XML 62 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss for the period $ (5,018,483)us-gaap_ProfitLoss $ (3,816,851)us-gaap_ProfitLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 30,170us-gaap_Depreciation 28,423us-gaap_Depreciation
Amortization expense 52,500us-gaap_AdjustmentForAmortization 800us-gaap_AdjustmentForAmortization
Amortization of debt discount 352,892fil_AmortizationOfDebtDiscount 1,178,495fil_AmortizationOfDebtDiscount
Equity based compensation charge 2,765,570us-gaap_StockOptionPlanExpense 1,729,273us-gaap_StockOptionPlanExpense
Stock based call option 0fil_StockBasedCallOption 5,500fil_StockBasedCallOption
Derivative financial liability 449,412us-gaap_DerivativeGainLossOnDerivativeNet 237,799us-gaap_DerivativeGainLossOnDerivativeNet
Gain on debt forgiven (150,000)fil_GainOnDebtForgiven 0fil_GainOnDebtForgiven
Gain on disposal of assets and subsidiaries 0us-gaap_GainLossOnDispositionOfAssets (1,225,592)us-gaap_GainLossOnDispositionOfAssets
Changes in Assets and Liabilities    
Accounts receivable (5,892)us-gaap_IncreaseDecreaseInAccountsReceivable 32us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses 4,073us-gaap_IncreaseDecreaseInPrepaidExpense (10,040)us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable 160,861fil_AccountsPayable1 134,701fil_AccountsPayable1
Accrued liabilities (19,667)us-gaap_IncreaseDecreaseInAccruedLiabilities (20,598)us-gaap_IncreaseDecreaseInAccruedLiabilities
Accrued interest 17,738us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 176,099us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Cash Used in Operating Activities (1,360,826)us-gaap_NetCashProvidedByUsedInOperatingActivities (1,581,959)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds on disposal of assets and subsidiaries 0us-gaap_ProceedsFromSaleOfProductiveAssets 1us-gaap_ProceedsFromSaleOfProductiveAssets
Purchase of property and equipment (227,363)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (111,120)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
NET CASH USED IN INVESTING ACTIVITIES (227,363)us-gaap_NetCashProvidedByUsedInInvestingActivities (111,119)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds on issuance of common stock, net of share issue expenses 946,110us-gaap_ProceedsFromIssuanceOfCommonStock 121,931us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds on issuance of Series B Preferred stock 750,000us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock 0us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
Proceeds from notes payable and advances 340,000us-gaap_ProceedsFromNotesPayable 1,599,500us-gaap_ProceedsFromNotesPayable
Repayment of notes payable and advances (435,500)us-gaap_RepaymentsOfNotesPayable 0us-gaap_RepaymentsOfNotesPayable
NET CASH PROVIDED BY FINANCING ACTIVITIES 1,600,610us-gaap_NetCashProvidedByUsedInFinancingActivities 1,721,431us-gaap_NetCashProvidedByUsedInFinancingActivities
NET INCREASE IN CASH 12,421us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 28,353us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AT BEGINNING OF PERIOD 28,423us-gaap_CashAndCashEquivalentsAtCarryingValue 70us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AT END OF PERIOD 40,844us-gaap_CashAndCashEquivalentsAtCarryingValue 28,423us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH PAID FOR INTEREST AND TAXES:    
Cash paid for income taxes 0us-gaap_IncomeTaxesPaidNet 1,579us-gaap_IncomeTaxesPaidNet
Cash paid for interest 157,201us-gaap_InterestPaid 0us-gaap_InterestPaid
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Assets acquired in reverse merger 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 2,658us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
Liabilities acquired in reverse merger 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1 1,447,091us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
Contributed assets 0fil_ContributedAssets 37,301fil_ContributedAssets
Conversion of debt to equity $ 1,597,006us-gaap_DebtConversionConvertedInstrumentAmount1 $ 2,093,011us-gaap_DebtConversionConvertedInstrumentAmount1