XML 68 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (90,008,006) $ (4,604,642)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Depreciation and amortization 28,058 13,916
Amortization of intangible assets 79,911 87,747
Change in inventory reserve 12,711 0
Stock based compensation 623,799 0
Common stock issued for services 2,627,600 1,214,295
Amortization of debt discount 1,237,264 809,874
Change in fair value of derivative liability 20,259,893 102,623
Expense related to warrant 62,500,000 250,000
Loss on extinguishment of debt 0 752,750
Accrued interest on convertible notes payable 141,419 116,327
Changes in assets and liabilities:    
Restricted Cash 46,400 0
Accounts receivable 91,615 46,663
Inventory 437,493 226,897
Prepaid expenses (36,397) 31,259
Other receivable 3,340 (18,730)
Deposits 9,290 (15,909)
Accounts payable (107,035) (128,423)
Accrued expenses 104,314 93,400
Deferred revenue (30,888) (14,994)
CASH (USED IN) OPERATING ACTIVITIES (1,979,219) (1,036,947)
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) (5,500)
NET CASH (USED IN) INVESTING ACTIVITIES: (3,925) (556,898)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from the issuance of common stock 0 623,260
Proceeds from the issuance of convertible note 350,000 156,000
Proceeds from options exercised 44,673 9,000
Proceeds from notes payable 0 1,130,000
Payments of notes payable 0 (196,508)
Payments of notes payable - related party (1,160) 0
Proceeds from credit line 0 26,177
NET CASH PROVIDED BY FINANCING ACTIVITIES 393,513 1,747,929
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,589,631) 154,084
CASH AND CASH EQUIVALENTS, beginning of period 1,831,276 36,602
CASH AND CASH EQUIVALENTS, end of period 241,645 190,686
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 62,025 1,359,572
7% Convertible notes and interest converted into common stock 1,384,207 700,000
12% Senior secured convertible notes and interest converted into common stock 439,688 0
Common stock issued for cashless exercise of options 357 368
Common stock issued for services rendered 0 1,214,295
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