XML 16 R5.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (260,610) $ (587,637)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 17,653 19,078
Issuance of restricted common stock, options and warrants for services 62,084
Loss on debt paid with common stock 50,000
Amortization of prepaid interest expenses via common stock & warrants 28,459
(Gain) loss from derivative liability-notes payable (2,321) 17,654
Amortization of derivative debt discount 8,193 78,861
Interest paid with common stock 11,372
Amortization of prepaid expenses via common stock & warrants 385
Changes in operating assets and liabilities:    
(Increase) decrease in inventory (14,451) (45,759)
Increase in other current assets 15,116
Increase in accounts payable and accrued expenses 94,799 177,782
Decrease in cash overdraft (153)
Increase in accounts payable and accrued expenses-related parties 83,750 83,750
Increase in deferred revenue and deposits 5,700
Net cash used by operating activities (67,055) (89,240)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Expenditures incurred for patents, trademarks and copyrights
Expenditures for property and equipment
Net cash used by investing activities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of capitalized leases (4,122) (1,370)
Proceeds from notes and loans payable 7,000 50,000
Increase in related party notes and loans payable-net 64,177 40,339
Net cash provided by financing activities 67,055 88,969
Net increase (decrease) in cash (271)
Cash, beginning of period 278
Cash, end of period 7
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Payment of interest in cash 1,603 10,869
NON CASH INVESTING AND FINANCING ACTIVITIES:    
Issuance of 40,000,000 shares of Common stock for liability settlement 14,000
Issuance of 5,250,000 shares of Common stock pursuant to prior year common stock price guarantees 52,500
Issuance of 328,161,744 shares of Common stock for debt repayment 109,462
Issuance of 35,959,970 shares of Common stock for debt interest $ 11,372