XML 46 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (3,368,161) $ (52,241,736) $ (86,626,099) $ (21,380,138)
Adjustments to reconcile net loss to net cash (used in) operating activities        
Depreciation and amortization 8,105 19,209 33,641 22,229
Reserve for inventories 0 0 0 62,882
Amortization of intangible assets 56,874 53,274 106,548 151,696
Change in inventory reserve 20,000 62,711 12,711 0
Stock based compensation 101,057 580,334 724,267 0
Stock options expense 0 0 0 148,633
Common stock issued for services rendered 0 1,645,000 2,721,600 1,469,184
Amortization of debt discount 239,858 1,368,345 1,363,847 5,106,072
Change in fair value of derivative liability (48,894) 13,310,855 16,252,823 3,701,078
Fair value of warrants issued 0 0 0 7,015,000
Expense related to warrant 0 33,700,000 62,500,000 0
Loss on extinguishment of debt 0 0 0 960,750
Accrued interest on convertible notes payable 113,261 94,619 183,214 161,587
Loss on class action lawsuit settlements 2,081,250 0 0 0
Impairment of goodwill 0 0 0 279,515
Impairment of intangible assets 0 0 0 262,604
Realized gain on sale of investment 0 0 (186,791) 0
Changes in assets and liabilities:        
Restricted Cash 0 0 46,400 0
Accounts receivable 0 135,008 183,678 (127,129)
Inventory 297,780 (578,775) 357,660 (210,383)
Prepaid expenses 25,041 (6,386) (24,790) 18,071
Other receivable 0 3,666 3,666 (3,666)
Deposits 16,830 (336) 12,589 2,883
Accounts payable 265,917 26,660 33,926 468,517
Accrued expenses (58,297) 290,199 209,421 102,291
Deferred revenue 20,012 (30,888) (30,888) (2,750)
CASH (USED IN) OPERATING ACTIVITIES (229,367) (1,568,241) (2,122,577) (1,791,074)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Cash paid to acquire shares in Vape Holdings, Inc. 0 0 0 (1,160)
Net cash proceeds from shares in Vape Holdings, Inc. 0 0 187,951 0
Cash paid to acquire Rocky Mountain Hydroponics     0 (550,000)
Cash acquired from acquisition of Rocky Mountain Hydroponics 0 0 0 (1,398)
Capital expenditures 0 (3,925) (3,925) (5,500)
NET CASH (USED IN) INVESTING ACTIVITIES: 0 (3,925) 184,026 (558,058)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from the issuance of common stock 0 0 0 1,294,365
Proceeds from the issuance of ten percent convertible note 0 0 0 156,000
Proceeds from the issuance of convertible notes 0 0 350,000 1,850,000
Proceeds from options exercised 0 44,673 44,673 9,000
Proceeds from notes payable 0 0 0 1,130,000
Payments of notes payable 0 0 0 (296,719)
Payments of notes payable - related party 0 (1,160) (1,160) 0
Advances from related party 0 0 0 1,160
NET CASH PROVIDED BY FINANCING ACTIVITIES 0 43,513 393,513 4,143,806
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (229,367) (1,528,653) (1,545,038) 1,794,674
CASH AND CASH EQUIVALENTS, beginning of period 286,238 1,831,276 1,831,276 36,602
CASH AND CASH EQUIVALENTS, end of period 56,871 302,623 286,238 1,831,276
Supplemental disclosures of cash flows information:        
Cash paid for interest 0 0 0 4,865
Cash paid for income taxes 0 0 0 0
NON-CASH TRANSACTIONS        
6% Senior secured convertible notes and interest converted into common stock 0 32,901 62,025 1,427,809
7% Convertible notes and interest converted into common stock 0 1,196,325 1,384,207 761,349
12% Senior secured convertible notes and interest converted into common stock 0 435,608 439,688 415,842
Common stock issued for cashless exercise of options 0 278 357 1,268
Common stock issued for conversion of accounts payable 171,000 0 0 0
Common stock issued for services rendered 0 0 0 7,015,000
Fair value of warrants 0 0 0 382,068
Common stock issued to acquire Rocky Mountain Hydroponics and Evergreen Garden Center 0 0 0 275,000
12% Senior secured convertible notes issued to acquire Rocky Mountain Hydroponics and Evergreen Garden Center 0 0 0 800,000
Notes payable for Greners acquisition converted into common stock, principal and interest 0 0 0 156,000
Notes payable for Greners acquisition converted into common stock 0 0 0 156,000
OID Note converted into common stock $ 0 $ 0 $ 0 $ 280,000