XML 16 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:    
Net loss $ (184,670) $ (24,632)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 25,227 $ 25,226
Amortization of debt discount 39,372
Issuance of common stock for services 35,000
Changes in operating assets and liabilities:    
Accounts receivable from MDI (237,884) $ (125,001)
Accounts receivable from others 1,500
Inventories 180,000 $ 87,296
Account payable to others (661) 1,070
Accounts payable to MDI 45,140 17,666
Accrued interest payable to MDI 3,471 $ 5,000
Accrued interest payable to others 1,529
Consulting fees payable to officers (3,000) $ 13,000
Net cash provided by (used in) operating activities $ (94,976) $ (375)
Cash flows from investing activities
Cash flows from financing activities    
Bank overdraft $ 311
Proceeds from short-term loan payable to officer 7,605
Proceeds from issuance of convertible debt 87,000
Net cash provided by financing activities 94,916
Net increase (decrease) in cash (60) $ (375)
Cash at beginning of period $ 60 462
Cash at end of period $ 87
Supplemental Cash Flow Disclosures    
Interest paid
Taxes paid
Supplemental Disclosures of Non-Cash Investing and Financing Activities    
Payment of convertible note payable to MDI through netting of accounts receivable and accounts payable $ 135,215
Conversion of convertible note payable to common stock $ 5,000