XML 16 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS USED IN OPERATING ACTIVITIES    
Net Loss $ (8,786,277) $ (6,930,139)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization of Debt Discount 1,371,607 755,725
Amortization of deferred financing costs 83,056 31,944
(Gain) loss on derivative liability, net (210,634) 3,393,904
Depreciation and amortization expense 282,828 66,262
Equity-based payments 5,418,672 1,298,375
Changes in operating assets and liabilities (net of amounts acquired)    
Accounts receivable (106,234) (18,319)
Prepaid expenses and other assets (24,332) (20,158)
Inventory 67,072 (70,341)
Accounts payable and accrued liabilities 300,967 67,716
Net cash used in operating activities: (1,603,275) (1,425,031)
CASH FLOWS USED IN INVESTING ACTIVITIES    
Purchase of property and equipment (56,213) (573,052)
Chiefton acquisition - cash paid for inventory $ (12,249)  
Purchase of intangible assets (38,200)
Net cash used in investing activities $ (56,213) (611,252)
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES    
Proceeds from issuance of notes payable, net of cash expenses 350,000 $ 1,394,739
Increase in line of credit -- related party 1,100,000
Payments on notes payable $ (6,337) $ (5,356)
Proceeds from sale of warrants, net $ 400,000
Proceeds from exercise of warrants for shares of common stock, net $ 100,000
Deferred financing costs $ (15,000)
Net cash provided by financing activities $ 1,543,663 1,774,383
NET (DECREASE) INCREASE IN CASH (106,825) (261,900)
CASH, BEGINNING OF PERIOD 165,536 427,436
CASH, END OF PERIOD 58,711 165,536
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION    
Cash paid for interest 231,296 $ 225,503
NON-CASH TRANSACTIONS    
Acquisition of IPG with common stock payable and warrants 1,887,000
Acquisition of Chiefton with common stock payable $ 69,400
Purchase of property with note payable $ 600,000
Convertible notes settled in common stock $ 1,651,123 485,000
Line of credit - related party converted into 10% Note 309,000  
Warrants issued in connection with debt recorded as debt discount $ 298,532 92,600
Non-cash financing costs $ 100,000
Issuance of common stock upon cashless conversion of warrants by Full Circle $ 3,683,270
Issuance of common stock from accrued stock payable $ 988,493
Accrued stock payable and warrants for architectural services $ 109,667