XML 24 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:    
Net Loss $ (1,870,677) $ (1,355,030)
Adjustments to reconcile net loss to net cash used by operating activities:    
Amortization of debt discount to interest expense 618,835 716,298
(Gain) loss on change in derivative liabilities $ 106,543 (241,154)
Depreciation and amortization expense 12,429
Changes in operating assets and liabilities:    
Accounts receivable, net $ 11,693 1,512
Prepaid expenses and other current assets $ 2,996 (61)
Other assets 319
Accounts payable $ 8,013 8,849
Accrued expenses (3,303) 3,620
Accrued interest payable - related party 145,412 145,888
Accrued interest payable 122,318 41,618
Unearned royalties (7,466) (9,447)
Net cash used by operating activities $ (865,636) $ (675,159)
Cash flows from Investing activities:    
Net cash provided by investing activities
Cash flows from financing activities:    
Borrowings of debt $ 893,000 $ 650,000
Net cash provided by financing activities 893,000 650,000
Net increase (decrease) in cash 27,364 (25,159)
Cash at the beginning of the year 14,688 39,847
Cash at the end of the year 42,052 14,688
Non-cash transactions    
Conversion of related party debt and accrued interest to common shares 13,270 75,676
Conversion of debt and accrued interest to common shares $ 72,952 14,362
Conversion of accrued interest to convertible debt - related party 72,107
Issuance and retirement of preferred shares for preferred stock payable 30,700
Beneficial conversion feature 50,000
Debt discount due to derivative liabilities $ 455,141 $ 638,806