XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash Flows from Operating Activities:    
Net Loss   $ (473,329)
Adjustments to Reconcile Net Loss to Net Cash provided by Operations:    
Stock Based Compensation   34,000
Depreciation and Amortization   50,000
Interest accrued - relating party notes   34,350
Stock options expensed   19,919
Changes in assets and liabilities:    
Accounts Receivable   $ (5,027)
Prepaid expenses  
Inventory   $ 20,874
Accounts Payable and Accrued Expenses   $ 30,249
Other liabilities  
Net Cash Used In Operating Activities   $ (288,964)
CASH FLOWS FROM INVESTING ACTIVITIES    
Acquisition of intangible property  
NetCash (Used in) Investing Activities  
Cash Flows from Financing Activities:    
Proceeds from Related Parties and Loans   $ 288,589
Proceeds from stock subscription  
Net Cash Provided By Financing Activities   $ 288,589
(Decrease) Increase in Cash and Cash Equivalents   (375)
Cash and Cash Equivalents - Beginning of period   1,855
CASH AND CASH EQUIVALENTS - END OF PERIOD   1,480
Schedule of Non-Cash Financing Activities:    
Issuance of Common Stock in connection with settlement of note Payable   $ 15,000
Reduction in liability for unissued shares  
Restated [Member]    
Cash Flows from Operating Activities:    
Net Loss $ (2,126,677)  
Adjustments to Reconcile Net Loss to Net Cash provided by Operations:    
Stock Based Compensation $ 1,527,224  
Depreciation and Amortization  
Interest accrued - relating party notes  
Stock options expensed  
Changes in assets and liabilities:    
Accounts Receivable $ (11,206)  
Prepaid expenses 654  
Inventory (43,795)  
Accounts Payable and Accrued Expenses (147,341)  
Other liabilities 191,628  
Net Cash Used In Operating Activities (609,513)  
CASH FLOWS FROM INVESTING ACTIVITIES    
Acquisition of intangible property (2,300)  
NetCash (Used in) Investing Activities (2,300)  
Cash Flows from Financing Activities:    
Proceeds from Related Parties and Loans 17,610  
Proceeds from stock subscription 590,131  
Net Cash Provided By Financing Activities 607,741  
(Decrease) Increase in Cash and Cash Equivalents (4,072)  
Cash and Cash Equivalents - Beginning of period 8,272  
CASH AND CASH EQUIVALENTS - END OF PERIOD 4,200  
Schedule of Non-Cash Financing Activities:    
Issuance of Common Stock in connection with settlement of note Payable 542,776  
Reduction in liability for unissued shares $ 421,500