XML 15 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,511,481) $ (187,331)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 16,380 187
Amortization of debt discount 64,113 $ 48,329
Warrants and options issued for services 1,134,039
Common stock issued for services 125,649
Changes in operating assets and liabilities:    
Decrease / (increase) in prepaid expense (882) $ 7,252
Decrease in inventory 9,439
Decrease in deposit $ (3,598) $ (4,568)
Increase in other assets (1,483)
Increase in interest receivable - related party (28,087)
Decrease in accounts payable - related party $ (2,543) 4,568
Increase in accounts payable and accrued expenses 23,118 50,982
Net Cash Used In Operating Activities (145,766) $ (110,151)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of computers $ (2,161)
Notes receivable - related party $ (84,760)
Net Cash Used In Investing Activities $ (2,161) (84,760)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from advances - related party 20,530
Repayments to related party $ (20,665) (20,530)
Proceeds from notes payable related party - convertible 40,000 183,500
Sale of common stock 90,000 17,500
Net Cash Provided By Financing Activities 109,335 201,000
NET INCREASE / (DECREASE) IN CASH (38,592) 6,089
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 50,243 1,558
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 11,651 $ 7,647
Supplemental disclosure of non cash investing & financing activities:    
Cash paid for income taxes
Cash paid for interest expense