XML 15 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,143,025) $ (851,485)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of debt discounts 95,427 46,331
Bad debts 931,242
Stock based compensation 250,354 333,665
Gain on change in fair value of derivative liability (381,968) (743,924)
Gain on settlement of debt (650,319) (320)
Changes in operating assets and liabilities:    
Accounts receivable (1,922,736) (168)
Prepaid expenses (4,150) 15,641
Security deposit 1,000
Accounts payable and accrued liabilities 530,029 228,843
Due to shareholders (3,421) 3,467
Deferred revenue 1,234,974 25,343
Net cash used in operating activities (1,063,783) (941,607)
CASH FLOWS FROM INVESTING ACTIVITIES:
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from short term notes 150,000
Proceeds from short term notes, related party 485,393
Repayment of short term notes (41,735) (75,000)
Proceeds from long term notes 375,000 750,000
Proceeds from long term notes, related party 70,000 325,000
Repayments of long term notes, related party (10,000)
Net cash provided by financing activities 1,038,658 990,000
Net (decrease) increase in cash and cash equivalents (25,125) 48,393
Cash at beginning of period 55,605 7,212
Cash at end of period   55,605
Supplemental Disclosures of Cash Flow Information:    
Cash paid during period for interest 24,463 25,657
Cash paid during period for taxes
Non-cash financing and investing transactions:    
Beneficial conversion feature on convertible notes 96,705 150,976
Common shares issued in settlement of note payable and accrued interest 5,925
Reclassification of derivative liability to equity $ 583,071