XML 15 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities    
Net loss $ (8,756,520) $ (3,114,418)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation and stock issued for services 4,151,367 1,731,658
Non-cash portion of interest expense 154,373
Depreciation and amortization 40,932 25,953
Amortization of debt discount 508,926
Loss associated with issuance of debt 1,212,384 76,443
Change in fair value of derivative liabilities (257,126)
Bad debt expense 355,521 15,582
Changes in assets and liabilities:    
Accounts receivable (18,654) (292,826)
Inventories 211,852 (39,942)
Brand participation fee 225,000
Other assets (4,859) (246,359)
Accounts payable and accrued expenses 800,072 283,458
Accounts payable and advances - related parties 344,125 (16,167)
Deferred revenues (234,916)
Other current liabilities 205,071
Net cash used in operating activities (1,052,536) (1,662,977)
Cash flows from investing activities    
Deposits (3,055) (13,216)
Purchase of property and equipment (4,540) (158,790)
Net cash used in investing activities (7,595) (172,006)
Cash flows from financing activities    
Proceeds from issuance of notes payable 1,345,000 500,000
Proceeds from issuance of common stock 340,000
Net cash provided by investing activities 1,345,000 840,000
Net increase (decrease) in cash and cash equivalents 284,869 (994,983)
Cash, beginning of period 22,907 [1] 1,344,737
Cash, end of period 307,776 349,754
Supplemental disclosure of noncash activities:    
Issuance of common shares in connection with notes payable 26,642
Issuance of common warrants in connection with notes payable 203,467
Derivative liabilities 106,278  
Beneficial conversion feature in connection with notes payable 765,316
Issuance of previously earned but unissued common stock 13
Accrued interest converted to notes payable 75,000
Transfer of prepaid inventory to inventory 58,663  
Issuance of common stock for intellectual property 250,000
Cancellation of common stock for intellectual property $ (100,000)
[1] The condensed consolidated balance sheet as of December 31, 2015 has been derived from the audited consolidated financial statements as of that date.