XML 59 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net loss $ (12,791,880) $ (6,248,763)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 11,117 10,500
Amortization of debt discount to interest expense 1,335,852 1,068,942
Interest expense added to stockholder advances 28,460  
Common stock issued for services 3,000 2,750
(Gain) loss on derivative liability 9,667,930 354,442
(Gain) loss on debt settlement (20,818) 470,480
Preferred stock issued for services   80
Warrants issued for interest expense   394,860
Stock options issued for services   240,000
Notes payable issued for services   35,000
Changes in operating assets and liabilities:    
Accounts receivable (845,442)  
Inventories 12,435 12,547
Prepaid consulting services 70,942 2,230,849
Prepaid expenses and other current assets 14,168 8,710
Accounts payable and accrued expenses 612,537 240,564
Accrued interest payable 264,362 163,580
Net cash used in operating activities (1,637,337) (1,015,459)
Cash flows from investing activities:    
Purchase of property and equipment (18,500)  
Net cash used in investing activities (18,500)  
Cash flows from financing activities:    
Proceeds from convertible debentures 1,330,197 997,235
Proceeds from notes payable 679,980 25,000
Proceeds from stockholder advances 25,259 188,500
Payments on convertible debentures (269,850) (107,433)
Payments on notes payable (76,000) (5,000)
Payments on stockholder advances (30,605)  
Net cash provided by financing activities 1,658,981 1,098,302
Net increase in cash 3,144 82,843
Cash, beginning of the period 604 6,456
Cash, end of the period $ 3,748 $ 89,299