XML 55 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Statement of Cash Flows [Abstract]    
Net loss $ (695,972) $ (175,723)
Loss from discontinued operations 6,521   
Income (Loss) from continuing operations (689,451) (175,723)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization expense 14,342 9,999
Amortization of Debt Discount 207,585   
Change in Derivative Liability (372,445)   
Consulting services paid in stock 29,400   
Imputed interest 3,500   
Changes in operating assets and liabilities:    
Accounts receivable (230,500) (69)
Inventory and prepaid expenses (80,007) 250
Accounts payable and accrued liabilities 69,766 (24,804)
Amount due to related parties   205,629
Cash used in operating activities (1,047,809) 15,282
Net cash used in operating activities (1,047,809) 15,282
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of intangible asets (20,500)   
Purchase of equipment (66,066)   
Leasehold improvement (25,794)   
Cash flow used in investing activities (112,360)   
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from Convertible Debt 1,324,283   
Payment on vehicle loan (3,021)   
Payments on line if credit (5,427)   
Payments on promissory note (5,000)   
Net cash provided by financing activities 1,310,835   
Effect of exchange rate changes on cash    (15,902)
Net increase / (decrease) in cash 150,666 (620)
Cash, beginning of period    1,197
Cash, end of period 150,666 577
Supplemental cash flow information:    
Interest paid 3,607   
Income taxes paid      
Non-cash investing and financial activities:    
Beneficial conversion feature on convertible notes 1,324,283   
Issuance of stock in connection with merger 802   
Sales to subsidiaries to related party, credited to APIC account 2,643,878   
Vehicle purchased with debt 47,286   
Intangible assets by debt 631,064   
Issuance of stock in connection with equity raise $ 10