XML 45 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities:    
Net Loss $ (1,175,750) $ (846,592)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization expense   12,200
Amortization of debt discount to interest expense $ 319,368 276,499
Loss on change in derivative liability 220,522 155,592
Changes in operating assets and liabilities:    
Accounts receivable, net 8,547 943
Prepaid expenses and other current assets 3,397 1,267
Accounts Payable (587) (3,529)
Accrued Expenses 5,728 5,437
Accrued interest payable - related party 73,960 72,110
Accrued interest payable 50,234 12,498
Unearned royalties (3,820) (4,682)
Net cash used by operating activities $ (498,401) $ (318,257)
Cash flows from Investing activities:    
Net cash provided by investing activities    
Cash flows from financing activities:    
Borrowings of debt $ 548,000 $ 300,000
Net cash provided by financing activities 548,000 300,000
Net increase in cash 49,599 (18,257)
Cash at the beginning of the period 14,688 39,847
Cash at the end of the period 64,287 $ 21,590
Non-cash transactions    
Conversion of debt to common shares $ 56,000  
Conversion of accrued interest to common shares 7,310  
Conversion of derivative liabilities to common shares $ 136,208  
Debt discount due to derivative $ 232,551 $ 289,049
Issuance of preferred shares for preferred stock payable   $ 30,700