XML 15 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net loss $ (1,077,082) $ (240,626)
Adjustments to reconcile net loss to cash flows from operating activities:    
Stock based compensation and stock issued for services 336,686 $ 40,374
Non-cash portion of interest expense 112,818
Depreciation and amortization $ 13,594 $ 80,172
Bad debt expense 2,700
Changes in operating assets and liabilities:    
Accounts receivable $ (36,579) (225,090)
Inventories (107,990) $ 8,504
Prepaid inventories (11,234)
Other assets (53,672) $ (171,481)
Accounts payable and accrued expenses 406,013 45,833
Accounts payable and advances - related parties $ 215,325 (96,758)
Deferred revenues $ (136,748)
Accrued interest $ 57,438
Other liabilities 30,631
Cash flows from operating activities (114,052) $ (693,120)
Cash flows from investing activities:    
Purchases of property and equipment (4,540) $ (82,699)
Cash flows from financing activities:    
Proceeds from issuance of notes payable $ 244,975
Proceeds from issuance of common stock $ 50,000
Cash flows from financing activities $ 244,975 50,000
Change in cash 126,383 (725,819)
Cash, beginning of period 22,907 1,344,737
Cash, end of period $ 149,290 $ 618,918
Cash paid for:    
Interest
Income taxes
Supplemental disclosure for non-cash activities:    
Prepaid consulting $ 128,000