Document_And_Entity_Informatio
Document And Entity Information | 3 Months Ended | |
Sep. 30, 2014 | Nov. 14, 2014 | |
Document and Entity Information [Abstract] | ' | ' |
Entity Registrant Name | 'Moller International Inc | ' |
Document Type | '10-Q | ' |
Current Fiscal Year End Date | '--06-30 | ' |
Entity Common Stock, Shares Outstanding | ' | 57,663,843 |
Amendment Flag | 'false | ' |
Entity Central Index Key | '0000871344 | ' |
Entity Current Reporting Status | 'Yes | ' |
Entity Voluntary Filers | 'No | ' |
Entity Filer Category | 'Smaller Reporting Company | ' |
Entity Well-known Seasoned Issuer | 'No | ' |
Document Period End Date | 30-Sep-14 | ' |
Document Fiscal Year Focus | '2015 | ' |
Document Fiscal Period Focus | 'Q1 | ' |
BALANCE_SHEETS_Unaudited
BALANCE SHEETS (Unaudited) (USD $) | Sep. 30, 2014 | Jun. 30, 2014 |
CURRENT ASSETS | ' | ' |
Cash | $0 | $97,846 |
Prepaid and other current assets | 1,851 | 3,613 |
Total current assets | 1,851 | 101,459 |
PROPERTY AND EQUIPMENT, net | 8,053 | 7,076 |
Total assets | 9,904 | 108,535 |
CURRENT LIABILITIES | ' | ' |
Accounts payable, trade | 638,514 | 643,090 |
Accrued liabilities | 969,376 | 935,966 |
Accrued liabilities-majority shareholder | 6,795,034 | 6,615,469 |
Notes payable-other | 1,354,182 | 1,383,682 |
Note payable - majority shareholder | 2,139,918 | 2,188,947 |
Convertible notes payable, net of discount of $177,534 and $123,640 | 254,771 | 213,240 |
Notes payable - minority shareholders | 207,709 | 208,068 |
Derivative Liability | 290,443 | 281,251 |
Deferred wages – employees | 1,051,671 | 1,035,335 |
Deferred other income | 24,598 | 24,598 |
Customer deposits | 384,767 | 384,767 |
Total current liabilities | 14,110,983 | 13,914,413 |
LONG TERM LIABILITIES | ' | ' |
Deferred wages and interest-majority shareholder | 1,379,480 | 1,328,830 |
Total liabilities | 15,490,463 | 15,243,243 |
STOCKHOLDERS' DEFICIT | ' | ' |
Common stock, authorized, 150,000,000 shares, no par value 56,262,767 and 54,876,990 issued and outstanding respectively | 39,207,306 | 39,082,892 |
Accumulated deficit | -54,687,865 | -54,217,600 |
Total stockholders' deficit | -15,480,559 | -15,134,708 |
$9,904 | $108,535 |
BALANCE_SHEETS_Unaudited_Paren
BALANCE SHEETS (Unaudited) (Parentheticals) (USD $) | Sep. 30, 2014 | Jun. 30, 2014 |
Convertible Notes Payable, Discount (in Dollars) | $177,534 | $123,640 |
Common stock, shares authorized | 150,000,000 | 150,000,000 |
Common stock, shares outstanding | 56,262,767 | 54,876,990 |
Common stock, shares issued | 56,262,767 | 54,876,990 |
Common stock, no par value (in Dollars per share) | $0 | $0 |
STATEMENTS_OF_OPERATIONS_Unaud
STATEMENTS OF OPERATIONS (Unaudited) (USD $) | 3 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | |
REVENUE | ' | ' |
Other revenue | $0 | $0 |
OPERATING EXPENSES | ' | ' |
Selling, general and administrative | 177,211 | 125,416 |
Rent expense to majority shareholder | 132,652 | 0 |
Depreciation and amortization | 144 | 233 |
Total expenses | 310,007 | 125,649 |
Operating Loss | -310,007 | -125,649 |
OTHER INCOME (EXPENSE) | ' | ' |
Interest expense | -102,048 | -81,203 |
Interest expense- majority shareholder | -76,313 | -74,888 |
Derivative (loss) income | 18,103 | 253,412 |
Total other income (expense) | -160,258 | 97,321 |
NET LOSS | ($470,265) | ($28,328) |
Loss per common share - Basic and diluted (in Dollars per share) | ($0.01) | $0 |
Weighted average common shares outstanding - Basic and diluted (in Shares) | 54,675,829 | 48,751,811 |
STATEMENTS_OF_CASH_FLOWS_Unaud
STATEMENTS OF CASH FLOWS (Unaudited) (USD $) | 3 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | |
Cash Flows From Operating Activities | ' | ' |
Net loss | ($470,265) | ($28,328) |
Adjustments to reconcile net loss to net cash Provided by (used in) operating activities: | ' | ' |
Depreciation expense | 144 | 233 |
Derivative (gain)/loss | -18,103 | -253,412 |
Stock based compensation | 2,460 | 76,933 |
Debt discount amortization | 46,280 | 31,577 |
Change in assets and liabilities: | ' | ' |
Prepaid expenses | 1,761 | -6,517 |
Other assets | 0 | 487 |
Accounts payable | -4,576 | -59,706 |
Accrued liabilities - related parties | 230,215 | 261,588 |
Accrued liabilities and deferred wages | 49,746 | 77,443 |
Net Cash Provided By (Used in) Operating Activities | -162,338 | 100,298 |
Cash Flows Provided from Investing Activities | ' | ' |
Purchase of Fixed Assets | -1,120 | 0 |
Net Cash Provided by (Used in) Investing Activities | -1,120 | 0 |
Cash Flows Provided from Financing Activities | ' | ' |
Proceeds from convertible notes payable | 115,000 | 25,000 |
Payment on note payable | -359 | 0 |
Payments on related party note payable | -49,029 | -104,452 |
Net Cash Provided by (Used in) Financing Activities | 65,612 | -79,452 |
Net Increase (Decrease) In Cash | -97,846 | 20,846 |
Cash, Beginning of Year | 97,846 | 5,015 |
Cash, End of Year | 0 | 25,861 |
Supplemental Cash Flow Information: | ' | ' |
Interest paid | 0 | 2,217 |
Supplemental Disclosure of Non-Cash Financing Activities: | ' | ' |
Reclass of derivative liability to additional paid-in capital | 72,879 | 11,462 |
Note payable converted to common stock | 49,075 | 15,000 |
Debt discount for derivative liability | $100,174 | $38,722 |
NOTE_A_ORGANIZATION_AND_BASIS_
NOTE A - ORGANIZATION AND BASIS OF PRESENTATION | 3 Months Ended |
Sep. 30, 2014 | |
Accounting Policies [Abstract] | ' |
Organization, Consolidation and Presentation of Financial Statements Disclosure and Significant Accounting Policies [Text Block] | ' |
NOTE A – ORGANIZATION AND BASIS OF PRESENTATION | |
The accompanying unaudited financial statements of Moller International, Inc. (“MI”) have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q. Accordingly, these financial statements may not include all of the information and disclosures required by generally accepted accounting principles for complete financial statements. These financial statements should be read in conjunction with the audited financial statements and the notes thereto for the fiscal year ended June 30, 2014 filed on Form 10-K. In the opinion of management, the accompanying unaudited financial statements contain all adjustments necessary to fairly present MI’s financial position as of September 30, 2014, and its results of operations and its cash flows for the three months ended September 30, 2014 and 2013. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated financial statements which would substantially duplicate the disclosure contained in the audited consolidated financial statements for 2014 as reported in the 10-K have been omitted. | |
Embedded conversion features | |
The Company evaluates embedded conversion features within convertible debt and convertible preferred stock under ASC 815 “Derivatives and Hedging” to determine whether the embedded conversion features should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded in earnings. If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC 470-20 “Debt with Conversion and Other Options” for consideration of any beneficial conversion feature. | |
NOTE_B_GOING_CONCERN
NOTE B - GOING CONCERN | 3 Months Ended |
Sep. 30, 2014 | |
Going Concern Disclosure [Abstract] | ' |
Going Concern Disclosure [Text Block] | ' |
NOTE B – GOING CONCERN | |
As of September 30, 2014, MI had an accumulated deficit and a working capital deficit. In addition, MI is currently in the development stage of the Skycar and Rotapower engine programs, and has no revenue producing products. Successful completion of product development activities for either or both of these programs will require significant additional sources of capital. These conditions raise substantial doubt as to our ability to continue as a going concern. Historically, funding was provided by certain shareholders, including the majority shareholder, in the form of short-term notes payable. In addition, the majority shareholder granted us a deferral on the payment of rent for our building. There is no assurance that we will continue to receive funding from shareholders, particularly our major shareholder given he has filed for protection under the federal Chapter 11 reorganization provisions of the federal bankruptcy law. Consequently, we are evaluating several alternatives to raise the additional capital through debt or equity transactions. There is no assurance that our efforts will be successful, however, and the financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern. | |
NOTE_C_ACCRUED_LIABILITIES_MAJ
NOTE C - ACCRUED LIABILITIES - MAJORITY SHAREHOLDER | 3 Months Ended |
Sep. 30, 2014 | |
Other Liabilities and Financial Instruments Subject to Mandatory Redemption [Abstract] | ' |
Other Liabilities Disclosure [Text Block] | ' |
NOTE C – ACCRUED LIABILITIES – MAJORITY SHAREHOLDER | |
We lease our facility from our majority shareholder. Rent expense to our majority shareholder was $132,652 during the three months ended September 30, 2014. During the three months ended September 30, 2013 our rent expense was completely offset by billings to our affiliate, Freedom Motors and as a result our expense was $0. | |
As of September 30, 2014, MI had outstanding accrued liabilities consisting of accrued rent and accrued interest to our majority shareholder totaling $6,795,034. | |
NOTE_D_NOTES_PAYABLE_DERIVATIV
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES | 3 Months Ended | ||||
Sep. 30, 2014 | |||||
Debt Disclosure [Abstract] | ' | ||||
Debt Disclosure [Text Block] | ' | ||||
NOTE D – NOTES PAYABLE & DERIVATIVE LIABILITIES | |||||
Majority Shareholder | |||||
During the three months ended September 30, 2014 and 2013 the Company made repayments on majority shareholder notes payable of $49,029 and $104,452, respectively. The total debt outstanding to majority shareholder at September 30, 2014 is $2,139,918. The debt is unsecured, payable upon demand and bears an annual interest rate of 10%. | |||||
Minority Shareholder | |||||
During the three months ended September 30, 2014 and 2013 MI made repayments on related party notes payable of $359 and $0, respectively. The total due to minority shareholder at September 30, 2014 is $207,709. The debt is unsecured, payable upon demand and bears an annual interest rate of 10%. | |||||
Non-Related Party | |||||
Convertible Notes Payable & Derivative Liabilities | |||||
During the three months ended September 30, 2014 and 2013 MI received $115,000 and $25,000 related to convertible promissory notes. The borrowings are due nine to twelve months after issuance, carry an interest rate of 0% to 8% for 90 days, then increases to 12%, and is convertible into common stock at the lesser of $0.24 or 60% of the lowest trading price in the 25 trading days prior to conversion and for some instruments 53% and 58% of the average of the three lowest days in the ten trading days prior to conversion. A debt discount of $100,174 was recorded as a result of these convertible notes during the three months ended September 30, 2014. A total of $46,280 of the debt discount was amortized during the period to interest expense. During the three months ended September 30, 2014, promissory notes totaling $49,075 were converted to 1,359,783 shares of MI common stock as a result $72,879 of the derivative liability was reclassed to additional paid in capital. The change in fair value of the derivative liability at September 30, 2014 is $18,103 and is recorded as derivative income. | |||||
The Company analyzed the conversion options for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that for the instruments immediately convertible, the embedded conversion features should be classified as liabilities due to their being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The embedded conversion features were measured at fair value at inception with the change in fair value recorded to earnings. Additionally, because there is no explicit limit to the number of shares to be issued upon conversion of the above instruments, the Company cannot determine if it will have sufficient authorized shares to settle all other share-settleable instruments, including the warrants granted above. As a result, all other share-settable instruments have also been classified as liabilities. | |||||
Derivative Liabilities | |||||
30-Jun-14 | $ | 281,251 | |||
Debt discount due to derivative liability | 100,174 | ||||
Reclass of derivative liability to additional paid-in capital due to conversion of related notes payable | -72,879 | ||||
Change in fair value | (18,103 | ) | |||
30-Sep-14 | $ | 290,443 | |||
NOTE_E_STOCK_BASED_COMPENSATIO
NOTE E - STOCK BASED COMPENSATION | 3 Months Ended |
Sep. 30, 2014 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ' |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | ' |
NOTE E – STOCK-BASED COMPENSATION | |
During the three months ended September 30, 2014, MI issued 25,994 shares of common stock for settlement of services to outside consultants and certain employees. We valued these shares at the fair market value on the dates of issuance of $2,460. | |
MI also issued 1,359,783 shares of commons stock in settlement of $49,075 convertible promissory notes. | |
NOTE_F_FAIR_VALUE_MEASUREMENTS
NOTE F - FAIR VALUE MEASUREMENTS | 3 Months Ended | ||||||||||||||||
Sep. 30, 2014 | |||||||||||||||||
Fair Value Disclosures [Abstract] | ' | ||||||||||||||||
Fair Value Disclosures [Text Block] | ' | ||||||||||||||||
NOTE F – FAIR VALUE MEASUREMENTS | |||||||||||||||||
The Company measures fair value in accordance with a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). 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; and | ||||||||||||||||
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 the Company's consolidated financial assets and liabilities measured at fair value by level within the fair value hierarchy as of September 30, 2013 and June 30, 2013. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. | |||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||||
LIABILITIES: | |||||||||||||||||
Derivative liabilities – 6/30/2014 | 281,251 | - | - | 281,251 | |||||||||||||
Derivative liabilities – 9/30/2014 | 290,443 | 290,443 | |||||||||||||||
NOTE_G_SUBSEQUENT_EVENTS
NOTE G - SUBSEQUENT EVENTS | 3 Months Ended |
Sep. 30, 2014 | |
Subsequent Events [Abstract] | ' |
Subsequent Events [Text Block] | ' |
NOTE G – SUBSEQUENT EVENTS | |
Subsequent to September 30, 2014, the Company issued a total of 1,379,727 shares of common stock to convert loans with a principal and interest balance of $47,684. Additionally 21,349 shares were issued for services. | |
NOTE_D_NOTES_PAYABLE_DERIVATIV1
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Tables) | 3 Months Ended | ||||
Sep. 30, 2014 | |||||
Debt Disclosure [Abstract] | ' | ||||
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block] | ' | ||||
Derivative Liabilities | |||||
30-Jun-14 | $ | 281,251 | |||
Debt discount due to derivative liability | 100,174 | ||||
Reclass of derivative liability to additional paid-in capital due to conversion of related notes payable | -72,879 | ||||
Change in fair value | (18,103 | ) | |||
30-Sep-14 | $ | 290,443 |
NOTE_F_FAIR_VALUE_MEASUREMENTS1
NOTE F - FAIR VALUE MEASUREMENTS (Tables) | 3 Months Ended | ||||||||||||||||
Sep. 30, 2014 | |||||||||||||||||
Fair Value Disclosures [Abstract] | ' | ||||||||||||||||
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block] | 'The following table sets forth the Company's consolidated financial assets and liabilities measured at fair value by level within the fair value hierarchy as of September 30, 2013 and June 30, 2013. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||||
LIABILITIES: | |||||||||||||||||
Derivative liabilities – 6/30/2014 | 281,251 | - | - | 281,251 | |||||||||||||
Derivative liabilities – 9/30/2014 | 290,443 | 290,443 |
NOTE_C_ACCRUED_LIABILITIES_MAJ1
NOTE C - ACCRUED LIABILITIES - MAJORITY SHAREHOLDER (Details) (USD $) | 3 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Jun. 30, 2014 | |
NOTE C - ACCRUED LIABILITIES - MAJORITY SHAREHOLDER (Details) [Line Items] | ' | ' | ' |
Operating Leases, Rent Expense | $132,652 | $0 | ' |
Due to Related Parties, Current | 6,795,034 | ' | 6,615,469 |
Majority Shareholder [Member] | ' | ' | ' |
NOTE C - ACCRUED LIABILITIES - MAJORITY SHAREHOLDER (Details) [Line Items] | ' | ' | ' |
Operating Leases, Rent Expense | $132,652 | $0 | ' |
NOTE_D_NOTES_PAYABLE_DERIVATIV2
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) (USD $) | 3 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Jun. 30, 2014 | |
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) [Line Items] | ' | ' | ' |
Notes Payable, Related Parties, Current | $2,139,918 | ' | $2,188,947 |
Proceeds from Convertible Debt | 115,000 | 25,000 | ' |
Debt Instrument, Convertible, Beneficial Conversion Feature | 100,174 | 38,722 | ' |
Amortization of Debt Discount (Premium) | 46,280 | 31,577 | ' |
Debt Conversion, Original Debt, Amount | 49,075 | 15,000 | ' |
Embedded Derivative, No Longer Bifurcated, Amount Reclassified to Stockholders' Equity | 72,879 | 11,462 | ' |
Derivative, Gain (Loss) on Derivative, Net | 18,103 | 253,412 | ' |
Majority Shareholder [Member] | ' | ' | ' |
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) [Line Items] | ' | ' | ' |
Repayments of Debt | 49,029 | 104,452 | ' |
Notes Payable, Related Parties, Current | 2,139,918 | ' | ' |
Debt Instrument, Interest Rate, Stated Percentage | 10.00% | ' | ' |
Investor [Member] | ' | ' | ' |
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) [Line Items] | ' | ' | ' |
Repayments of Debt | 359 | 0 | ' |
Notes Payable, Related Parties, Current | 207,709 | ' | ' |
Debt Instrument, Interest Rate, Stated Percentage | 10.00% | ' | ' |
Convertible Notes Payable [Member] | Minimum [Member] | ' | ' | ' |
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) [Line Items] | ' | ' | ' |
Debt Instrument, Term | '9 months | ' | ' |
Convertible Notes Payable [Member] | Maximum [Member] | ' | ' | ' |
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) [Line Items] | ' | ' | ' |
Debt Instrument, Term | '12 months | ' | ' |
Convertible Notes Payable [Member] | ' | ' | ' |
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) [Line Items] | ' | ' | ' |
Proceeds from Convertible Debt | 115,000 | 25,000 | ' |
Debt Instrument, Interest Rate Terms | '0% to 8% for 90 days, then increases to 12% | ' | ' |
Debt Instrument, Convertible, Terms of Conversion Feature | 'convertible into common stock at the lesser of $0.24 or 60% of the lowest trading price in the 25 trading days prior to conversion and for some instruments 53% and 58% of the average of the three lowest days in the ten trading days prior to conversion | ' | ' |
Debt Instrument, Convertible, Beneficial Conversion Feature | 100,174 | ' | ' |
Amortization of Debt Discount (Premium) | 46,280 | ' | ' |
Debt Conversion, Original Debt, Amount | 49,075 | ' | ' |
Debt Conversion, Converted Instrument, Shares Issued (in Shares) | 1,359,783 | ' | ' |
Embedded Derivative, No Longer Bifurcated, Amount Reclassified to Stockholders' Equity | 72,879 | ' | ' |
Derivative, Gain (Loss) on Derivative, Net | $18,103 | ' | ' |
NOTE_D_NOTES_PAYABLE_DERIVATIV3
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES (Details) - Derivative Liability Measured on Recurring Basis, Unobservable Input Reconciliation (USD $) | 3 Months Ended |
Sep. 30, 2014 | |
Derivative Liability Measured on Recurring Basis, Unobservable Input Reconciliation [Abstract] | ' |
30-Jun-14 | $281,251 |
Debt discount due to derivative liability | 100,174 |
Reclass of derivative liability to additional paid-in capital due to conversion of related notes payable | -72,879 |
Change in fair value | -18,103 |
30-Sep-14 | $290,443 |
NOTE_E_STOCK_BASED_COMPENSATIO1
NOTE E - STOCK BASED COMPENSATION (Details) (USD $) | 3 Months Ended |
Sep. 30, 2014 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ' |
Stock Issued During Period, Shares, Issued for Services | 25,994 |
Stock Issued During Period, Value, Issued for Services | $2,460 |
Stock Issued During Period, Shares, Conversion of Convertible Securities | 1,359,783 |
Stock Issued During Period, Value, Conversion of Convertible Securities | $49,075 |
NOTE_F_FAIR_VALUE_MEASUREMENTS2
NOTE F - FAIR VALUE MEASUREMENTS (Details) - Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis (USD $) | Sep. 30, 2014 | Jun. 30, 2014 |
LIABILITIES: | ' | ' |
Derivative liabilities | $290,443 | $281,251 |
Fair Value, Inputs, Level 1 [Member] | ' | ' |
LIABILITIES: | ' | ' |
Derivative liabilities | 0 | 0 |
Fair Value, Inputs, Level 2 [Member] | ' | ' |
LIABILITIES: | ' | ' |
Derivative liabilities | 0 | 0 |
Fair Value, Inputs, Level 3 [Member] | ' | ' |
LIABILITIES: | ' | ' |
Derivative liabilities | $290,443 | $281,251 |
NOTE_G_SUBSEQUENT_EVENTS_Detai
NOTE G - SUBSEQUENT EVENTS (Details) (USD $) | 3 Months Ended | 2 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | Nov. 21, 2014 | |
Subsequent Event [Member] | |||
NOTE G - SUBSEQUENT EVENTS (Details) [Line Items] | ' | ' | ' |
Debt Conversion, Converted Instrument, Shares Issued | ' | ' | 1,379,727 |
Debt Conversion, Original Debt, Amount (in Dollars) | $49,075 | $15,000 | $47,684 |
Stock Issued During Period, Shares, Issued for Services | 25,994 | ' | 21,349 |