XML 40 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Statement of Cash Flows [Abstract]    
Net loss $ (4,604,642) $ (849,707)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 13,916 2,085
Increase in reserve for obsolete/impaired inventory 50,000   
Fair value of warrants issued 250,000   
Fair value of vested stock options and amortization    26,563
Amortization of intangible assets 87,747   
Amortization of debt discount 809,874 58,388
Common stock issued for services rendered 1,214,295 115,500
Change in fair value of derivative liability 102,623 (97,153)
Loss on extinguishment of debt 752,750   
Imputed interest on related party notes payable    6,336
Stock dividend issued to certain investors    (445,715)
Changes in assets and liabilities:    
Accounts receivable 46,663 704
Inventory 176,897 (57,718)
Prepaid expenses 31,259   
Other receivable (18,730)   
Deposits (15,909) (21,122)
Accounts payable (128,423) 134,191
Accrued expenses 93,400 61,287
Accrued interest on convertible notes payable 116,327 79,987
Deferred revenue (14,994)   
Net cash used in operating activities (1,036,947) (986,374)
Investing Activities    
Cash paid to acquire Rocky Mountain Hydroponics (550,000)   
Cash paid to acquire Greners.com, Inc.    (250,000)
Cash acquired upon acquisition of Rocky Mountain Hydroponics (1,398)   
Cash acquired upon acquisition of Phototron Holdings, Inc.    9,825
Cash paid for store improvements (5,500)   
Net cash used in investing activities (556,898) (240,175)
Financing Activities    
Proceeds from the issuance of common stock 623,260 5,000
Proceeds from the issuance of ten percent convertible note 156,000   
Proceeds from the issuance of convertible notes    1,389,663
Proceeds from options exercised 9,000   
Proceeds from notes payable 1,130,000   
Proceeds from convertible notes payable, related party    413,680
Payments on notes payable and accrued interest (196,508) (193,000)
Payments on notes payable, related party    (65,947)
Proceeds from credit line 26,177   
Advances from related party    (183,103)
Net cash provided by financing activities 1,747,929 1,366,293
Net increase in cash 154,084 139,744
Cash, beginning of period 36,602 24,437
Cash, end of period 190,686 164,181
Cash paid for interest 4,865   
Cash paid for income taxes      
NON-CASH TRANSACTIONS    
Common stock issued to acquire Rocky Mountain Hydroponics/Evergreen Garden Center 275,000   
Twelve percent Senior Secured Convertible Notes issued to acquire Rocky Mountain Hydroponics/Evergreen Garden Center 800,000   
Six percent Senior secured convertible notes converted into common stock, principal and interest 1,359,572   
Seven percent Senior secured convertible notes converted into common stock, principal and interest 700,000   
Notes payable for Greners acquisition converted into common stock, principal and interest 156,000   
Common stock issued for cashless exercise of options 368   
Notes payable converted into six% convertible notes payable    $ 1,917,790