XML 52 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash Flows From Operating Activities    
Net loss $ (2,931,690) $ (267,088)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 13,927 $ 3,071
Issuance of common stock in exchange for services 715,871
Stock-based compensation 124,250
Gain on spin-off of subsidiary (52,890)
Changes in operating assets and liabilities    
Trade receivables 74,103 $ 14,163
Inventories (436,565) $ (164,604)
Prepaid expenses and other assets $ 89,704
Deposit $ (48,000)
Accounts payable $ 821,457 248,463
Accrued liabilities 338,770 39,454
Deferred revenue $ 1,139 (15,356)
Due to related party 18,632
Net cash used in operating activities $ (1,241,924) (171,265)
Cash Flows From Investing Activities    
Purchases of property and equipment (42,856) (5,226)
Net cash used in investing activities (42,856) (5,226)
Cash Flows From Financing Activities    
Proceeds from notes payable 291,500 169,980
Payments of principal on notes payable $ (3,632) (5,448)
Distributions (1,518)
Net cash provided by financing activities $ 287,868 163,014
Net decrease in cash (996,912) (13,477)
Cash - beginning of period 1,082,290 [1] 29,784
Cash - end of period 85,378 16,307
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period for interest $ 4,593 $ 1,067
[1] Derived from the Company's December 31, 2014 audited financial statements