XML 57 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Statement of Cash Flows [Abstract]    
Net loss $ (21,380,138) $ (2,186,304)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 22,229 8,528
Reserve for inventories 62,882 27,843
Amortization of debt discount 5,106,072 97,172
Stock options expense 148,633 26,563
Common stock issued for services rendered 1,469,184 332,750
Loss on extinguishment of debt 960,750 428,467
Change in fair value of derivative liability 3,701,078 (525,619)
Fair value of warrants issued 7,015,000   
Amortization of intangible assets 151,696   
Accrued interest on convertible notes payable 161,587   
Impairment of goodwill 279,515 634,128
Impairment of intangible assets 262,604   
Imputed interest on related party notes payable    2,500
Changes in assets and liabilities:    
Changes in restricted cash    (46,400)
Accounts receivable (127,129) (556)
Inventory (210,383) (28,031)
Prepaid expenses 18,071 15,004
Other receivable (3,666)   
Deposits 2,883 145
Other assets    (3,600)
Accounts payable 468,517 170,412
Accrued expenses 102,291 (59,941)
Deferred revenue (2,750) 33,638
Net cash used in operating activities (1,791,074) (1,073,301)
Investing Activities    
Cash paid to acquire shares in Vape Holdings, Inc. (1,160)   
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 (558,058) (240,175)
Financing Activities    
Proceeds from the issuance of common stock 1,294,365 15,250
Proceeds from the issuance of ten percent convertible note 156,000   
Proceeds from the issuance of convertible notes 1,850,000 1,141,092
Proceeds from options exercised 9,000   
Proceeds from notes payable 1,130,000   
Proceeds from additional contributed capital    120,402
Payments on notes payable and accrued interest (296,719) (50,000)
Advances from related party 1,160 98,897
Net cash provided by financing activities 4,143,806 1,325,641
Net increase in cash 1,794,674 12,165
Cash, beginning of period 36,602 24,437
Cash, end of period 1,831,276 36,602
Cash paid for interest 4,865   
Cash paid for income taxes      
NON-CASH TRANSACTIONS    
Fair value of warrants 7,015,000   
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 1,427,809   
Twelve percent Senior secured convertible notes converted into common stock, principal and interest 415,842   
Seven percent Senior secured convertible notes converted into common stock, principal and interest 761,349   
Notes payable for Greners acquisition converted into common stock, principal and interest 156,000   
Common stock issued for cashless exercise of options 1,268 405
Notes payable converted into six% convertible notes payable    670,129
OID Note converted into common stock 280,000   
Debt and interest converted to common stock    288,000
Debt discount in connection with issuance of convertible debt    986,496
Common stock dividends    455,000
Common stock retired    188
Common stock issued in acquisition of Soja, Inc. (dba Urban Garden Supply)    156,250
Note issued in acquisition of Greners.com    $ 200,000