XML 81 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows Unaudited (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Statement of Cash Flows [Abstract]    
Net loss $ (71,473,949) $ (1,182,962)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 9,831 2,843
Amortization of intangible assets 26,637 27,249
Stock options expense 151,701   
Common stock issued for services rendered 1,645,000 179,125
Amortization of debt discount 758,348 495,038
Change in fair value of derivative liability 34,507,607 169,753
Expense related to CANX warrant 33,700,000   
Loss on extinguishment of debt    2,750
Accrued interest on convertible notes payable 40,983 26,182
Changes in assets and liabilities:    
Accounts receivable (2,022) 10,580
Inventory (309,838) 20,903
Prepaid expenses (40,532) (10,952)
Other receivable 1,169   
Deposits (5,591)   
Accounts payable (28,117) (76,976)
Accrued expenses (93,384) 31,390
Deferred revenue (17,613) (13,137)
Net cash used in operating activities (1,129,770) (318,214)
Cash flows from investing activities    
Cash paid for store improvements (3,925)   
Net cash used by investing activities (3,925)   
Cash flows from financing activities    
Proceeds from the issuance of common stock    534,760
Proceeds from the issuance of ten percent convertible note    156,000
Proceeds from options exercised 44,673 9,000
Proceeds from notes payable    25,000
Payments on notes payable and accrued interest    (196,508)
Net cash provided by financing activities 44,673 528,252
Net increase in cash equivalents (1,089,022) 210,038
Cash and cash equivalents, beginning of period 1,831,276 36,602
Cash and cash equivalents, end of period 742,254 246,640
Cash paid for interest    4,865
Cash paid for income taxes      
NON-CASH TRANSACTIONS    
Common stock issued for services rendered 1,645,000 179,125
Six percent Senior secured convertible notes converted into common stock, principal and interest 32,901 485,275
Seven percent Senior secured convertible notes converted into common stock, principal and interest 618,192   
Twelve percent Senior secured convertible notes converted into common stock, principal and interest 439,688   
Notes payable for Greners acquisition converted into common stock, principal and interest    156,000
Common stock issued for cashless exercise of options 278 368
Preferred stock cancelled    $ 300