XML 52 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Operating Activities    
Net loss $ (86,626,099) $ (21,380,138)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation and amortization 33,641 22,229
Reserve for inventories 0 62,882
Amortization of intangible assets 106,548 151,696
Change in inventory reserve 12,711 0
Stock based compensation 724,267 0
Stock options expense 0 148,633
Common stock issued for services rendered 2,721,600 1,469,184
Amortization of debt discount 1,363,847 5,106,072
Change in fair value of derivative liability 16,252,823 3,701,078
Fair value of warrants issued 0 7,015,000
Expense related to warrant 62,500,000 0
Loss on extinguishment of debt 0 960,750
Accrued interest on convertible notes payable 183,214 161,587
Impairment of goodwill 0 279,515
Impairment of intangible assets 0 262,604
Realized gain on sale of investment (186,791) 0
Changes in assets and liabilities:    
Restricted Cash 46,400 0
Accounts receivable 183,678 (127,129)
Inventory 357,660 (210,383)
Prepaid expenses (24,790) 18,071
Other receivable 3,666 (3,666)
Deposits 12,589 2,883
Accounts payable 33,926 468,517
Accrued expenses 209,421 102,291
Deferred revenue (30,888) (2,750)
Net cash used in operating activities (2,122,577) (1,791,074)
Investing Activities    
Cash paid to acquire shares in Vape Holdings, Inc. 0 (1,160)
Net cash proceeds from shares in Vape Holdings, Inc. 187,951 0
Cash paid to acquire Rocky Mountain Hydroponics 0 (550,000)
Cash acquired upon acquisition of Rocky Mountain Hydroponics 0 (1,398)
Capital expenditures (3,925) (5,500)
Net Cash Provided by (used In) Investing Activities: 184,026 (558,058)
Financing Activities    
Proceeds from the issuance of common stock 0 1,294,365
Proceeds from the issuance of ten percent convertible note 0 156,000
Proceeds from the issuance of convertible notes 350,000 1,850,000
Proceeds from options exercised 44,673 9,000
Proceeds from notes payable 0 1,130,000
Payments on notes payable 0 (296,719)
Payments of notes payable - related party (1,160) 0
Advances from related party 0 1,160
Net cash provided by financing activities 393,513 4,143,806
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,545,038) 1,794,674
Cash, beginning of period 1,831,276 36,602
Cash, end of period 286,238 1,831,276
Supplemental disclosures of cash flows information:    
Cash paid for interest 0 4,865
Cash paid for income taxes 0 0
NON-CASH TRANSACTIONS    
Six percent Senior secured convertible notes converted into common stock 62,025 1,427,809
Seven percent Senior secured convertible notes converted into common stock 1,384,207 761,349
Twelve percent Senior secured convertible notes converted into common stock 439,688 415,842
Notes payable for Greners acquisition converted into common stock, principal and interest 0 156,000
Common stock issued for cashless exercise of options 357 1,268
Common stock issued for services rendered 0 7,015,000
Fair value of warrants 0 382,068
Common stock issued to acquire Rocky Mountain Hydroponics/Evergreen Garden Center 0 275,000
Twelve percent Senior Secured Convertible Notes issued to acquire Rocky Mountain Hydroponics/Evergreen Garden Center 0 800,000
Notes payable for Greners acquisition converted into common stock 0 156,000
OID Note converted into common stock $ 0 $ 280,000