XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities    
Net loss $ (240,626)us-gaap_NetIncomeLoss $ (30,729)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash (used in) provided by operating activities    
Depreciation and amortization 80,172us-gaap_DepreciationDepletionAndAmortization   
Bad debt expense 2,700us-gaap_ProvisionForDoubtfulAccounts   
Stock based compensation 40,374us-gaap_AllocatedShareBasedCompensationExpense   
Changes in operating assets and liabilities    
Accounts receivable (225,090)us-gaap_IncreaseDecreaseInAccountsReceivable 7,252us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 8,504us-gaap_IncreaseDecreaseInInventories   
Other assets (158,265)us-gaap_IncreaseDecreaseInOtherCurrentAssets   
Accounts payable and accrued liabilities 45,833us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 20,315us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Accounts payable - related parties (96,758)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties   
Deferred revenue (136,748)us-gaap_IncreaseDecreaseInDeferredRevenue   
Net cash used in operating activities (679,904)us-gaap_NetCashProvidedByUsedInOperatingActivities (3,162)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities    
Deposits (13,216)fil_PaymentToDeposits   
Purchase of property and equipment (82,699)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment   
Net cash used in investing activities (95,915)us-gaap_NetCashProvidedByUsedInInvestingActivities   
Cash flows from financing activities    
Proceeds from issuance of common stock 50,000us-gaap_ProceedsFromIssuanceOfCommonStock   
Net cash provided by investing activities 50,000us-gaap_NetCashProvidedByUsedInFinancingActivities   
Net change in cash (725,819)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,162)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 1,344,737fil_CashAndCashEquivalentsAtBeginningOfThePeriod 14,301fil_CashAndCashEquivalentsAtBeginningOfThePeriod
Cash, end of period 618,918fil_CashAndCashEquivalentsAtEndOfThePeriod 11,139fil_CashAndCashEquivalentsAtEndOfThePeriod
Supplemental disclosure of cash flow information:    
Income taxes paid      
Interest paid      
Supplementary disclosure of noncash financing activities:    
Issuance of common stock for intellectual property $ 250,000fil_IssuanceOfCommonStockForIntellectualProperty