XML 15 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash Flows from Operating Activities    
Net loss $ (1,622,380) $ (2,762,322)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization 35,400
Derivative value in excess of convertible notes 28,431
Change in fair value of derivative liabilities (218,257) (119,297)
Note issued for financing cost 25,000 50,000
Gain on extinguishment of debt (21,308)
Amortization of debt discount 30,900 40,996
Shares issued for services 1,500,027
Shares issued for acquisition-related costs 906,462
Shares to be issued for financing costs 41,000
Shares to be issued for services 719,027
Shares transferred for compensation 491,153
Changes in operating assets and liabilities    
Prepaid expense 25,000 (50,000)
Accounts payable 229,380 (9,539)
Accrued expense 130,391 2,186
Net Cash Used in Operating Activities (125,163) (406,087)
Cash Flows from Investing Activities    
Advances to related party (52,037)
Net Cash Used in Investing Activities (52,037)
Cash Flows from Financing Activities    
Advances from (repayment to) stockholders, net 14,166 (61,991)
Repayment of convertible notes payable (41,000)
Proceeds from issuance of convertible notes payable 100,000
Shares to be issued for proceeds from sale of common shares 5,000
Proceeds from issuance of common shares 686,320
Net Cash Provided by Financing Activities 119,166 583,329
Net Change in Cash (5,997) 125,205
Cash - beginning of the reporting period 7,788 46
Cash - end of the reporting period 1,791 125,251
Supplemental disclosure of cash flow information:    
Interest paid
Income tax paid
Non-Cash Investing and Financing Activities:    
Common shares issued upon conversion of notes payable and accrued interest 20,385
Note payable converted to convertible note 50,000
Fair value of derivative created upon issuance of convertible debt recorded as debt discount $ 150,000