XML 34 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities    
Net loss $ (2,562,430) $ (1,107,859)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of prepaid management services and guarantees 205,868 33,169
Amortization of debt discount 419,283 31,918
Stock-based compensation 257,580   
Contributed services by related party 40,000   
Stock issued for services 26,664 50,000
Depreciation and amortization 176,541   
Impairment of franchise fees 250,000   
Changes in operating assets and liabilities:    
Prepaid expenses (27,789) 3,359
Deposit    (18,034)
Inventory (36,517)   
Accounts payable (358,336) (1,083)
Related party payable (8,659) (41,541)
Accrued expenses and accrued interest 13,658 61,971
Deferred rent 2,685 78,951
Net cash used in operating activities (1,601,452) (909,149)
Cash flows from investing activities    
Cash restricted for leasehold improvements    (397,335)
Purchase of property and equipment (1,223,072) (271,301)
Net cash used in investing activities (1,223,072) (668,636)
Cash flows from financing activities    
Proceeds from exercise of a stock option 4,976   
Proceeds from issuance of notes payable and common stock    1,936,001
Contribution to subsidiary by non-controlling interest 225,980 225,000
Advances from related party 135,000   
Advances repaid to related party (135,000)   
Proceeds from issuance of related party promissory note 131,486   
Sale of common stock 1,368,012   
Repurchase of shares for services (25,000)   
Proceeds from issuance of promissory note and warrant 200,000 250
Net cash provided by financing activities 1,905,454 2,161,251
Net (decrease) increase in cash (919,070) 583,466
Cash, beginning 962,331 27,533
Cash, ending 43,261 610,999
Supplemental disclosure of non-cash investing and financing activities:    
Convertible notes and interest converted to common shares 830,984   
Issuance of promissory note and common stock for services    $ 50,000