XML 15 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Operating activities:    
Net loss $ (6,765,736) $ (959,494)
Adjustments to reconcile net loss to cash used in operating activities:    
Depreciation and amortization expense 14,773 15,737
Fair value of notes issued for services 66,667 0
Fair value of equity issued for services 728,749 34,436
Non-cash interest 1,374,487 18,832
Change in fair value of derivative liability 2,531,477 0
Loss (gain) on extinguishment of liabilities 127,674 (1,410,550)
Changes in assets and liabilities:    
Other current assets 2,000 10,000
Accounts payable and accrued expenses 900,575 1,381,743
Net cash used in operating activities (1,019,334) (909,296)
Investing activities:    
Purchase of property and equipment (3,829) 0
Net cash used in investing activities (3,829) 0
Financing activities:    
Proceeds from the issuance of notes payable 1,036,200 935,500
Proceeds from issuance of notes payable - related party 50,000 0
Proceeds from short term advances 100,755 0
Repayments on short term advances (100,950) (28,471)
Proceeds from issuance of common stock 139,092 0
Payment on notes payable (138,000) 0
Payment on interest payable (11,773) 0
Payment against long term loan (11,676) 0
Net cash provided by financing activities 1,063,648 907,029
Net increase in cash 40,485 (2,267)
Cash, beginning of year 988 3,255
Cash, end of period 41,473 988
Supplemental disclosure of cash flow information:    
Cash paid for interest 11,773 0
Cash paid for income taxes 500 0
Non Cash Investing and Financing Activities:    
Conversion of notes payable and accrued interest to common stock $ 544,538 $ 301,604