Unamortized debt discounts (184,627 ) - Total convertible loans, net 7,873 - Less: current portion of convertible loans - - Long-term convertible loans, net $ 7,873 - |
DERIVATIVE LIABILITY (Tables)
DERIVATIVE LIABILITY (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule of Derivative Liabilities at Fair Value [Table Text Block] | December 31, 2015 fair value $ - Additions recognized as derivative loss at inception 292,899 Additions recognized as note discount at inception 145,375 Reclass from equity to derivative liability 6,175 Gain on change in fair value (119,319 ) March 31, 2016 fair value $ 325,130 |
Schedule of Derivative Instruments [Table Text Block] | Exercise prices See Notes 6 and 7 Expected dividends 0% Expected volatility 188%- 400% Expected term See Notes 6 and 7 Discount rate .59%- .85% |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block] | Year Ended Amount 2016 $ 18,200 2017 - 2018 - 2019 - 2020 - $ 18,200 |
SUMMARY OF SIGNIFICANT ACCOUN27
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016 | |
Summary Of Significant Accounting Policies 1 | 6.00% |
Summary Of Significant Accounting Policies 2 | 64.00% |
Summary Of Significant Accounting Policies 3 | 100.00% |
Summary Of Significant Accounting Policies 4 | 8.00% |
Summary Of Significant Accounting Policies 5 | 50.00% |
Summary Of Significant Accounting Policies 6 | 81.00% |
Summary Of Significant Accounting Policies 7 | 12.00% |
PROPERTY AND EQUIPMENT (Narrati
PROPERTY AND EQUIPMENT (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Property And Equipment 1 | $ 4,942 |
Property And Equipment 2 | $ 4,847 |
NOTES PAYABLE (Narrative) (Deta
NOTES PAYABLE (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)mo | |
Notes Payable 1 | $ 13,875 |
Notes Payable 2 | 8.00% |
Notes Payable 3 | $ 1,439 |
Notes Payable 4 | mo | 10 |
Notes Payable 5 | $ 6,721 |
Notes Payable 6 | 0.00% |
Notes Payable 7 | $ 1,703 |
Notes Payable 8 | 663 |
Notes Payable 9 | 0 |
Notes Payable 10 | 6,791 |
Notes Payable 11 | $ 78,593 |
Notes Payable 12 | 4.75% |
Notes Payable 13 | $ 19,843 |
Notes Payable 14 | 78,593 |
Notes Payable 15 | 88,980 |
Notes Payable 16 | $ 88,980 |
Notes Payable 17 | 4.75% |
Notes Payable 18 | $ 88,980 |
Notes Payable 19 | 88,980 |
Notes Payable 20 | 100,000 |
Notes Payable 21 | 100,000 |
Notes Payable 22 | 200,000 |
Notes Payable 23 | 70,000 |
Notes Payable 24 | 1,000 |
Notes Payable 25 | $ 171,000 |
Notes Payable 26 | 4.75% |
Notes Payable 27 | $ 200,000 |
Notes Payable 28 | 9,554 |
Notes Payable 29 | 11,499 |
Notes Payable 30 | 171,000 |
Notes Payable 31 | $ 100,000 |
CONVERTIBLE LOANS (Narrative) (
CONVERTIBLE LOANS (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)d | |
Convertible Loans 1 | $ 275,000 |
Convertible Loans 2 | 25,000 |
Convertible Loans 3 | 75,000 |
Convertible Loans 4 | 7,500 |
Convertible Loans 5 | $ 5,625 |
Convertible Loans 6 | 6.00% |
Convertible Loans 7 | $ 16,500 |
Convertible Loans 8 | 70.00% |
Convertible Loans 9 | d | 25 |
Convertible Loans 10 | $ 52,875 |
Convertible Loans 11 | 3,503 |
Convertible Loans 12 | 3,503 |
Convertible Loans 13 | 500,000 |
Convertible Loans 14 | 50,000 |
Convertible Loans 15 | 100,000 |
Convertible Loans 16 | 10,000 |
Convertible Loans 17 | $ 7,500 |
Convertible Loans 18 | d | 90 |
Convertible Loans 19 | 12.00% |
Convertible Loans 20 | 60.00% |
Convertible Loans 21 | d | 25 |
Convertible Loans 22 | $ 92,500 |
Convertible Loans 23 | 4,370 |
Convertible Loans 24 | $ 4,370 |
CONVERTIBLE LOANS RELATED PAR31
CONVERTIBLE LOANS RELATED PARTY (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)$ / shares | |
Convertible Loans Related Party 1 | $ 250,000 |
Convertible Loans Related Party 2 | $ / shares | $ 0.50 |
Convertible Loans Related Party 3 | $ 125,000 |
Convertible Loans Related Party 4 | 125,000 |
Convertible Loans Related Party 5 | 0 |
Convertible Loans Related Party 6 | 30,822 |
Convertible Loans Related Party 7 | 125,000 |
Convertible Loans Related Party 8 | 125,000 |
Convertible Loans Related Party 9 | $ 6,175 |
DERIVATIVE LIABILITY (Narrative
DERIVATIVE LIABILITY (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Derivative Liability 1 | $ 173,580 |
SHAREHOLDERS EQUITY (Narrative)
SHAREHOLDERS EQUITY (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)shares | |
Shareholders Equity 1 | shares | 500,000,000 |
Shareholders Equity 2 | $ | $ 0.001 |
Shareholders Equity 3 | shares | 86,126,100 |
Shareholders Equity 4 | shares | 1,000,000 |
Shareholders Equity 5 | 250,000 |
Shareholders Equity 6 | shares | 250,000 |
Shareholders Equity 7 | $ | $ 119,325 |
Shareholders Equity 8 | $ | 21,425 |
Shareholders Equity 9 | $ | $ 22,027 |
OPTIONS (Narrative) (Details)
OPTIONS (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)yr$ / sharesshares | |
Options 1 | shares | 2,050,000 |
Options 2 | shares | 100,000 |
Options 3 | $ / shares | $ 0.25 |
Options 4 | shares | 750,000 |
Options 5 | $ / shares | $ 0.25 |
Options 6 | shares | 1,000,000 |
Options 7 | $ / shares | $ 0.20 |
Options 8 | shares | 200,000 |
Options 9 | $ / shares | $ 0.20 |
Options 10 | 2 |
Options 11 | yr | 5 |
Options 12 | $ 430,839 |
Options 13 | 218.00% |
Options 14 | 396.00% |
Options 15 | 27.00% |
Options 16 | 1.74% |
Options 17 | 1 |
Options 18 | yr | 5 |
Options 19 | $ 295,553 |
Options 20 | 24,703 |
Options 21 | 26,745 |
Options 22 | $ 93,407 |
Options 23 | shares | 1,800,000 |
Options 24 | 1,200,000 |
Options 25 | $ 0.20 |
Options 26 | $ 0.25 |
Options 27 | yr | 2.37 |
Options 28 | $ 0 |
COMMITMENTS AND CONTINGENCIES35
COMMITMENTS AND CONTINGENCIES (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)mo$ / yr$ / mo | |
Commitments And Contingencies 1 | $ / yr | 10,200 |
Commitments And Contingencies 2 | mo | 24 |
Commitments And Contingencies 3 | $ / mo | 850 |
Commitments And Contingencies 4 | $ / mo | 2,600 |
Commitments And Contingencies 5 | mo | 24 |
Commitments And Contingencies 6 | $ | $ 99 |
Commitments And Contingencies 7 | $ / yr | 1,188 |
RELATED PARTY TRANSACTIONS (Nar
RELATED PARTY TRANSACTIONS (Narrative) (Details) - 3 months ended Mar. 31, 2016 | USD ($)shares | CADshares |
Related Party Transactions 1 | $ 250,000 | |
Related Party Transactions 2 | 7.00% | 7.00% |
Related Party Transactions 3 | $ 0.50 | |
Related Party Transactions 4 | shares | 500,000 | 500,000 |
Related Party Transactions 5 | $ 136,699 | |
Related Party Transactions 6 | 11,699 | |
Related Party Transactions 7 | 6,600 | |
Related Party Transactions 8 | 0 | |
Related Party Transactions 9 | 6,600 | |
Related Party Transactions 10 | 17,382 | |
Related Party Transactions 11 | 9,017 | |
Related Party Transactions 12 | 31,009 | |
Related Party Transactions 13 | CAD | CAD 16,152 | |
Related Party Transactions 14 | 960 | |
Related Party Transactions 15 | 38,847 | |
Related Party Transactions 16 | $ 3,407 |
SUBSEQUENT EVENTS (Narrative) (
SUBSEQUENT EVENTS (Narrative) (Details) | 3 Months Ended |
Mar. 31, 2016USD ($)d | |
Subsequent Events 1 | $ 75,000 |
Subsequent Events 2 | 10.00% |
Subsequent Events 3 | 60.00% |
Subsequent Events 4 | d | 25 |
Subsequent Events 5 | $ 50,000 |
Subsequent Events 6 | 8.00% |
Subsequent Events 7 | 5.00% |
Subsequent Events 8 | $ 2,500 |
Subsequent Events 9 | 60.00% |
Subsequent Events 10 | d | 20 |
Schedule of Inventory, Current
Schedule of Inventory, Current (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 1 | $ 270,652 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 2 | 311,673 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 3 | 0 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 4 | 0 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 5 | 583,638 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 6 | 638,944 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 7 | 0 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 8 | 854,290 |
Summary Of Significant Accounting Policies Schedule Of Inventory, Current 9 | $ 950,617 |
Schedule of Fair Value, by Bala
Schedule of Fair Value, by Balance Sheet Grouping (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 1 | $ 0 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 2 | 0 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 3 | 0 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 4 | 0 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 5 | 0 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 6 | 0 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 7 | 325,130 |
Summary Of Significant Accounting Policies Schedule Of Fair Value, By Balance Sheet Grouping 8 | $ 325,130 |
Schedule of Property, Plant and
Schedule of Property, Plant and Equipment (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Property And Equipment Schedule Of Property, Plant And Equipment 1 | $ 168,015 |
Property And Equipment Schedule Of Property, Plant And Equipment 2 | 168,015 |
Property And Equipment Schedule Of Property, Plant And Equipment 3 | 0 |
Property And Equipment Schedule Of Property, Plant And Equipment 4 | 0 |
Property And Equipment Schedule Of Property, Plant And Equipment 5 | 19,318 |
Property And Equipment Schedule Of Property, Plant And Equipment 6 | 19,318 |
Property And Equipment Schedule Of Property, Plant And Equipment 7 | 21,472 |
Property And Equipment Schedule Of Property, Plant And Equipment 8 | 21,472 |
Property And Equipment Schedule Of Property, Plant And Equipment 9 | 208,805 |
Property And Equipment Schedule Of Property, Plant And Equipment 10 | 208,805 |
Property And Equipment Schedule Of Property, Plant And Equipment 11 | (26,361) |
Property And Equipment Schedule Of Property, Plant And Equipment 12 | (21,419) |
Property And Equipment Schedule Of Property, Plant And Equipment 13 | 182,444 |
Property And Equipment Schedule Of Property, Plant And Equipment 14 | $ 187,386 |
Schedule of Debt (Details)
Schedule of Debt (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Notes Payable Schedule Of Debt 1 | $ 88,980 |
Notes Payable Schedule Of Debt 2 | 171,000 |
Notes Payable Schedule Of Debt 3 | 0 |
Notes Payable Schedule Of Debt 4 | 0 |
Notes Payable Schedule Of Debt 5 | 0 |
Notes Payable Schedule Of Debt 6 | $ 259,980 |
Schedule of Convertible Debt (D
Schedule of Convertible Debt (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Convertible Loans Schedule Of Convertible Debt 1 | $ 82,500 |
Convertible Loans Schedule Of Convertible Debt 2 | 0 |
Convertible Loans Schedule Of Convertible Debt 3 | 110,000 |
Convertible Loans Schedule Of Convertible Debt 4 | 0 |
Convertible Loans Schedule Of Convertible Debt 5 | 192,500 |
Convertible Loans Schedule Of Convertible Debt 6 | 0 |
Convertible Loans Schedule Of Convertible Debt 7 | (184,627) |
Convertible Loans Schedule Of Convertible Debt 8 | 0 |
Convertible Loans Schedule Of Convertible Debt 9 | 7,873 |
Convertible Loans Schedule Of Convertible Debt 10 | 0 |
Convertible Loans Schedule Of Convertible Debt 11 | 0 |
Convertible Loans Schedule Of Convertible Debt 12 | 0 |
Convertible Loans Schedule Of Convertible Debt 13 | 7,873 |
Convertible Loans Schedule Of Convertible Debt 14 | $ 0 |
Schedule of Derivative Liabilit
Schedule of Derivative Liabilities at Fair Value (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Derivative Liability Schedule Of Derivative Liabilities At Fair Value 1 | $ 0 |
Derivative Liability Schedule Of Derivative Liabilities At Fair Value 2 | 292,899 |
Derivative Liability Schedule Of Derivative Liabilities At Fair Value 3 | 145,375 |
Derivative Liability Schedule Of Derivative Liabilities At Fair Value 4 | 6,175 |
Derivative Liability Schedule Of Derivative Liabilities At Fair Value 5 | (119,319) |
Derivative Liability Schedule Of Derivative Liabilities At Fair Value 6 | $ 325,130 |
Schedule of Derivative Instrume
Schedule of Derivative Instruments (Details) | 3 Months Ended |
Mar. 31, 2016 | |
Derivative Liability Schedule Of Derivative Instruments 1 | 0.00% |
Derivative Liability Schedule Of Derivative Instruments 2 | 188.00% |
Derivative Liability Schedule Of Derivative Instruments 3 | 400.00% |
Derivative Liability Schedule Of Derivative Instruments 4 | 0.59% |
Derivative Liability Schedule Of Derivative Instruments 5 | 0.85% |
Schedule of Future Minimum Rent
Schedule of Future Minimum Rental Payments for Operating Leases (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Commitments And Contingencies Schedule Of Future Minimum Rental Payments For Operating Leases 1 | $ 18,200 |
Commitments And Contingencies Schedule Of Future Minimum Rental Payments For Operating Leases 2 | 0 |
Commitments And Contingencies Schedule Of Future Minimum Rental Payments For Operating Leases 3 | 0 |
Commitments And Contingencies Schedule Of Future Minimum Rental Payments For Operating Leases 4 | 0 |
Commitments And Contingencies Schedule Of Future Minimum Rental Payments For Operating Leases 5 | 0 |
Commitments And Contingencies Schedule Of Future Minimum Rental Payments For Operating Leases 6 | $ 18,200 |