STATEMENTS OF STOCKHOLDERS' EQUITY (USD $)
|
Series A Preferred Stock
|
Series B Preferred Stock
|
Series C Preferred Stock
|
Series D Preferred Stock
|
Common Stock
|
Additional Paid-in Capital
|
Accumulated Deficit
|
Total Stockholders' Equity
|
---|---|---|---|---|---|---|---|---|
Beginning Balance, amount at Dec. 31, 2012 |
$ 60us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesAPreferredStockMember |
$ 150us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
$ 76us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
$ 190us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
$ 5,992,636us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
$ (3,430,807)us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
$ 2,562,305us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|
Beginning Balance, shares at Dec. 31, 2012 |
600,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesAPreferredStockMember |
1,500,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
760,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
1,900,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
||||
Preferred stock conversion to common, shares |
(600,000)us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesAPreferredStockMember |
(1,323,000)us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
(659,000)us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
6,182,000us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
||||
Preferred stock conversion to common, value |
(60)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesAPreferredStockMember |
(132)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
(66)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
618us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
(360)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
|||
Stock issued in private placement, shares |
727,648us-gaap_StockIssuedDuringPeriodSharesIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
|||||||
Stock issued in private placement, value |
73us-gaap_StockIssuedDuringPeriodValueIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
2,182,871us-gaap_StockIssuedDuringPeriodValueIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
2,182,944us-gaap_StockIssuedDuringPeriodValueIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|||||
Share issuance costs |
(84,232)us-gaap_AdjustmentsToAdditionalPaidInCapitalStockIssuedOwnshareLendingArrangementIssuanceCosts / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
(84,232)us-gaap_AdjustmentsToAdditionalPaidInCapitalStockIssuedOwnshareLendingArrangementIssuanceCosts / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Stock-based compensation |
216,083us-gaap_ShareBasedCompensation / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
216,083us-gaap_ShareBasedCompensation / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Dividends accrued on Series C shares |
(69,096)us-gaap_DividendsCash / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
(69,096)us-gaap_DividendsCash / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Dividends accrued on Series D shares |
(68,425)us-gaap_Dividends / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
(68,425)us-gaap_Dividends / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Beneficial conversion feature on Series D issuance |
176,729us-gaap_AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
(176,729)us-gaap_AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
||||||
Net loss for the period |
(3,068,701)us-gaap_NetIncomeLoss / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
(3,068,701)us-gaap_NetIncomeLoss / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Ending Balance, amount at Dec. 31, 2013 |
18us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
10us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
73us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
808us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
8,483,727us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
(6,813,758)us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
1,670,878us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|
Ending Balance, shares at Dec. 31, 2013 |
177,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
101,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
727,648us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
8,082,000us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
||||
Preferred stock conversion to common, shares |
(177,000)us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
(101,000)us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
(16,332)us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
294,332us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
||||
Preferred stock conversion to common, value |
(18)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesBPreferredStockMember |
(10)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesCPreferredStockMember |
(2)us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
29us-gaap_StockIssuedDuringPeriodValueConversionOfUnits / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
||||
Stock issued in private placement, shares |
171,987us-gaap_StockIssuedDuringPeriodSharesIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
|||||||
Stock issued in private placement, value |
17us-gaap_StockIssuedDuringPeriodValueIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
515,946us-gaap_StockIssuedDuringPeriodValueIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
515,963us-gaap_StockIssuedDuringPeriodValueIssuedForCash / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|||||
Share issuance costs |
(6,000)us-gaap_AdjustmentsToAdditionalPaidInCapitalStockIssuedOwnshareLendingArrangementIssuanceCosts / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
(6,000)us-gaap_AdjustmentsToAdditionalPaidInCapitalStockIssuedOwnshareLendingArrangementIssuanceCosts / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Stock issued for acquisitions, shares |
58,333us-gaap_StockIssuedDuringPeriodSharesAcquisitions / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
|||||||
Stock issued for acquisitions, value |
6us-gaap_StockIssuedDuringPeriodValueAcquisitions / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
174,994us-gaap_StockIssuedDuringPeriodValueAcquisitions / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
175,000us-gaap_StockIssuedDuringPeriodValueAcquisitions / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|||||
Preferred stock conversion to common in private placement, shares |
(704,379)us-gaap_StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
1,207,491us-gaap_StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
||||||
Preferred stock conversion to common in private placement, value |
(70)us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
121us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
(50)us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
|||||
Inducement premium on preferred stock conversion to common |
1,332,376us-gaap_PreferredStockConversionsInducements / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
(1,332,376)us-gaap_PreferredStockConversionsInducements / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
||||||
Debt conversion in private placement, shares |
1,100,876us-gaap_StockIssuedDuringPeriodSharesIssuedForNoncashConsideration / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
|||||||
Debt conversion in private placement, value |
110us-gaap_StockIssuedDuringPeriodValueIssuedForNoncashConsiderations / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
2,506,872us-gaap_StockIssuedDuringPeriodValueIssuedForNoncashConsiderations / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
2,506,982us-gaap_StockIssuedDuringPeriodValueIssuedForNoncashConsiderations / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|||||
Issuance of common stock and warrants, shares |
209,324us-gaap_StockIssuedDuringPeriodSharesNewIssues / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
|||||||
Issuance of common stock and warrants, value |
21us-gaap_StockIssuedDuringPeriodValueNewIssues / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
366,303us-gaap_StockIssuedDuringPeriodValueNewIssues / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
366,324us-gaap_StockIssuedDuringPeriodValueNewIssues / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|||||
Stock-based compensation |
231,524us-gaap_ShareBasedCompensation / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
231,524us-gaap_ShareBasedCompensation / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Dividends accrued on Series C shares |
(2,200)us-gaap_DividendsCash / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
(2,200)us-gaap_DividendsCash / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Dividends accrued on Series D shares |
(179,430)us-gaap_Dividends / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
(179,430)us-gaap_Dividends / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Beneficial conversion feature on Series D issuance |
51,110us-gaap_AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
(51,110)us-gaap_AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
||||||
Warrants issued in conjunction with debt offering |
455,142us-gaap_AdjustmentsToAdditionalPaidInCapitalWarrantIssued / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
455,142us-gaap_AdjustmentsToAdditionalPaidInCapitalWarrantIssued / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Net loss for the period |
(4,526,250)us-gaap_NetIncomeLoss / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
(4,526,250)us-gaap_NetIncomeLoss / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
||||||
Ending Balance, amount at Dec. 31, 2014 |
$ 18us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
$ 1,095us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
$ 14,111,944us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_AdditionalPaidInCapitalMember |
$ (12,905,124)us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_RetainedEarningsMember |
$ 1,207,933us-gaap_StockholdersEquity / us-gaap_StatementEquityComponentsAxis = us-gaap_StockholdersEquityTotalMember |
|||
Ending Balance, shares at Dec. 31, 2014 |
178,924us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_SeriesDPreferredStockMember |
10,952,356us-gaap_SharesOutstanding / us-gaap_StatementEquityComponentsAxis = us-gaap_CommonStockMember |
X | ||||||||||
- Definition
Amount of increase (decrease) in additional paid in capital (APIC) resulting from recognition of deferred taxes for convertible debt with a beneficial conversion feature. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of increase in additional paid in capital (APIC) resulting from issuance costs from a share-lending arrangement entered into, in contemplation of a convertible debt offering or other financing. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of increase in additional paid in capital (APIC) resulting from the issuance of warrants. Includes allocation of proceeds of debt securities issued with detachable stock purchase warrants. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of paid and unpaid cash, stock, and paid-in-kind (PIK) dividends declared, for example, but not limited to, common and preferred stock. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of paid and unpaid cash dividends declared for classes of stock, for example, but not limited to, common and preferred. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The excess of (1) the fair value of all securities and other consideration transferred in transactions by the registrant to the holders of the convertible preferred stock over (2) the fair value of securities issuable pursuant to the original conversion terms, during the accounting period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The aggregate amount of noncash, equity-based employee remuneration. This may include the value of stock or unit options, amortization of restricted stock or units, and adjustment for officers' compensation. As noncash, this element is an add back when calculating net cash generated by operating activities using the indirect method. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Number of shares issued which are neither cancelled nor held in the treasury. No definition available.
|
X | ||||||||||
- Definition
Total of all stockholders' equity (deficit) items, net of receivables from officers, directors, owners, and affiliates of the entity which are attributable to the parent. The amount of the economic entity's stockholders' equity attributable to the parent excludes the amount of stockholders' equity which is allocable to that ownership interest in subsidiary equity which is not attributable to the parent (noncontrolling interest, minority interest). This excludes temporary equity and is sometimes called permanent equity. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Number of shares of stock issued during the period pursuant to acquisitions. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Number of shares issued during the period as a result of the conversion of convertible securities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The number of shares issued during the period upon the conversion of units. An example of a convertible unit is an umbrella partnership real estate investment trust unit (UPREIT unit). Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Number of shares issued as consideration for cash for development stage entities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Number of shares issued for noncash consideration for development stage entities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Number of new stock issued during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Value of stock issued pursuant to acquisitions during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The gross value of stock issued during the period upon the conversion of convertible securities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Value of stock issued during the period upon the conversion of units. An example of a convertible unit is an umbrella partnership real estate investment trust unit (UPREIT unit). Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Value of shares issued as consideration for cash for development stage entities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Value of shares issued for noncash consideration for development stage entities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Equity impact of the value of new stock issued during the period. Includes shares issued in an initial public offering or a secondary public offering. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|