XML 34 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,722,096) $ (496,380)
Adjustments to reconcile net loss to net cash used by operating activities:    
Issuance of stock based compensation 313,604  
Common stock issued for services and amortization of common stock issued for services 2,500 $ 10,219
Unrealized loss on derivative liability   5,129
Amortization of deferred offering costs 2,379,075 203,957
Depreciation $ 1,012 2,414
Provision for deposit   $ 59,354
Loss on disposal of fixed assets $ 6,000  
(Increase) decrease in prepaid expenses   $ 43,530
Gain on foreign currency transaction adjustment $ (88,791)  
(Decrease) Increase in:    
Accounts payable $ (26,775) $ 39,833
Accrued expenses   15,500
Accrued payroll $ (68) 16,839
Accrued royalty fees   12,500
Accrued interest $ 24,055 13,318
Net cash used by operating activities (111,484) (73,787)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of common stock 100,000 52,849
Proceeds from issuance of notes payable, related party 17,924 17,515
Net cash provided by financing activities 117,924 70,364
Net change in cash 6,440 (3,423)
Cash, beginning of period 1,831 $ 3,423
Cash, end of period $ 8,271  
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest    
NON-CASH FINANCING AND INVESTING ACTIVITIES:    
Conversion of convertible debt to equity (73,950 shares)   $ 10,356
Common stock issued to extinguish derivative liability   11,832
Foreign currency translation adjustment $ 38,964 10,489
Settlement of notes payable with refund of deposits   48,385
Issuance of common stock payable   336,667
Relief of accounts payable and accruals through issuance of 236 note payable   $ 28,000
Common stock issued for conversion of debt and accrued interest to equity (2,369,429 shares) includes $69,075 of accrued interest $ 568,660  
Write off of stock subscription receivable 200,000  
Issuance of common stock for prepaid services $ 15,000