XML 64 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (1,983,884) $ (71,473,949) $ (86,626,099) $ (21,380,138)
Adjustments to reconcile net loss to net cash (used in) operating activities        
Depreciation and amortization 3,929 9,831    
Amortization of intangible assets 26,637 26,637    
Stock based compensation 50,617 0    
Stock options expense 0 151,701    
Common stock issued for services 0 1,645,000    
Amortization of debt discount 126,582 758,348    
Change in fair value of derivative liability 1,408,245 34,507,607    
Expense related to warrant 0 33,700,000    
Accrued interest on convertible notes payable 57,480 40,983    
Changes in assets and liabilities:        
Accounts receivable 0 (2,022)    
Inventory 30,319 (309,838)    
Prepaid expenses (2,031) (40,532)    
Other receivable 0 1,169    
Deposits 0 (5,591)    
Accounts payable 159,921 (28,117)    
Accrued expenses (70,680) (93,384)    
Deferred revenue 0 (17,613)    
CASH (USED IN) OPERATING ACTIVITIES (192,865) (1,129,770) (2,122,577) (1,791,074)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Cash paid for store improvements 0 (3,925)    
NET CASH (USED IN) INVESTING ACTIVITIES: 0 (3,925)    
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from options exercised 0 44,673    
NET CASH PROVIDED BY FINANCING ACTIVITIES 0 44,673    
NET (DECREASE) IN CASH AND CASH EQUIVALENTS (192,865) (1,089,022)    
CASH AND CASH EQUIVALENTS, beginning of period 286,238 1,831,276 1,831,276  
CASH AND CASH EQUIVALENTS, end of period 93,373 742,254 $ 286,238 $ 1,831,276
Supplemental disclosures of cash flows information:        
Cash paid for interest 0 0    
Cash paid for income taxes 0 0    
NON-CASH TRANSACTIONS        
6% Senior secured convertible notes and interest converted into common stock 0 32,901    
7% Convertible notes and interest converted into common stock 0 618,192    
12% Senior secured convertible notes and interest converted into common stock 0 439,688    
Common stock issued for cashless exercise of options 0 278    
Common stock issued for services rendered $ 0 $ 1,645,000