XML 70 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (52,241,736) $ (2,799,929)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 19,209 7,585
Amortization of intangible assets 53,274 55,998
Change in inventory reserve 62,711 0
Stock based compensation 580,334 0
Common stock issued for services 1,645,000 827,476
Amortization of debt discount 1,368,345 737,491
Change in fair value of derivative liability 13,310,855 169,753
Expense related to warrant 33,700,000 250,000
Loss on extinguishment of debt 0 2,750
Accrued interest on convertible notes payable 94,619 49,501
Changes in assets and liabilities:    
Accounts receivable 135,008 (82,047)
Inventory (578,775) 60,173
Prepaid expenses (6,386) (26,624)
Other receivable 3,666 0
Deposits (336) 0
Other assets 0 (7,414)
Accounts payable 26,660 (80,921)
Accrued expenses 290,199 43,345
Deferred revenue (30,888) (14,994)
CASH (USED IN) OPERATING ACTIVITIES (1,568,241) (807,857)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid to acquire Rocky Mountain Hydroponics 0 (550,000)
Cash acquired from acquisition of Rocky Mountain Hydroponics 0 (1,398)
Capital expenditures (3,925) (2,357)
NET CASH (USED IN) INVESTING ACTIVITIES: (3,925) (553,755)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from the issuance of common stock 0 623,260
Proceeds from the issuance of convertible note 0 156,000
Proceeds from options exercised 44,673 9,000
Proceeds from notes payable 0 830,000
Proceeds from notes payable - related party 0 25,000
Payments of notes payable 0 (196,508)
Payments of notes payable - related party (1,160) 0
Proceeds from credit line 0 39,177
NET CASH PROVIDED BY FINANCING ACTIVITIES 43,513 1,485,929
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,528,653) 124,317
CASH AND CASH EQUIVALENTS, beginning of period 1,831,276 36,602
CASH AND CASH EQUIVALENTS, end of period 302,623 160,919
Supplemental disclosures of cash flows information:    
Cash paid for interest 0 4,685
Cash paid for income taxes 0 0
NON-CASH TRANSACTIONS    
6% Senior secured convertible notes and interest converted into common stock 32,901 1,168,488
7% Convertible notes and interest converted into common stock 1,196,325 0
12% Senior secured convertible notes and interest converted into common stock 435,608 800,000
Common stock issued for cashless exercise of options 278 0
Fair value of warrants 0 250,000
Common stock issued to acquire Rocky Mountain Hydroponics and Evergreen Garden Center 0 275,000
12% Senior secured convertible notes issued to acquire Rocky Mountain Hydroponics and Evergreen Garden Center 0 800,000
Notes payable and interest for Greners acquisition converted into common stock $ 0 $ 156,000