Condensed Consolidated Statements of Operations (Unaudited) - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
|
| Income Statement [Abstract] | ||||
| Revenues, net of discounts | $ 3,827,853 | $ 4,026,208 | $ 9,083,959 | $ 11,444,647 |
| Cost of revenues | 2,402,605 | 3,475,189 | 5,648,968 | 9,353,841 |
| Gross Profit | 1,425,248 | 551,019 | 3,434,991 | 2,090,805 |
| Operating Expenses | ||||
| Compensation expense/selling, general and administrative | 605,491 | 645,235 | 1,705,892 | 1,594,552 |
| Selling, general and administrative expenses | 547,376 | 1,223,478 | 1,919,791 | 2,318,212 |
| Travel expense | 43,406 | 130,991 | 209,670 | 328,505 |
| Occupancy costs | 201,057 | 62,641 | 559,411 | 163,607 |
| Transaction expenses | 42,650 | 44,150 | ||
| Total Operating Expenses | 1,397,330 | 2,104,995 | 4,394,764 | 4,449,027 |
| Operating Income (Loss) | 27,918 | (1,553,976) | (959,773) | (2,358,221) |
| Other (Expense) Income | ||||
| Interest expense | (490,236) | (630,959) | (1,452,354) | (1,044,879) |
| Amortization of debt discount | (109,314) | (327,944) | ||
| Forbearance expense | 971,956 | (51,156) | ||
| Other income (expense) | (146,456) | (331,270) | (100,915) | (320,314) |
| Incentive expense for investor | (35,186) | |||
| Extinguishment loss | (313,900) | (313,900) | ||
| Total Other (Expense) Income | (1,059,906) | 9,727 | (2,230,299) | (1,416,349) |
| Net Loss | (1,031,988) | (1,544,249) | (3,190,072) | (3,774,570) |
| Preferred stock dividends | (19,890) | (19,891) | (59,670) | (59,670) |
| Net Loss attributable to common shareholders | $ (1,051,878) | $ (1,564,140) | $ (3,249,742) | $ (3,834,241) |
| Loss per share: | ||||
| Basic and diluted | $ (0.02) | $ (0.04) | $ (0.05) | $ (0.09) |
| Weighted average number of common shares outstanding: | ||||
| Basic and diluted | 60,450,606 | 42,313,609 | 60,450,606 | 42,313,609 |
| X | ||||||||||
- Definition The amount represents the forbearance incentive expense during the period. No definition available.
|
| X | ||||||||||
- Definition The amount represents the transaction expenses during the period. No definition available.
|
| X | ||||||||||
- Definition Amount of amortization expense attributable to debt discount (premium) and debt issuance costs. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition The aggregate cost of goods produced and sold and services rendered during the reporting period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition The amount of net income or loss for the period per each share in instances when basic and diluted earnings per share are the same amount and reported as a single line item on the face of the financial statements. Basic earnings per share is the amount of net income or loss for the period per each share of common stock or unit outstanding during the reporting period. Diluted earnings per share includes the amount of net income or loss for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period. No definition available.
|
| X | ||||||||||
- Definition Difference between the fair value of payments made and the carrying amount of debt which is extinguished prior to maturity. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition Aggregate revenue less cost of goods and services sold or operating expenses directly attributable to the revenue generation activity. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition Amount of expense for incentive rights held by the managing member or general partner, of limited liability company (LLC) or limited partnership (LP). Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition Amount of interest expense classified as other. 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 Net income after adjustments for dividends on preferred stock (declared in the period) and/or cumulative preferred stock (accumulated for the period). Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition The aggregate amount of income or expense from ancillary business-related activities (that is to say, excluding major activities considered part of the normal operations of the business). Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition Costs incurred and are directly related to generating occupancy revenues. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition Generally recurring costs associated with normal operations except for the portion of these expenses which can be clearly related to production and included in cost of sales or services. Includes selling, general and administrative expense. No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition The net result for the period of deducting operating expenses from operating revenues. No definition available.
|
| X | ||||||||||
- Definition Amount of income (expense) related to nonoperating activities, classified as other. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition The amount of preferred stock dividends that is an adjustment to net income apportioned to common stockholders. No definition available.
|
| X | ||||||||||
- Definition Amount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss). Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition Expenditures for salaries for officers and non-officers. Does not include allocated share-based compensation, pension and post-retirement benefit expense or other labor-related non-salary expense. For commercial and industrial companies, excludes any direct and overhead labor that is included in cost of goods sold. No definition available.
|
| X | ||||||||||
- Definition The aggregate total costs related to selling a firm's product and services, as well as all other general and administrative expenses. Direct selling expenses (for example, credit, warranty, and advertising) are expenses that can be directly linked to the sale of specific products. Indirect selling expenses are expenses that cannot be directly linked to the sale of specific products, for example telephone expenses, Internet, and postal charges. General and administrative expenses include salaries of non-sales personnel, rent, utilities, communication, etc. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition Expenses incurred for travel and entertainment during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
- Definition Average number of shares or units issued and outstanding that are used in calculating basic and diluted earnings per share (EPS). No definition available.
|
| X | ||||||||||
- References No definition available.
|