XML 44 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
OPERATING ACTIVITIES:    
Net (loss) income $ (1,422,890) $ 240,535
Adjustments to reconcile net (loss) income to net cash    
Loss on disposal and impairment of available-for-sale securities 42,821   
Derivative, Loss on Derivative 350,969   
Depreciation 659 1,113
Amortization 19,963   
Shares issued for service - third party 348,334   
Changes in current assets and liabilities:    
Accounts receivable 5,566 (22,550)
Inventory (53,347) (22,861)
Prepaid expenses and other current assets (16,096) 34,295
Accounts payable and accrued expense (163,252) (302)
Due from related party 22,728   
Deferred revenue 142,355   
Customer deposit    (50,000)
Net cash (used in) provided by operating activities (722,190) 180,230
INVESTING ACTIVITIES:    
Purchase of furniture and equipment (16,726)   
Cash paid on business combination, net (304,639) (715)
Cash from reverse merger 1,629,263   
Cash from sales of available-for-sale securities 168,704   
Net cash (used in) provided by investing activities 1,476,602 (715)
FINANCING ACTIVITIES:    
Proceeds from warrant exercises 17,000   
Proceeds from Series F preferred stock issued for cash 822,750   
Proceeds from common stock issued for cash 653,327   
Redemption of Series B-1 preferred stock (350,000)   
Net cash provided by financing activities 1,143,077   
NET INCREASE IN CASH 1,897,489 179,515
CASH, beginning of period 109,826 162,297
CASH, end of period 1,897,489 341,812
Cash paid during the quarters ended September 30:    
Interest 2,239 147
Income taxes 3,258   
Noncash investing and financing activities for the quarters ended September 30:    
Cashless exercise of Series E preferred stock attached warrants 37   
Derivative liability written off to APIC due to warrant exercise 2,510,793   
Conversion of Series A preferred stock to common stock 1,368   
Conversion of Series C preferred stock to common stock 96   
Reverse merger adjustment (2,116,221)   
Deemed dividend beneficial conversion feature on convertible preferred stock 192,558   
Business combination adjustment $ 79,000