XML 43 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 income (loss) $ (3,114,418) $ 48,317
Adjustments to reconcile net income (loss) to cash flows from operating activities    
Depreciation and amortization 25,953
Bad debt expense 15,582
Stock based compensation 1,731,658
Changes in operating assets and liabilities:    
Accounts receivable (292,826) $ 7,252
Inventories (39,942) (54,557)
Brand participation fee 225,000  
Other assets (246,359) (5,000)
Accounts payable and accrued liabilities 283,458 $ (1,250)
Accounts payable - related parties (16,167)
Deferred revenue (234,916)
Net cash flows from operating activities (1,662,977) $ (5,238)
Cash flows from investing activities:    
Deposits (13,216)
Purchase of property and equipment (158,790)
Net cash flows from investing activities (172,006)
Cash flows from financing activities:    
Proceeds from issuance of promissory note payable 500,000
Proceeds from issuance of common stock 340,000
Net cash flows from investing activities 840,000
Net change in cash (994,983) $ (5,238)
Cash, beginning of period 1,344,737 14,301
Cash, end of period $ 349,754 $ 9,063
Supplemental disclosure of cash flow information:    
Income taxes paid
Interest paid
Supplementary disclosure of noncash financing activities:    
Issuance of common stock for intellectual property (net) $ 250,000