XML 15 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash Flows From Operating Activities:    
Net Loss, including of non-controlling interest $ (860,185) $ (843,755)
Adjustments to reconcile net loss to net cash used in operations    
Depreciation $ 424 399
Interest/penalty accrued and not paid or imputed 40,887
Share based payment $ 43,500 89,328
Non-cash interest 310,946
Change in fair value of derivative liability $ (245,533) (274,112)
Change in fair value of warrant derivative liability 76,124 (231,024)
Amortization of debt discount and OID attributable to convertible debt 213,583 104,387
Amortization of deferred loan costs 10,272 $ 8,120
Imputed interest 14,776
Loss on debt modification 371,824
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 62,639 $ (67,609)
Accounts payable and accrued expenses 141,522 494,758
Accrued officer's compensation 15,000 15,000
Total adjustments 704,131 491,080
Net Cash Used In Operating Activities $ (156,054) (352,675)
Cash Flows From Financing Activities:    
Proceeds from short term note payable 8,500
Proceeds from issuance of convertible notes 147,000
Payment of loan costs (10,800)
Proceeds from issuance of common stock 30,000
Proceeds from loans - related parties $ 56,234 173,911
Net Cash Provided by Financing Activities 56,234 348,611
Effect of foreign exchange fluctuations on cash 99,421 5,821
Net Decrease in Cash (399) 1,757
Cash at Beginning of Period 446 6,742
Cash at End of Period $ 47 $ 8,499
Supplemental disclosure of cash flow information:    
Cash paid for interest
Cash paid for taxes
Supplemental disclosure of non-cash investing and financing activities:    
Shares issued in conversion of convertible debt, including related party and accrued interest $ 445,497
Derivative liability reclass to equity - on conversion of note 513,143
Accounts payable reclassed into convertible loan 35,814
Short term demand notes payable reclassed into convertible loan 36,530
Loans payable, reclassed into convertible loan - related party $ 81,200
Common stock issued in settlement of payables $ 123,448
Common stock issued for prepaid consulting services 35,750
Debt derivative liability at inception 660,446
Warrant derivative liability at inception $ 590,038