XML 43 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
OPERATING ACTIVITIES:    
Net loss $ (3,820,724) $ (391,308)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on disposal and impairment of available-for-sale securities   42,821
Loss on derivative liability   269,981
Depreciation $ 5,160 $ 181
Amortization 21,462  
Stock based compensation 2,608,356  
Changes in current assets and liabilities:    
Accounts receivable 11,910 $ (98,760)
Inventory (92,968) 20,215
Prepaid expenses and other current assets (35,272) (21,819)
Accounts payable and accrued expense (5,927) (169,040)
Due from related party (739) 20,216
Deferred revenue 129,575 258,968
Net cash used in operating activities $ (1,179,167) (68,545)
INVESTING ACTIVITIES:    
Cash paid on business combination, net   (304,639)
Cash from reverse merger   1,629,263
Cash from sales of available-for-sale securities   $ 168,704
Purchase of furniture and equipment $ (64,042)  
Net cash (used in) provided by investing activities $ (64,042) $ 1,493,328
FINANCING ACTIVITIES:    
Proceeds from common stock issued for cash   653,327
Redemption of Series B-1 preferred stock   $ (350,000)
Series G preferred stock issued for cash $ 985,725  
Net cash provided by financing activities 985,725 $ 303,327
NET (DECREASE) INCREASE IN CASH (257,484) $ 1,728,110
CASH, beginning of period 1,369,896  
CASH, end of period 1,112,412 $ 1,728,110
Cash paid during the quarters ended June 30:    
Interest 266 1,429
Noncash investing and financing activities for the quarters ended June 30:    
Conversion of Series A preferred stock to common stock 1,665 $ 381
Conversion of Series C preferred stock to common stock 200  
Conversion of Series D preferred stock to common stock $ 840  
Reverse merger adjustment   $ (2,116,221)
Business combination adjustment   $ 79,000