Document_and_Entity_Informatio
Document and Entity Information | 6 Months Ended | |
Jun. 30, 2014 | Aug. 13, 2014 | |
Document Type | '10-Q | ' |
Amendment Flag | 'false | ' |
Document Period End Date | 30-Jun-14 | ' |
Trading Symbol | 'anr | ' |
Entity Registrant Name | 'American Natural Energy Corp | ' |
Entity Central Index Key | '0000870732 | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity Filer Category | 'Smaller Reporting Company | ' |
Entity Common Stock, Shares Outstanding | ' | 29,280,085 |
Entity Current Reporting Status | 'Yes | ' |
Entity Voluntary Filers | 'No | ' |
Entity Well Known Seasoned Issuer | 'No | ' |
Document Fiscal Year Focus | '2014 | ' |
Document Fiscal Period Focus | 'Q2 | ' |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Jun. 30, 2014 | Dec. 31, 2013 |
Current assets: | ' | ' |
Cash and cash equivalents | $263 | $82,295 |
Accounts receivable - joint interest billing | 2,571 | 12,505 |
Accounts receivable - oil and gas sales | 143,779 | 163,321 |
Prepaid expenses and other | 11,687 | 47,661 |
Oil inventory | 20,833 | 20,833 |
Deferred costs | 60,000 | 0 |
Total current assets | 239,133 | 326,615 |
Proved oil and natural gas properties, full cost method of accounting, net of accumulated depletion, depreciation, amortization and impairment of $23,273,037 and $22,989,672 | 17,998,004 | 18,263,854 |
Unproved oil and natural gas properties | 751,466 | 724,266 |
Equipment and other fixed assets, net of accumulated depreciation of $1,176,103 and $1,172,907 | 2,128 | 5,324 |
Total assets | 18,990,731 | 19,320,059 |
Current liabilities: | ' | ' |
Accounts payable and accrued liabilities | 4,753,647 | 4,254,749 |
Revenue payable | 480,104 | 3,522,279 |
Accounts payable - related parties | 122,438 | 99,733 |
Accrued interest | 727,169 | 532,392 |
Insurance note payable | 5,194 | 31,102 |
Notes payable - related parties net of discounts of $0 and $590,015 respectively | 765,911 | 3,220,896 |
Note payable, net of discounts of $0 and $256,023 respectively | 3,375,205 | 2,320,523 |
Taxes due on dissolution of subsidiary | 32,752 | 32,752 |
Total current liabilities | 10,262,420 | 14,014,426 |
Debenture payable, net of discounts of $174,915 and $0 respectively | 2,825,085 | 0 |
Asset retirement obligation | 2,284,833 | 2,165,521 |
Total liabilities | 15,372,338 | 16,179,947 |
Commitments and contingencies | 0 | 0 |
Stockholders' equity : | ' | ' |
Common stock Authorized - 250,000,000 shares with par value of $0.001 - 26,405,085 and 26,405,085 shares issued and outstanding respectively | 26,405 | 26,405 |
Treasury stock | -150,000 | -150,000 |
Additional paid-in capital | 25,874,430 | 25,874,430 |
Accumulated deficit, since January 1, 2002 (in conjunction with the quasi- Reorganization stated capital was reduced by an accumulated deficit of $2,015,495) | -26,215,079 | -26,693,360 |
Accumulated other comprehensive income | 4,082,637 | 4,082,637 |
Total stockholders' equity | 3,618,393 | 3,140,112 |
Total liabilities and stockholders' equity | $18,990,731 | $19,320,059 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (USD $) | Jun. 30, 2014 | Dec. 31, 2013 |
Accumulated Depreciation, Depletion and Amortization, Proved Oil and Gas Properties | $23,273,037 | $22,989,672 |
Equipment and other fixed assets, net of accumulated depreciation | 1,176,103 | 1,172,907 |
Notes payable related parties net of discounts | 0 | 590,015 |
Note payable, net of discounts | 0 | 256,023 |
Debenture payable-related parties, net of discounts | 174,915 | 0 |
Common Stock, Shares Authorized | 250,000,000 | 250,000,000 |
Common Stock, Par Value Per Share | $0.00 | $0.00 |
Common Stock, Shares, Issued | 26,405,085 | 26,405,085 |
Common Stock, Shares, Outstanding | 26,405,085 | 26,405,085 |
Quasi-reorganization stated capital reduced by an accumulated deficit | $2,015,495 | $2,015,495 |
Consolidated_Statements_of_Ope
Consolidated Statements of Operations and Other Comprehensive Income (Loss) (USD $) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2014 | Jun. 30, 2013 | Jun. 30, 2014 | Jun. 30, 2013 | |
Revenues: | ' | ' | ' | ' |
Oil and gas sales | $470,388 | $874,177 | $1,045,497 | $1,872,489 |
Operations income | 0 | 16,143 | 0 | 28,066 |
Total Revenue | 470,388 | 890,320 | 1,045,497 | 1,900,555 |
Expenses: | ' | ' | ' | ' |
Lease operating expense | 142,340 | 226,040 | 280,858 | 515,740 |
Production taxes | 23,604 | 102,732 | 80,854 | 177,389 |
General and administrative | 302,678 | 369,464 | 648,078 | 857,073 |
Foreign exchange loss (gain) | 13,296 | -431,988 | 916 | -692,286 |
Depletion, depreciation and amortization - oil and gas properties | 127,549 | 172,982 | 283,365 | 489,550 |
Accretion of asset retirement obligation | 59,656 | 49,061 | 119,312 | 96,585 |
Depreciation and amortization - other assets | 1,186 | 4,881 | 3,196 | 9,762 |
Total expenses | 670,309 | 493,172 | 1,416,579 | 1,453,813 |
Other (Income) Expense | ' | ' | ' | ' |
Interest and financing costs | 26,125 | 261,116 | 118,471 | 522,872 |
Related party interest | 375,991 | 244,899 | 676,127 | 489,059 |
Gain on settlement of disputed revenue payables | -2,052,451 | 0 | -2,052,451 | 0 |
Loss on debt extinguishment | 0 | 0 | 408,490 | 39,953 |
Total other (income) expense | -1,650,335 | 506,015 | -849,363 | 1,051,884 |
Net income (loss) | 1,450,414 | -108,867 | 478,281 | -605,142 |
Other comprehensive income (loss)- net of tax: | ' | ' | ' | ' |
Foreign exchange translation | 0 | -405,423 | 0 | -665,721 |
Other comprehensive income (loss) | 0 | -405,423 | 0 | -665,721 |
Comprehensive income (loss) | $1,450,414 | ($514,290) | $478,281 | ($1,270,863) |
Basic and diluted loss per share | $0.05 | $0 | $0.02 | ($0.02) |
Basic | 26,405,085 | 26,405,085 | 26,405,085 | 26,405,085 |
Diluted | 26,405,085 | 26,405,085 | 26,405,085 | 26,405,085 |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (USD $) | 6 Months Ended | |
Jun. 30, 2014 | Jun. 30, 2013 | |
Cash flows from operating activities: | ' | ' |
Net income (loss) | $478,281 | ($605,142) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ' | ' |
Depreciation, depletion and amortization | 286,561 | 499,312 |
Accretion of asset retirement obligation | 119,312 | 96,585 |
Foreign exchange loss (gain) | 916 | -692,286 |
Amortization of deferred financing costs | 0 | 107,637 |
Amortization of debt discount | 65,533 | 221,858 |
Related party amortization of debt discount | 415,100 | 276,537 |
Loss on debt extinguishment | 408,490 | 39,953 |
Gain on settlement of disputed revenue | -2,052,451 | 0 |
Changes in components of working capital: | ' | ' |
Accounts receivable | 29,476 | -582 |
Oil inventory | 0 | 3,578 |
Prepaid expenses and other current assets | 35,974 | 65,390 |
Accounts payable, revenues payable, accrued liabilities and interest | 689,207 | 63,701 |
Net cash provided by operating activities | 476,399 | 76,541 |
Cash flows from investing activities: | ' | ' |
Purchase and development of oil and gas properties | -17,516 | -103,504 |
Net cash used in investing activities | -17,516 | -103,504 |
Cash flows from financing activities: | ' | ' |
Payment of notes payable | -685,915 | -1,225,202 |
Payment of notes payable-related party | -45,000 | -69,444 |
Proceeds from issuance of notes payable | 250,000 | 944,450 |
Proceeds from issuance of notes payable- related party | 0 | 505,000 |
Payment of deferred financing costs | -60,000 | -50,000 |
Net cash provided by (used in) financing activities | -540,915 | 104,804 |
Increase in cash and cash equivalents | -82,032 | 77,841 |
Cash beginning of period | 82,295 | 31,177 |
Cash end of period | 263 | 109,018 |
Supplemental disclosures: | ' | ' |
Interest paid | 110,830 | 212,956 |
Taxes paid | 0 | 2,500 |
Non cash investing and financing activities: | ' | ' |
Purchase of oil and gas properties in accounts payable | 27,200 | 137,091 |
Debt issued in settlement of revenue payables | 989,751 | 0 |
Debt discount due to fees related to TCA debt | $0 | $100,000 |
Significant_accounting_policie
Significant accounting policies | 6 Months Ended | |
Jun. 30, 2014 | ||
Significant accounting policies [Text Block] | ' | |
1 | Significant accounting policies | |
The accounting policies and methods followed in preparing these unaudited condensed consolidated financial statements are those used by American Natural Energy Corporation (the “Company”) as described in Note 1 of the notes to consolidated financial statements included in the Annual Report on Form 10-K. The unaudited condensed consolidated financial statements for the six-month periods ended June 30, 2014 and 2013 have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission and do not conform in all respects to the disclosure and information that is required for annual consolidated financial statements. The year-end condensed consolidated balance sheet data was derived from audited consolidated financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. These interim condensed consolidated financial statements should be read in conjunction with the most recent annual consolidated financial statements of the Company. | ||
In the opinion of management, all adjustments, all of which are of a normal recurring nature, considered necessary for fair statement have been included in these interim condensed consolidated financial statements. Operating results for the six-month period ended June 30, 2014 are not indicative of the results that may be expected for the full year ending December 31, 2014. | ||
Reclassification of Prior Period Statements | ||
Certain reclassifications of prior period consolidated financial statement balances have been made to conform to current reporting practices. |
Going_Concern_Liquidity_and_Ca
Going Concern, Liquidity and Capital Resources | 6 Months Ended | |
Jun. 30, 2014 | ||
Going Concern, Liquidity and Capital Resources [Text Block] | ' | |
2 | Going Concern, Liquidity and Capital Resources | |
The Company currently has a severe shortage of working capital and funds to pay its liabilities. The Company has no current borrowing capacity with any lender. The Company incurred a net gain of $478,281 for the six months ended June 30, 2014 due to a gain on the settlement of disputed revenue payables. The Company has a working capital deficit of $10,023,287 and an accumulated deficit of $26,215,079 at June 30, 2014 which leads to substantial doubt concerning the ability of the Company to meet its obligations as they come due. The Company also has a need for substantial funds to develop its oil and gas properties and repay borrowings as well as to meet its other current liabilities. | ||
The accompanying consolidated financial statements have been prepared on a going concern basis which contemplates continuity of operations, realization of assets and liquidation of liabilities in the ordinary course of business. As a result of the losses incurred and current negative working capital, there is no assurance that the carrying amounts of assets will be realized or that liabilities will be liquidated or settled for the amounts recorded. The ability of the Company to continue as a going concern is dependent upon adequate sources of capital and the Company’s ability to sustain positive results of operations and cash flows sufficient to continue to explore for and develop its oil and gas reserves and pay its obligations. | ||
Management’s strategy has been to obtain additional financing or industry partners. It is management’s intention to raise additional debt or equity financing to fund its operations and capital expenditures or to enter into another transaction in order to maximize shareholder value. Failure to obtain additional financing can be expected to adversely affect the Company’s ability to pay its obligations, further the development of its properties, grow revenues, oil and gas reserves and achieve and maintain a significant level of revenues, cash flows, and profitability. There can be no assurance that the Company will obtain this additional financing at the time required, at rates that are favorable to the Company, or at all. Further, any additional equity financing that is obtained may result in material dilution to the current holders of common stock. |
Notes_Payable
Notes Payable | 6 Months Ended | |||||||
Jun. 30, 2014 | ||||||||
Notes Payable [Text Block] | ' | |||||||
3 | Notes Payable | |||||||
Notes payable and long-term debt as of June 30, 2014 and December 31, 2013 consisted of the following: | ||||||||
30-Jun-14 | 31-Dec-13 | |||||||
$ | $ | |||||||
Note payable – Citizens Bank of Oklahoma | 51,125 | 65,921 | ||||||
Note payable – Eaton Oil Tools | 40,075 | 40,075 | ||||||
Note payable – TCA Global Credit Master Fund | 1,651,399 | 2,096,610 | ||||||
Discount on TCA Global Credit Master Fund note | - | (256,023 | ) | |||||
Note payable – Leede Financial | 374,855 | 373,940 | ||||||
Note payable – Pinon Energy | 268,000 | - | ||||||
Note payable – Louisiana Oil Properties | 989,751 | - | ||||||
Total third-party notes payable and long-term debt | 3,375,205 | 2,320,523 | ||||||
Debenture payable – Palo Verde (Note 4) | 3,000,000 | 3,000,000 | ||||||
Discount on Palo Verde debt | (174,915 | ) | (590,015 | ) | ||||
Note payable – TPC Energy | 414,183 | 414,183 | ||||||
Note payable – Mike Paulk | 330,000 | 375,000 | ||||||
Note payable – Other | 21,728 | 21,728 | ||||||
Total related party notes payable and long-term debt | 3,590,996 | 3,220,896 | ||||||
Total notes payable and long-term debt | 6,966,201 | 5,541,419 | ||||||
Less: Current portion | (4,141,116 | ) | (5,541,419 | ) | ||||
Total notes payable and long-term debt, net of current portion | 2,825,085 | - | ||||||
As of June 30, 2014 and December 31, 2013, the Company had an outstanding note to TPC Energy with a principal balance of $164,183. On March 31, 2014, the Company extended the maturity of the note until March 31, 2015. The company evaluated the extension under FASB ASC 470-50 and FASB ASC 470-60 and concluded the revised term constituted a debt modification, rather than a debt extinguishment or a troubled debt restructuring. There were no other changes to the terms of the note. | ||||||||
As of June 30, 2014, the Company had another outstanding note to TPC Energy with a principal balance of $250,000. On March 11, 2014, the Company extended the maturity date of the note until March 11, 2015. There were no other changes to the terms of the note and TPC Energy will continue to receive the 50% of the company’s interests in its share of the Liquidation Agents account distributions for an extra year until March 11, 2015. The TPC note is included in Notes Payable – Related Parties on the balance sheet as of June 30, 2014. The company evaluated the extension under FASB ASC 470-50 and FASB ASC 470-60 and concluded the revised term constituted a debt modification, rather than a debt extinguishment or a troubled debt restructuring. | ||||||||
On February 17, 2011, the Company entered into a $500,000 note payable with Mike Paulk and Steven Ensz, directors of the Company, with an annual interest rate of 10%. On February 17, 2014, the Company extended the note payable until February 17, 2015. There were no other changes to terms of the note. The Company evaluated the application of ASC 470-50 and ASC 470-60 and concluded that the revised terms constituted a debt modification rather than a debt extinguishment or a troubled debt restructuring. Principal payments totaling $45,000 were made during the six months ended June 30, 2014. | ||||||||
The Company entered into a financing agreement with TCA Global Credit Master Fund, LP during the first quarter of 2012. Proceeds of the financing are to be used for the drilling and completion of wells included in the Company’s inventory of Proved Undeveloped reserves (“PUD”). The Company has a commitment for a total amount of $3 million, before fees and expenses, through the issuance of a series of $1 million debentures. The debenture is secured by a first priority, perfected security interest and mortgage in oil and gas leases and properties. At no time shall the investor funds exceed 65% of the drilling and completion cost of the PUD’s with the balance provided by the Company’s generated funds. | ||||||||
On January 29, 2014, the Company entered into the Sixth Amendment to the Securities Purchase Agreement with TCA Global Credit Master Fund LP. The amendment provides for interest only payments pursuant to existing amended and restated debenture for the month of December 2013, that all previous outstanding principal and accrued and unpaid interest, an accommodation fee $200,000 for entering into this sixth Amendment and all outstanding Redemption Premium fees will comprise the agree upon outstanding amount of $2,196,609. Principal and interest in the amount of $371,459 is due monthly, inclusive of all fees and redemption amounts. The Company evaluated the amendment under FASB ASC 470-50 and determined that the modification was substantial and qualified as a debt extinguishment. The additional $200,000 accommodation fee and the remaining unamortized debt discount of $208,490 and were recorded as a loss on debt extinguishment. | ||||||||
During the six months ended June 30, 2014, payments totaling $645,211 were made to TCA debts. Prior to the sixth amendment, $47,533 of debt discount were amortized. The total note principal balance of TCA debts on June 30, 2014 was $1,651,399. | ||||||||
On June 30, 2013, the Company extended the maturity date of note payable to Leede Financial to December 31, 2013. The other terms of the note payable remain unchanged. The Company evaluated the application of ASC 470-50 and ASC 470-60 and concluded the revised term constituted a debt modification. As the note is denominated in Canadian dollars, the Company adjusted the face value of the note based on fluctuations in exchange rates and recorded a foreign exchange loss of $916 during the six months ended June 30, 2014. | ||||||||
On August 1 2013, the Company converted its $48,000 accounts payable balance to Eaton Oil Tools to a note payable. Monthly payments of $4,119 which include interest at the rate of 6% per annum were to be made through August 2014. At August 13, 2014, seven payments were past due. | ||||||||
On April 14, 2014 the Company entered into a loan agreement with Pinon Energy providing for an advance of $250,000 to be used for working capital purposes. The loan is payable upon the earlier of a re-financing of the Company’s secured debt or August 14, 2014 in the amount of $268,000 plus interest at a rate of 12% per annum. Pinon Energy is also to receive 250,000 shares of Company common stock. The note and all interest totaling $274,799 were paid on July 7, 2014. | ||||||||
On June 24, 2014, the Company entered into a $989,751 note payable with Louisiana Oil Properties, Inc. together with simple interest at 4% per annum due on or before October 31, 2014. This promissory note was the result of a settlement of disputed revenue payables resulting in a gain recognized by the Company of $2,052.451. |
Convertible_Debentures
Convertible Debentures | 6 Months Ended | |
Jun. 30, 2014 | ||
Convertible Debentures [Text Block] | ' | |
4 | Convertible Debentures | |
On December 31, 2012, the Company sold a $1 million 12% unsecured convertible debt due December 31, 2014 to Palo Verde Acquisitions LLC. As of December 31, 2012, the Company had received consideration of $500,000 related to this debt. In January 2013, the Company collected the remaining debt proceeds of $500,000 related to the $1 million convertible Palo Verde debt issued on December 31, 2012. On July 1, 2014, the due date of the convertible debt was extended to January 2, 2016. The Company amortized $415,100 of debt discount during the six months ended June 30, 2014. |
Subsequent_Event
Subsequent Event | 6 Months Ended | |
Jun. 30, 2014 | ||
Subsequent Event [Text Block] | ' | |
5 | Subsequent Event | |
On July 3, 2014 the Company entered into a Securities Purchase Agreement (the "Hillair Purchase Agreement") with Hillair Capital Investments, LP ("Hillair"), pursuant to which the Company (i) issued to Hillair an 8% Original Issue Discount Senior Secured Convertible Debenture (the “OID Debenture”) in the principal amount of $835,899 convertible into shares of the Company’s common stock at $0.10 per share (subject to adjustment therein); and (ii) issued to Hillair 28,000,000 Series A Common Stock purchase Warrants exercisable for 5 years at $0.12 per share (subject to adjustment therein) and 19,641,002 Series B Common Stock purchase Warrants exercisable for 2 years at $0.10 per share (subject to adjustment therein). | ||
Prior to July 3, 2014, TCA Global Credit Master Fund LP (“TCA”) assigned to Hillair the Second Replacement, Amended and Restated Senior Secured Redeemable Debenture, with a current principal amount of $1,753,600 issued to TCA by the Company as of June 28, 2013 (the “Amended Debenture”), along with certain mortgages, dated as of December 29, 2011 and September 4, 2012, and as filed in St. Charles Parish, Louisiana (the “Mortgages”). On July 3, 2014, the Company and Hillair also entered into an Amendment Agreement (the “Amendment”), amending the Amended Debenture by (i) increasing the interest rate to 16% per annum, (ii) extending the maturity date to January 1, 2016 and (iii) revising the monthly principal payments to be quarterly principal payments. | ||
The Company’s obligations under the OID Debenture are secured by substantially all of the assets of the Company and its wholly-owned subsidiary, Gothic Resources, Inc. (“Gothic”) pursuant to the terms of a Security Agreement, dated as of July 3, 2014 (the “Security Agreement”), and Gothic has guaranteed the performance of the Company’s obligations under the terms of a Subsidiary Guarantee Agreement executed by Gothic on the same date (the “Subsidiary Guarantee”). In addition, the Company’s obligations to the OID Debenture and the Amended Debenture are secured by the Mortgage Documents. | ||
Interest on the Amended Debenture and on the OID Debenture is payable by the Company on a quarterly basis commencing January 1, 2015. Principal on the Amended Debenture and on the OID Debenture is payable quarterly commencing on March 1, 2015 with both debentures maturing on January 1, 2016. The Company may prepay the Amended Debenture with a 3 day notice. Subject to the Equity Conditions set forth in the OID Debenture, the OID Debenture is redeemable at any time after the 6 month anniversary of the OID Debenture at 120% of the outstanding principal balance. | ||
At any time prior to the payment of the OID Debenture in full, Hillair may elect, in its sole discretion, to convert all or part of the principal amount of the OID Debenture into shares of common stock of the Company at a conversion rate of US$0.10 per share (subject to adjustment therein). The OID Debenture contains customary adjustment provisions for certain corporate events, such as the payment of stock dividends and stock splits. The OID Debenture also contains customary events of default. | ||
Pursuant to the Hillair Purchase Agreement and until the 12 month anniversary of the closing on the OID Debenture, Hillair may purchase from the Company additional Debentures with an aggregate subscription amount of up to $2,500,000 (for a principal amount of $2,800,000) and up to 28,000,000 Series A Warrants and 19,641,002 Series B Warrants consistent with the terms set forth above. | ||
The Company also reached agreement with Palo Verde Acquisitions LLC to extend the maturity of its 12% convertible debenture in the amount of $2 million and its 12% convertible debenture in the amount of $1 million until January 2, 2016 with all accrued and unpaid interest to date being added to the outstanding principal amount. The conversion price of $0.10 remains unchanged. Additionally, the expiration date of warrants held by Palo Verde was extended to January 2, 2018 and the exercise price reduced to $0.12 per share. | ||
On July 18, 2014 the Company issued a total 2,875,000 shares of its common stock. 2,625,000 shares were in payment of financing fees and 250,000 shares were additional consideration for the issuance of a short term loan. |
Notes_Payable_Tables
Notes Payable (Tables) | 6 Months Ended | |||||||
Jun. 30, 2014 | ||||||||
Schedule Of Notes Payable And Long-term Debt [Table Text Block] | ' | |||||||
30-Jun-14 | 31-Dec-13 | |||||||
$ | $ | |||||||
Note payable – Citizens Bank of Oklahoma | 51,125 | 65,921 | ||||||
Note payable – Eaton Oil Tools | 40,075 | 40,075 | ||||||
Note payable – TCA Global Credit Master Fund | 1,651,399 | 2,096,610 | ||||||
Discount on TCA Global Credit Master Fund note | - | (256,023 | ) | |||||
Note payable – Leede Financial | 374,855 | 373,940 | ||||||
Note payable – Pinon Energy | 268,000 | - | ||||||
Note payable – Louisiana Oil Properties | 989,751 | - | ||||||
Total third-party notes payable and long-term debt | 3,375,205 | 2,320,523 | ||||||
Debenture payable – Palo Verde (Note 4) | 3,000,000 | 3,000,000 | ||||||
Discount on Palo Verde debt | (174,915 | ) | (590,015 | ) | ||||
Note payable – TPC Energy | 414,183 | 414,183 | ||||||
Note payable – Mike Paulk | 330,000 | 375,000 | ||||||
Note payable – Other | 21,728 | 21,728 | ||||||
Total related party notes payable and long-term debt | 3,590,996 | 3,220,896 | ||||||
Total notes payable and long-term debt | 6,966,201 | 5,541,419 | ||||||
Less: Current portion | (4,141,116 | ) | (5,541,419 | ) | ||||
Total notes payable and long-term debt, net of current portion | 2,825,085 | - |
Going_Concern_Liquidity_and_Ca1
Going Concern, Liquidity and Capital Resources (Narrative) (Details) (USD $) | 6 Months Ended |
Jun. 30, 2014 | |
Going Concern, Liquidity And Capital Resources 1 | $478,281 |
Going Concern, Liquidity And Capital Resources 2 | 10,023,287 |
Going Concern, Liquidity And Capital Resources 3 | $26,215,079 |
Notes_Payable_Narrative_Detail
Notes Payable (Narrative) (Details) (USD $) | 6 Months Ended |
Jun. 30, 2014 | |
Notes Payable 1 | $164,183 |
Notes Payable 2 | 250,000 |
Notes Payable 3 | 50.00% |
Notes Payable 4 | 500,000 |
Notes Payable 5 | 10.00% |
Notes Payable 6 | 45,000 |
Notes Payable 7 | 3,000,000 |
Notes Payable 8 | 1,000,000 |
Notes Payable 9 | 65.00% |
Notes Payable 10 | 200,000 |
Notes Payable 11 | 2,196,609 |
Notes Payable 12 | 371,459 |
Notes Payable 13 | 200,000 |
Notes Payable 14 | 208,490 |
Notes Payable 15 | 645,211 |
Notes Payable 16 | 47,533 |
Notes Payable 17 | 1,651,399 |
Notes Payable 18 | 916 |
Notes Payable 19 | 48,000 |
Notes Payable 20 | 4,119 |
Notes Payable 21 | 6.00% |
Notes Payable 22 | 250,000 |
Notes Payable 23 | 268,000 |
Notes Payable 24 | 12.00% |
Notes Payable 25 | 250,000 |
Notes Payable 26 | 274,799 |
Notes Payable 27 | 989,751 |
Notes Payable 28 | 4.00% |
Notes Payable 29 | $2,052.45 |
Convertible_Debentures_Narrati
Convertible Debentures (Narrative) (Details) (USD $) | 6 Months Ended |
Jun. 30, 2014 | |
Convertible Debentures 1 | $1,000,000 |
Convertible Debentures 2 | 12.00% |
Convertible Debentures 3 | 500,000 |
Convertible Debentures 4 | 500,000 |
Convertible Debentures 5 | 1,000,000 |
Convertible Debentures 6 | $415,100 |
Subsequent_Event_Narrative_Det
Subsequent Event (Narrative) (Details) (USD $) | 6 Months Ended |
Jun. 30, 2014 | |
D | |
M | |
Y | |
Subsequent Event 1 | 8.00% |
Subsequent Event 2 | $835,899 |
Subsequent Event 3 | $0.10 |
Subsequent Event 4 | 28,000,000 |
Subsequent Event 5 | 5 |
Subsequent Event 6 | $0.12 |
Subsequent Event 7 | 19,641,002 |
Subsequent Event 8 | 2 |
Subsequent Event 9 | $0.10 |
Subsequent Event 10 | 1,753,600 |
Subsequent Event 11 | 16.00% |
Subsequent Event 12 | 3 |
Subsequent Event 13 | 6 |
Subsequent Event 14 | 120.00% |
Subsequent Event 15 | $0.10 |
Subsequent Event 16 | 12 |
Subsequent Event 17 | 2,500,000 |
Subsequent Event 18 | 2,800,000 |
Subsequent Event 19 | 28,000,000 |
Subsequent Event 20 | 19,641,002 |
Subsequent Event 21 | 12.00% |
Subsequent Event 22 | 2,000,000 |
Subsequent Event 23 | 12.00% |
Subsequent Event 24 | 1,000,000 |
Subsequent Event 25 | $0.10 |
Subsequent Event 26 | $0.12 |
Subsequent Event 27 | 2,875,000 |
Subsequent Event 28 | 2,625,000 |
Subsequent Event 29 | 250,000 |
Schedule_Of_Notes_Payable_And_
Schedule Of Notes Payable And Long-term Debt (Details) (USD $) | 6 Months Ended |
Jun. 30, 2014 | |
Notes Payable Schedule Of Notes Payable And Long-term Debt 1 | $51,125 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 2 | 65,921 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 3 | 40,075 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 4 | 40,075 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 5 | 1,651,399 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 6 | 2,096,610 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 7 | 0 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 8 | -256,023 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 9 | 374,855 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 10 | 373,940 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 11 | 268,000 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 12 | 0 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 13 | 989,751 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 14 | 0 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 15 | 3,375,205 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 16 | 2,320,523 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 17 | 3,000,000 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 18 | 3,000,000 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 19 | -174,915 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 20 | -590,015 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 21 | 414,183 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 22 | 414,183 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 23 | 330,000 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 24 | 375,000 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 25 | 21,728 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 26 | 21,728 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 27 | 3,590,996 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 28 | 3,220,896 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 29 | 6,966,201 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 30 | 5,541,419 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 31 | -4,141,116 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 32 | -5,541,419 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 33 | 2,825,085 |
Notes Payable Schedule Of Notes Payable And Long-term Debt 34 | $0 |