XML 52 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
1 Months Ended 12 Months Ended
Jan. 31, 2014
Jan. 31, 2013
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (243,644) $ (237,282) $ (2,947,608) $ (1,999,623)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation 4,141 1,087 33,891 12,564
Amortization of debt issuance costs 1,322         
Share-based compensation 2,015    162,933   
Loss on disposition of fixed assets       15,343   
(Increase) Decrease in:        
Accounts receivable 34,217 (483,104) (600,284) 117,914
Inventory (47,550) 19,159 (35,709) 24,540
Prepaid expenses (4,986) (60,067) (71,347) 23,492
Due from manufacturer - related party 7,472 126,303 (622,321) (159,200)
Deposit with manufacturer - related party (239,481) 92,956 (166,550) (90,096)
Increase (Decrease) in:        
Accounts payable and accrued expenses (227,747) 141,700 410,054 46,739
Due to manufacturer - related party          (69,544)
Net Cash Used In Operating Activities (714,241) (399,248) (3,821,598) (2,093,214)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Cash paid for machinery and equipment (52,672)    (877,522) (10,000)
Deposits on property and equipment          (8,288)
Cash paid for acquisition of shell company    (295,000) (295,000)   
Loans to related party       (30,000)   
Related party loans repaid      30,000   
Net Cash Used In Investing Activities (52,672) (295,000) (1,172,522) (18,288)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from issuance of common stock       5,000,000 5,054,000
Stock issuance costs (58,500)    (872,106) (650,842)
Proceeds from common stock subscribed 450,000    800,000   
Debt issuance costs (47,586)        
Proceeds from credit line, net 222,704    150,000   
Repayment of credit line       (350,000) (300,000)
Net Cash Provided By Financing Activities 566,618    4,727,894 4,103,158
Net Increase (Decrease) in Cash (200,295) (694,248) (266,226) 1,991,656
Cash - Beginning of Period 1,741,935 2,008,161 2,008,161 16,505
Cash - End of Period 1,541,640 1,313,913 1,741,935 2,008,161
Cash Paid During the Period for:        
Income taxes            
Interest 8,640 12,347 8,640 12,347
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Stock issuance costs paid in the form of warrants 43,166 43,166 731,894 438,122
Machinery and equipment purchased on account       $ 83,757