XML 35 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities    
Net loss $ (778,158) $ (1,877,551)
Adjustments to reconcile net loss to net cash flows from operating activities:    
Impairment loss 10,000
Stock based compensation expense $ 39,542 $ 47,001
Stock based consulting expense 848,388
Changes in operating assets and liabilities:    
Receivables (2,400)
Prepaid expenses $ (2,686) (15,664)
Accounts payable and accrued expenses 77,859 4,419
Accounts payable and accrued expenses - related party 6,545 1,759
Contract and contributions payable (116,125) 375,000
Net cash flows from operating activities (787,206) $ (619,048)
Cash flows from financing activities:    
Proceeds from sale of common stock plus warrants 1,010,000
Change in cash and cash equivalents 222,794 $ (619,048)
Cash and cash equivalents, beginning of period 683,098 1,508,843
Cash and cash equivalents, end of period $ 905,892 $ 889,795