XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Statement of Cash Flows [Abstract]    
Net loss $ (737,398) $ (1,919,485)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation and amortization 3,238 720
Stock issued as charitable contribution 65,000   
Stock-based compensation (116,369) 1,060,245
Stock granted for consulting services    70,000
Forgiveness of Debt (247,021)   
Common stock issued as interest on bridge note    949
Changes in assets and liabilities:    
(Increase) in escrow account (20,000)   
(Increase) decrease in accounts receivable (1,621) 1,344
(Increase) decrease in inventory (101,639) 217,435
Increase in security deposit    (6,560)
Increase in prepaid expenses and other assets (101,722) (104,899)
Increase in deferred rent 598 6,100
Website development costs (10,900)   
Increase (decrease) in accounts payable and accrued expenses 8,546 (180,747)
Net cash used in operating activities (1,259,288) (854,898)
Cash flows from investing activities    
Purchases of property and equipment    (3,861)
Net cash used in investing activities    (3,861)
Cash flows from financing activities    
Proceeds from private placements 1,800,000 1,270,000
Costs of private placements (260,696) (180,989)
Issuance of common stock 250,000   
Repayment of note payable    (50,000)
Purchase of treasury stock    (434)
Decrease in due to officers/stockholders (73,194) (64,689)
Net cash provided by financing activities 1,716,110 973,888
Net increase in cash and cash equivalents 456,822 115,129
Cash and cash equivalents, beginning of period 5,670 6,452
Cash and cash equivalents, end of period 462,492 121,581
Supplemental cash flow disclosures:    
State minimum taxes and franchise fees paid $ 1,612 $ 658
Non-cash Transactions:    
Stock issued for Series B Convertible Preferred Stock    1,060,245