XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (USD $)
3 Months Ended 23 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2014
OPERATING ACTIVITIES:      
Net Loss $ (258,401)us-gaap_NetIncomeLoss $ (72,825)us-gaap_NetIncomeLoss $ (642,370)us-gaap_NetIncomeLoss
Plus (income) loss from discontinued operations, net of taxes      (91,123)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Adjustments to reconcile net income to net cash provided by operating activities:      
Non-cash portion of share based compensation expense       5,000us-gaap_AllocatedShareBasedCompensationExpense
Non-cash portion of share based service expenses       8,040us-gaap_ShareBasedGoodsAndNonemployeeServicesTransactionTaxBenefit
Amortization of debt discount and financing cost       38,708us-gaap_AmortizationOfFinancingCostsAndDiscounts
Amortization Expense       50us-gaap_AmortizationOfIntangibleAssets
Inventory       40,861us-gaap_IncreaseDecreaseInInventories
Prepaid expenses       (5,000)us-gaap_IncreaseDecreaseInPrepaidExpense
Unearned Income    30,000us-gaap_IncreaseDecreaseInDeferredRevenue (43,565)us-gaap_IncreaseDecreaseInDeferredRevenue
Accrued expense payable       (152,445)us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities - continued operations (258,401)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (42,825)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (841,844)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Net cash provided by (used in) operating activity - discontinued operations       84,873us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided by (used in) operating activities - continuing operations (258,401)us-gaap_NetCashProvidedByUsedInOperatingActivities (42,825)us-gaap_NetCashProvidedByUsedInOperatingActivities (756,971)us-gaap_NetCashProvidedByUsedInOperatingActivities
FINANCING ACTIVITIES:      
Proceeds from issuance of common stock warrants       12,000us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of convertible note 99,500us-gaap_ProceedsFromConvertibleDebt    439,249us-gaap_ProceedsFromConvertibleDebt
Stockholder loan    78,250us-gaap_ProceedsFromRelatedPartyDebt (9,701)us-gaap_ProceedsFromRelatedPartyDebt
Net cash provided by financing activities - continued operations 99,500us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 78,250us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 441,548us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net cash provided by (used in) financing activities - discontinued operations       (88,737)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
Net cash provided by (used in) financing activities 99,500us-gaap_NetCashProvidedByUsedInFinancingActivities 78,250us-gaap_NetCashProvidedByUsedInFinancingActivities 352,811us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of Exchange Rate on Cash       (40)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase (decrease) in cash and cash equivalents (158,900)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 35,425us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (404,200)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at Beginning of the Period 162,354us-gaap_CashAndCashEquivalentsAtCarryingValue 44,684us-gaap_CashAndCashEquivalentsAtCarryingValue 407,653us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at End of Period $ 3,453us-gaap_CashAndCashEquivalentsAtCarryingValue $ 80,109us-gaap_CashAndCashEquivalentsAtCarryingValue $ 3,453us-gaap_CashAndCashEquivalentsAtCarryingValue