XML 16 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONSOLIDATED STATEMENTS OF CASH FLOW - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss for the period $ (9,401,145) $ (49,166)
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of deferred financing fees 12,365
Non-cash interest charges 285,355
Amortization of original issue discount 38,171
Legal fees incurred deducted from proceeds of notes payable 34,250
Stock issued for legal settlement 44,400
Gain on warrant conversion (84,577)
Loss on conversion of debt to equity 174,752
Loss on extinguishment of debt 77,243
Loss on inventory valuation 376,429
Loss on investments 100,000
Fair value adjustment in derivative liabilities 60,193
Common stock and stock options issued or to be issued for services rendered 5,830,257  
Change in assets and liabilities    
(Increase) decrease in prepaid expenses and deposits (94,743)
(Increase) in inventory (467,996)
Increase in accounts payable and accrued expenses 542,441 $ 42,962
Total adjustments 7,052,220 42,962
Net cash used in operating activities (2,348,925) $ (6,204)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds received from convertible notes $ 857,513
Net member contributions $ 18,880
Repayments of notes payable $ (553,249)
Proceeds from promissory notes - related party 1,175,000
Cash paid for purchase price adjustments and derivate rights on stock (180,000)
Proceeds received for common stock and liability for stock to be issued 1,047,270
Net cash provided by financing activities 2,346,534 $ 18,880
NET (DECREASE) INCREASE IN CASH (2,391) 12,676
CASH - BEGINNING OF YEAR 13,346 670
CASH - END OF YEAR 10,955 13,346
Cash paid during the period for:    
Interest $ 20,308 $ 1,423
Income taxes
SUPPLEMENTAL NON-CASH ACTIVITY:    
Issuance of common stock and warrants for prepaid expenses $ 518,200
Reverse Merger of Breathe LLC    
Accumulated deficit 7,733,077  
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 221,159
Adjustment to APIC 9,089,658
Shares received in TAUG for commercialization of product at fair value 100,000
Common shares issued for investment in Tauriga 100,000
Original issue discount netted from convertible notes 58,000
Inventory purchased through issuance of common stock 22,500
Common shares issued for conversion of debt $ 406,385