XML 1060 R9.htm IDEA: XBRL DOCUMENT v3.3.0.814
Statements of Cash Flows (Annual) - Annual Report - USD ($)
8 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2014
Adjustments to reconcile net (loss) to net cash (used in) operating activities:    
Depreciation $ 228 $ 1,799
Amortization of discount on convertible debentures 0 (67,363)
Change in Derivative Liabilities $ 0 (753,240)
Changes in operating assets and liabilities    
Other receivables $ (11,201)
Prepaid expense $ (800)
Deposit $ (2,550)
Accounts payable and other liabilities   50,557
Accrued payroll tax $ 1,846 (68)
Net Cash (Used in) Operating Activities (85,052) (922,956)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments for equipment (1,522) (14,667)
Net Cash (Used in) Investing Activities (1,522) $ (14,667)
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of preferred stock for cash $ 150,000
Issuance of convertible Debentures for cash $ 269,100
Issuance of common stock for cash 729,900
Proceeds from Exercise of Options $ 72
Accrued dividend on preferred stock  
Proceeds from short term borrowing - related party $ 17,053
Net Cash Provided by Financing Activities 167,053 $ 999,072
NET INCREASE IN CASH $ 80,479 61,449
CASH AT BEGINNING OF PERIOD 80,479
CASH AT END OF YEAR $ 80,479 141,928
NON-CASH FINANCING ACTIVITIES    
Repayment of Short Term Borrowing - related party through issuance of preferred stock $ 17,053  
Common stock issued for services 54,342
Options issued for services 142,345
Preferred Stock dividend 4,538
Total Non-cash financing activities $ 17,053 $ 192,909
Preferred Stock    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) 0  
Adjustments to reconcile net (loss) to net cash (used in) operating activities:    
Stock issued for services 24,998
Common Stock [Member]    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) 0  
Adjustments to reconcile net (loss) to net cash (used in) operating activities:    
Stock issued for services 30,658 $ 195,412
Options [Member]    
Adjustments to reconcile net (loss) to net cash (used in) operating activities:    
Stock issued for services 612,387 59,473
Common Stock Warrants    
Adjustments to reconcile net (loss) to net cash (used in) operating activities:    
Stock issued for services $ 0 $ 555,598