XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net loss $ (410,959) $ (51,476)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 50,454 $ 48,677
Amortization of debt discount 146,845
Amortization of loan fees 1,953
Issuance of common stock for services 35,000
Interest and penalties added to principal balance of convertible debt 60,249
Changes in operating assets and liabilities:    
Accounts receivable from MDI (400,384) $ (245,000)
Accounts receivable from others 1,500
Inventories 180,000 $ 87,296
Account payable to others (116) (41,859)
Accounts payable to MDI 204,174 164,992
Accrued interest payable to MDI 5,117 10,000
Consulting fees payable to officers 9,000 27,000
Net cash used in operating activities (117,167) $ (370)
Cash flows from investing activities:    
Advances made on loans receivable (3,650)
Cash flows from financing activities    
Bank overdraft 1,849
Loan fees (6,797)
Proceeds from short-term loan payable to officer 8,705
Proceeds from issuance of convertible debt 117,000
Net cash provided by financing activities 120,757
Net decrease in cash (60) $ (370)
Cash at beginning of period $ 60 447
Cash at end of period $ 77
Supplemental Cash Flow Disclosures    
Interest paid
Taxes paid
Supplemental Disclosures of Non-Cash Investing and Financing Activities    
Payment of convertible note to MDI through netting of accounts payable to MDI and accounts receivable from MDI $ 135,215
Conversion of convertible note payable to common stock 5,000
Debt discount on convertible notes payable 488,506
Consulting fees payable to officers and shareholder exchanged for convertible notes payable $ 158,141