XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2014
Cash flows from operating activities:    
Net loss $ (35,322) $ (178,216)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization   1,294
Contributed capital   24,188
Amortization of note discount   5,559
Loss on derivative liability      
Changes in assets and liabilities:    
Accounts receivable   (1,130)
Intercompany receivable   (5,315)
Inventory (1,454) (16,094)
Prepaids   1,784
Deposits   (150)
Accounts payable and accrued expenses 2,615 10,384
Accrued interest   1,348
Net cash used by operating activities (34,161) (156,348)
Cash flows from investing activities:    
Purchase of fixed assets and intangibles   (20,427)
Cash acquired in merger   27,707
Net cash provided by investing activities   7,280
Cash flows from financing activities:    
Proceeds from related parties 34,602 223,296
Payments to related parties      
Proceeds from sale of common stock 13  
Net cash provided by financing activities 34,615 223,296
Net increase in cash 454 74,228
Cash at beginning of period   14,863
Cash at end of period 454 89,091
Non-cash investing and financing activities:    
Conversion of debt to equity   78,112
Acquisition of assets in merger   $ 3,198,258