XML 48 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss for the period $ (6,696,333) $ (1,078,536) $ (3,059,815) $ (2,937,475)
Adjustments to reconcile net (loss) to net cash (used in) operating activities:        
Depreciation and amortization 12,524 $ 12,155 1,262,629 $ 9,120
Amortization of deferred financing fees $ 6,358      
Non-cash interest charges   $ 35,728 55,877  
Amortization of original issue discount $ 6,958      
Legal fees incurred deducted from proceeds of notes payable $ 24,250      
Shares and options issued for compensation   $ 239,990 246,740 $ 1,182,442
Fair value adjustment in derivative liabilities $ 60,193 88,848 76,073  
Common stock/stock options issued or to be issued for services rendered 5,891,495 83,948 $ 83,948 $ 350,900
Loss on conversion of promissory note       $ 125,000
Loss on extinguishment of debt     $ 65,090  
Change in assets and liabilities        
(Increase) decrease in prepaid expenses and deposits $ (866,717) 41,441 986 $ (196,586)
(Increase) decrease in sales tax receivable   $ (16,358) 7,483 23,724
(Increase) in in inventory $ (118,884)      
(Decrease) in accounts payable and accrued expenses 245,420 $ (60,796) 97,229 96,505
Total adjustments 5,261,597 424,956 1,896,055 1,591,105
Net cash (used in) operating activities $ (1,434,736) (653,580) (1,163,760) (1,346,370)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisition of fixed assets   (2,613) (2,613) $ (68,684)
Acquisition of mining rights   (68,387) (68,387)  
Net cash (used in) investing activities   (71,000) (71,000) $ (68,684)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds received from convertible notes $ 770,250 $ 222,500 127,523  
Repayments of notes payable (29,573)      
Proceeds received for common stock and liability for stock to be issued 708,770 $ 12,500 728,000 $ 1,345,874
Net cash provided by financing activities 1,449,447 235,000 855,523 1,345,874
Effect of foreign currency (6,109) (10,575) (102,884) 6,176
NET INCREASE (DECREASE) IN CASH 8,602 (500,155) (482,121) (63,004)
CASH - BEGINNING OF PERIOD 53,813 535,934 535,934 598,938
CASH - END OF PERIOD 62,415 35,779 53,813 535,934
Cash paid during the period for:        
Interest $ 5,278 $ 1,423 $ 64,492 $ 1,403
Income taxes        
SUPPLEMENTAL NON-CASH ACTIVITY:        
Common stock issued for mining rights   $ 340,000 $ 340,000  
Common stock issued for prepaid deposit       $ 516,860
Conversion of promissory note to common stock       627,550
Deferred compensation for common stock   $ 187,500 $ 187,500 1,062,500
Deferred financing fees through the issuance of warrants       $ 25,431
Issuance of common stock and warrants for prepaid expenses     $ 103,743  
Asset retirement obligation     $ 107,749  
Non-Cash purchase of Breathe LLC        
Cash        
Accounts payable and other current liabilities $ (50,606)      
Goodwill 9,050,606      
Total non-cash asset purchase 9,000,000      
Common Stock 150,000      
Addition Paid in Capital 8,850,000      
Total non-cash consideration paid $ 9,000,000      
Spin-off of DNA Canada, Inc.        
Cash        
Prepaid expenses $ 191,584      
Fixed assets 138,049      
Mining rights 1,035,818      
Accounts payable (111,275)      
Asset retirement obligation (107,749)      
Note payable (125,451)      
Accumulated comprehensive income 114,446      
Due to Company (5,296,228)      
Adjustment to APIC (4,160,806)      
Shares received in TAUG for commercialization of product 100,000      
Common shares issued for investment in Tauriga 100,000      
Original issue discount netted from convertible notes 40,000      
Inventory purchased through issuance of common stock $ 22,500