XML 83 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows From Operating Activities:    
Net Loss $ (1,973,423)us-gaap_NetIncomeLoss $ (4,189,781)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operations    
Depreciation/Amortization 19,208us-gaap_DepreciationDepletionAndAmortization 82,211us-gaap_DepreciationDepletionAndAmortization
Stock and stock options issued for services 32,731MAXD_StockAndStockOptionsIssuedForServices 1,568,601MAXD_StockAndStockOptionsIssuedForServices
Warrants issued for services      
Loss on debt conversion settled through the issuance of stock    42,085MAXD_LossOnDebtConversions
Amortization of intangible 263,590us-gaap_AmortizationOfIntangibleAssets 343,898us-gaap_AmortizationOfIntangibleAssets
Amortization of stock based compensation    18,750us-gaap_OtherAmortizationOfDeferredCharges
Amortization of debt offering costs 17,361us-gaap_AmortizationOfFinancingCosts 96,402us-gaap_AmortizationOfFinancingCosts
Amortization of debt discount 953,494us-gaap_AmortizationOfFinancingCostsAndDiscounts 728,736us-gaap_AmortizationOfFinancingCostsAndDiscounts
Change in fair value of derivative liability (460,555)us-gaap_UnrealizedGainLossOnDerivatives 1,717,264us-gaap_UnrealizedGainLossOnDerivatives
Loss on debt extinguishment   18,596MAXD_LossOnDebtExtinguishment
Derivative Expense (167,523)MAXD_DerivativeExpense   
Warrants issued for services treated as derivative liabilities      
Cash paid in connection with acquisition of assets and intellectual property      
Changes in operating assets and liabilities:    
(Increase)/Decrease in inventory 29,275us-gaap_IncreaseDecreaseInInventories   
(Increase)/Decrease in prepaid expenses 1,245us-gaap_IncreaseDecreaseInPrepaidExpense 50,799us-gaap_IncreaseDecreaseInPrepaidExpense
Increase/(Decrease) accounts payable 240,528us-gaap_IncreaseDecreaseInAccountsPayableTrade 193,191us-gaap_IncreaseDecreaseInAccountsPayableTrade
Cash Overdraft   90,362MAXD_CashOverdraft
Increase/(Decrease) in accrued expenses 69,453us-gaap_IncreaseDecreaseInAccruedLiabilities 115,519us-gaap_IncreaseDecreaseInAccruedLiabilities
Net Cash Used In Operating Activities (639,570)MAXD_NetCashUsedInOperatingActivities (651,799)MAXD_NetCashUsedInOperatingActivities
Cash Flows From Investing Activities:    
Cash paid in connection with acquisition of assets and intellectual property      
Purchase of property equipment (2,757)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (14,979)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net Cash Used In Investing Activities (2,757)us-gaap_NetCashProvidedByUsedInInvestingActivities (14,979)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows From Financing Activities:    
Proceeds from stockholder loans / lines of credit 25,000us-gaap_OriginationOfNotesReceivableFromRelatedParties 50,000us-gaap_OriginationOfNotesReceivableFromRelatedParties
Repayment from stockholder loans / lines of credit (75,000)MAXD_RepaymentFromStockholderLoans   
Cash paid on convertible notes (55,000)MAXD_CashPaidOnConvertibleNotes   
Proceeds from issuance of convertible note, less offering costs and OID costs paid 733,477us-gaap_ProceedsFromNotesPayable 450,000us-gaap_ProceedsFromNotesPayable
Proceeds from warrants exercised    43,080us-gaap_ProceedsFromWarrantExercises
Net Cash Provided by Financing Activities 628,477us-gaap_NetCashProvidedByUsedInFinancingActivities 500,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net Increase / (Decrease) in Cash (13,850)MAXD_NetIncreaseDecreaseInCash (166,778)MAXD_NetIncreaseDecreaseInCash
Cash at Beginning of Period 35,747us-gaap_CashAndCashEquivalentsAtCarryingValue 166,778us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at End of Period 21,897us-gaap_CashAndCashEquivalentsAtCarryingValue   
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 and accrued interest 1,368,990MAXD_SharesIssuedInConversionOfConvertibleDebt 937,978MAXD_SharesIssuedInConversionOfConvertibleDebt
Conversion of common to preferred stock $ 1,200MAXD_ConversionOfCommonToPreferredStock