XML 56 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (362,310) $ (293,160)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and accretion expense $ 281,838 199
Common stock issues for services   6,300
Change in fair value of investment   12,367
Changes in operating assets and liabilities:    
Prepaid expenses and other assets $ 1,575 (22,817)
Accounts payable and accrued liabilities 78,057 (196,489)
Net cash used in operating activities $ (840) $ (493,600)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Acqusition of fixed assets    
Net cash used in investing activities    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from related parties, net of repayments   $ 459,144
Proceeds from notes payable    
Net cash provided by financing activities   $ 459,144
Net (decrease) in cash and cash equivalents $ (840) (34,456)
CASH - BEGINNING OF PERIOD $ 840 55,653
CASH - END OF PERIOD   21,197
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest   $ 57,617
Cash paid for income taxes    
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES:    
Accrued interest payable (prepaid interest) added (removed) to (from) principal balance   $ (1,455)
Goodwill acquired by related party payable    
Prepaid expenses incurred as a result of issuance of common stock   $ 6,300
Dodge Mines and related debt acquired from related party payable    
Common stock issued for investment in Kinsey    
Non-cash asset purchase from Fonon Technologies, Inc.    
Purchase of inventory - Finish goods and work in process $ 1,220,642  
Purchase of fixed assets - demo and trade show equipment 1,439,273  
Purchase of fixed assets - office furniture 92,789  
Purchase of software - infrastructure, operational and web development 364,042  
Purchase of software for machines for resale 1,176,284  
Other intangibles - customer database 676,000  
Other intangibles - trademarks 35,000  
Other intangibles - design and documentation 5,397,000  
Total non-cash asset purchase 10,401,030  
Stock issued for purchase of assets from Fonon Technologies, Inc. (at par) 325,242  
Value of warrants issued to Al Pietrangeo 374,957  
Additional paid in capital 9,700,831  
Total non-cash consideration 10,401,030  
Conversion of related party debt to additional paid in capital $ 534,015