XML 22 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities          
Net loss $ (8,756,520) $ (3,114,418) $ (5,219,067) $ (312,781) $ 7,013
Adjustments to reconcile net loss to net cash used in operating activities:          
Acquisition of treasury stock  
Stock based compensation and stock issued for services 4,151,367 1,731,658 2,989,680 8,833
Non-cash portion of interest expense 154,373 55,889  
Depreciation and amortization 40,932 25,953 39,365 51,255
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 15,582 223,631 3,000
Changes in assets and liabilities:          
Accounts receivable (18,654) (292,826) (555,112) (11,315) (7,252)
Inventories 211,852 (39,942) (66,539) (110,953)
Prepaid expenses  
Brand participation fee 225,000 300,000 (350,000)
Prepaid inventories  
Other assets (4,859) (246,359) (93,556) (28,320)
Accounts payable and accrued expenses 800,072 283,458 192,060 134,312 1,250
Accounts payable and advances - related parties 344,125 (16,167) (84,148) 122,085
Deferred revenues (234,916) (234,916) 234,916
Accrued interest  
Other current liabilities 205,071 17,924  
Net cash used in operating activities (1,052,536) (1,662,977) (2,434,789) (258,968) 1,011
Cash flows from investing activities          
Deposits (3,055) (13,216)  
Purchase of property and equipment (4,540) (158,790) (187,041) (61,929)
Net cash used in investing activities (7,595) (172,006)    
Cash flows from financing activities          
Acquisition of treasury stock (350,000)
Proceeds from issuance of notes payable 1,345,000 500,000 960,000  
Proceeds from issuance of common stock 340,000 340,000 1,626,333
Proceeds from issuance of convertible debt 375,000
Net cash provided by financing activities 1,345,000 840,000 1,300,000 1,651,333
Net increase (decrease) in cash and cash equivalents 284,869 (994,983) (1,321,830) 1,330,436 1,011
Cash, beginning of period 22,907 [1] 1,344,737 1,344,737 14,301 13,290
Cash, end of period 307,776 349,754 22,907 [1] $ 1,344,737 14,301
Cash paid for:          
Interest 1,126  
Income taxes  
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.