XML 15 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ 129,042 $ (833,762)
Adjustment to reconcile net income (loss) to net cash used in operating activities    
Depreciation & amortization 1,541 2,243
Commitment fees 0 22,080
Loss on sale of asset (12,249) 0
Gain on forgiveness of debt 0 (58,273)
(Gain) Loss on conversion of debt and change in derivative liability (219,557) 590,042
Amortization of debt discount recorded as interest expense 44,170 92,983
(Increase) Decrease in:    
Accounts receivable (91,578) (20,370)
Cost in excess of billing 6,661 0
Prepaid expenses (9,399) (3,413)
Increase (Decrease) in:    
Accounts payable 85,398 3,317
Accrued expenses 15,724 27,042
Deferred revenue (15,000) (10,000)
NET CASH USED IN OPERATING ACTIVITIES (65,247) (188,111)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed asset (626) 0
Proceeds from sale of assets 16,000 0
NET CASH PROVIDED BY INVESTING ACTIVITIES 15,374 0
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from convertible promissory notes 50,000 125,000
Payments on convertible promissory notes (50,000) 0
Proceeds from related party promissory notes 35,000 36,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 35,000 161,000
NET DECREASE IN CASH (14,873) (27,111)
CASH, BEGINNING OF PERIOD 78,770 50,838
CASH, END OF PERIOD 63,897 23,727
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid 410 0
Taxes paid 0 0
SUPPLEMENTAL DISCLOSURES OF NON CASH TRANSACTIONS    
Fair value of issuance of common stock upon conversion of debt and accrued interest 122,161 1,010,117
Derivative liability extinguishment 75,316 741,352
Debt discount on new issuances 13,539 157,550
Accrued interest capitalized into convertible notes $ 16,033 $ 22,139