XML 14 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
OPERATING ACTIVITIES:      
Net loss $ 570,348 $ (907,192) $ (784,074)
Adjustments to reconcile net loss to net cash used in operating activities:      
Net Loss Attributable to non-controlling interest (40,492) (5,361)  
Depreciation 19,988 $ 1,515  
Imputed interest 30,000    
Gain from derecognition of converltible debt 126,000  
Change in Derivative liabilities (1,431,107)    
Derivative expense 129,340 $ 225  
Amortization of debt discount 279,545 190,957  
Stock issued for services $ 20,900 444,500  
Stock issued for interest 1,500  
Changes in operating assets and liabilities:      
Prepaid expense $ 4,000 1,667  
Inventory $ 29,977 $ (39,324)  
Other assets  
Accounts payable and accrued expenses $ 39,482 $ (8,626)  
Net cash used in operating activities $ (222,018) (197,021)  
INVESTING ACTIVITIES:      
Purchase of property and equipment $ (7,500)  
Proceeds for equipment  
Net cash used in investing activities $ (7,500)  
FINANCING ACTIVITIES:      
Proceeds from convertible debt $ 150,000 135,000  
Proceeds from Note Payable 10,000  
Proceeds from sales of common stock $ 100,000 65,000  
Net cash provided by (used in) financing activities 250,000 210,000  
NET INCREASE IN CASH 27,982 5,479  
CASH BEGINNING BALANCE 123,907 35,194 35,194
CASH ENDING BALANCE $ 151,889 $ 40,673 $ 123,907
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Taxes paid  
Interest paid  
NON-CASH TRANSACTIONS AFFECTING OPERATING, INVESTING AND FINANCING ACTIVITIES:      
Value of common shares issued as payment of debt $ 126,000 $ 30,000  
Value of common shares issued as payment for equipment $ 17,500