XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash flows from operating activities    
Net loss $ (1,952,743) $ (657,528)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of prepaid management services and guarantees 135,876 24,877
Amortization of debt discount 405,151 40,241
Stock-based compensation 251,647   
Stock issued for services 26,664   
Depreciation and amortization 102,324   
Changes in operating assets and liabilities:    
Prepaid expenses (33,279) 4,858
Deposit    (18,034)
Inventory (33,979)   
Accounts payable (365,147) 8,359
Related party payable (8,659) (41,542)
Accrued expenses and accrued interest 95,568 11,825
Deferred rent 2,100 42,955
Net cash used in operating activities (1,374,477) (583,989)
Cash flows from investing activities    
Cash restricted for leasehold improvements    (300,000)
Purchase of property and equipment (1,079,161) (18,029)
Net cash used in investing activities (1,079,161) (318,029)
Cash flows from financing activities    
Proceeds from exercise of a stock option 4,976   
Proceeds from issuance of notes payable and common stock    1,027,425
Contribution of to subsidiary by non-controlling interest 225,980   
Advances from related party 135,000   
Advances repaid to related party (135,000)   
Sale of common stock 1,312,012   
Proceeds from issuance of promissory note and warrant 200,000   
Net cash provided by financing activities 1,742,968 1,027,425
Net (decrease) increase in cash (710,670) 125,407
Cash, beginning 962,331 27,533
Cash, ending 251,661 152,940
Supplemental disclosure of non-cash investing and financing activities:    
Convertible notes and interest converted to common shares 830,984   
Property and equipment recorded in exchange for accounts payable $ 125,000